LOANS AND ALLOWANCE FOR LOAN LOSSES | NOTE 4. LOANS AND ALLOWANCE FOR LOAN LOSSES The loan composition as of December 31 is summarized as follows: 2016 2015 (in thousands) Amount % of Total Amount % of Total Commercial & industrial $ 428,270 27.3 % $ 294,419 33.6 % Owner-occupied commercial real estate (“CRE”) 360,227 23.0 185,285 21.1 Agricultural (“AG”) production 34,767 2.2 15,018 1.7 AG real estate 45,234 2.9 43,272 4.9 CRE investment 195,879 12.5 78,711 9.0 Construction & land development 74,988 4.8 36,775 4.2 Residential construction 23,392 1.5 10,443 1.2 Residential first mortgage 300,304 19.1 154,658 17.6 Residential junior mortgage 91,331 5.8 51,967 5.9 Retail & other 14,515 0.9 6,513 0.8 Loans 1,568,907 100.0 % 877,061 100.0 % Less ALLL 11,820 10,307 Loans, net $ 1,557,087 $ 866,754 ALLL to loans 0.75 % 1.18 % As a further breakdown, loans as of December 31 are summarized by originated and acquired as follows: 2016 2015 (in thousands) Originated % of Acquired % of Total Originated % of Acquired % of Commercial & industrial $ 330,073 36.6 % $ 98,197 14.7 % $ 284,023 38.4 % $ 10,396 7.6 % Owner-occupied CRE 182,776 20.3 177,451 26.6 153,563 20.7 31,722 23.2 AG production 9,192 1.0 25,575 3.8 6,849 0.9 8,169 6.0 AG real estate 18,858 2.1 26,376 4.0 25,464 3.4 17,808 13.0 CRE investment 72,930 8.1 122,949 18.4 58,949 8.0 19,762 14.4 Construction & land development 44,147 4.9 30,841 4.6 27,231 3.7 9,544 7.0 Residential construction 20,768 2.3 2,624 0.4 10,443 1.4 - - Residential first mortgage 164,949 18.3 135,355 20.3 122,373 16.5 32,285 23.5 Residential junior mortgage 48,199 5.3 43,132 6.5 44,889 6.1 7,078 5.2 Retail & other 10,095 1.1 4,420 0.7 6,351 0.9 162 0.1 Loans 901,987 100.0 % 666,920 100.0 % 740,135 100.0 % 136,926 100.0 % Less ALLL 9,449 2,371 8,714 1,593 Loans, net 892,538 664,549 731,421 135,333 ALLL to loans 1.05 % 0.36 % 1.18 % 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 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 summary of activity in the ALLL in total as of December 31: (in thousands) ALLL: 2016 2015 2014 Beginning balance $ 10,307 $ 9,288 $ 9,232 Provision 1,800 1,800 2,700 Charge-offs (584 ) (883 ) (2,743 ) Recoveries 297 102 99 Net charge-offs (287 ) (781 ) (2,644 ) Ending balance $ 11,820 $ 10,307 $ 9,288 The following tables present the balance and activity in the ALLL by portfolio segment and the recorded investment in loans by portfolio segment based on the impairment method as of December 31, 2016: TOTAL – 2016 (in thousands) 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 451 1,037 65 (95 ) 118 (672 ) 157 593 14 132 1,800 Charge-offs (279 ) (108 ) - - - - - (80 ) (57 ) (60 ) (584 ) Recoveries 26 5 - - 221 - - 31 8 6 297 Net charge-offs (253 ) (103 ) - - 221 - - (49 ) (49 ) (54 ) (287 ) Ending balance $ 3,919 $ 2,867 $ 150 $ 285 $ 1,124 $ 774 $ 304 $ 1,784 $ 461 $ 152 $ 11,820 As percent of ALLL 33.2 % 24.3 % 1.3 % 2.4 % 9.5 % 6.5 % 2.6 % 15.1 % 3.9 % 1.2 % 100.0 % ALLL: Individually evaluated $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - Collectively evaluated 3,919 2,867 150 285 1,124 774 304 1,784 461 152 11,820 Ending balance $ 3,919 $ 2,867 $ 150 $ 285 $ 1,124 $ 774 $ 304 $ 1,784 $ 461 $ 152 $ 11,820 Loans: Individually evaluated $ 338 $ 2,588 $ 41 $ 240 $ 12,552 $ 694 $ 261 $ 2,204 $ 299 $ - $ 19,217 Collectively evaluated 427,932 357,639 34,726 44,994 183,327 74,294 23,131 298,100 91,032 14,515 1,549,690 Total loans $ 428,270 $ 360,227 $ 34,767 $ 45,234 $ 195,879 $ 74,988 $ 23,392 $ 300,304 $ 91,331 $ 14,515 $ 1,568,907 Less ALLL $ 3,919 $ 2,867 $ 150 $ 285 $ 1,124 $ 774 $ 304 $ 1,784 $ 461 $ 152 $ 11,820 Net loans $ 424,351 $ 357,360 $ 34,617 $ 44,949 $ 194,755 $ 74,214 $ 23,088 $ 298,520 $ 90,870 $ 14,363 $ 1,557,087 As a further breakdown, the December 31, 2016 ALLL is summarized by originated and acquired as follows: Originated – 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 268 695 51 (77 ) 26 (725 ) 119 360 1 123 841 Charge-offs (262 ) (3 ) - - - - - - (53 ) (59 ) (377 ) Recoveries 9 4 - - 221 - - 25 7 5 271 Net charge-offs (253 ) 1 - - 221 - - 25 (46 ) (54 ) (106 ) Ending balance $ 3,150 $ 2,263 $ 122 $ 222 $ 893 $ 656 $ 266 $ 1,372 $ 373 $ 132 $ 9,449 As percent of ALLL 33.4 % 23.9 % 1.3 % 2.3 % 9.5 % 6.9 % 2.8 % 14.5 % 3.9 % 1.5 % 100.0 % ALLL: Individually evaluated $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - Collectively evaluated 3,150 2,263 122 222 893 656 266 1,372 373 132 9,449 Ending balance $ 3,150 $ 2,263 $ 122 $ 222 $ 893 $ 656 $ 266 $ 1,372 $ 373 $ 132 $ 9,449 Loans: Individually evaluated $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - Collectively evaluated 330,073 182,776 9,192 18,858 72,930 44,147 20,768 164,949 48,199 10,095 901,987 Total loans $ 330,073 $ 182,776 $ 9,192 $ 18,858 $ 72,930 $ 44,147 $ 20,768 $ 164,949 $ 48,199 $ 10,095 $ 901,987 Less ALLL $ 3,150 $ 2,263 $ 122 $ 222 $ 893 $ 656 $ 266 $ 1,372 $ 373 $ 132 $ 9,449 Net loans $ 326,923 $ 180,513 $ 9,070 $ 18,636 $ 72,037 $ 43,491 $ 20,502 $ 163,577 $ 47,826 $ 9,963 $ 892,538 Acquired - 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 183 342 14 (18 ) 92 53 38 233 13 9 959 Charge-offs (17 ) (105 ) - - - - - (80 ) (4 ) (1 ) (207 ) Recoveries 17 1 - - - - - 6 1 1 26 Net charge-offs - (104 ) - - - - - (74 ) (3 ) - (181 ) Ending balance $ 769 $ 604 $ 28 $ 63 $ 231 $ 118 $ 38 $ 412 $ 88 $ 20 $ 2,371 As percent of ALLL 32.4 % 25.5 % 1.2 % 2.7 % 9.7 % 5.0 % 1.6 % 17.4 % 3.7 % 0.8 % 100.0 % Loans: Individually evaluated $ 338 $ 2,588 $ 41 $ 240 $ 12,552 $ 694 $ 261 $ 2,204 $ 299 $ - $ 19,217 Collectively evaluated 97,859 174,863 25,534 26,136 110,397 30,147 2,363 133,151 42,833 4,420 647,703 Total loans $ 98,197 $ 177,451 $ 25,575 $ 26,376 $ 122,949 $ 30,841 $ 2,624 $ 135,355 $ 43,132 $ 4,420 $ 666,920 Less ALLL $ 769 $ 604 $ 28 $ 63 $ 231 $ 118 $ 38 $ 412 $ 88 $ 20 $ 2,371 Net loans $ 97,428 $ 176,847 $ 25,547 $ 26,313 $ 122,718 $ 30,723 $ 2,586 $ 134,943 $ 43,044 $ 4,400 $ 664,549 There was no ALLL allocated to individually evaluated loans at December 31, 2016, therefore the table reflecting the ALLL between individually evaluated loans and collectively evaluated loans was omitted. The following tables present the balance and activity in the ALLL by portfolio segment and the recorded investment in loans by portfolio segment based on the impairment method as of December 31, 2015: TOTAL – 2015 (in thousands) Commercial Owner- AG AG real CRE Construction Residential Residential Residential Retail & Total ALLL: Beginning balance $ 3,191 $ 1,230 $ 53 $ 226 $ 511 $ 2,685 $ 140 $ 866 $ 337 $ 49 $ 9,288 Provision 868 928 32 154 307 (1,239 ) 7 438 258 47 1,800 Charge-offs (374 ) (229 ) - - (50 ) - - (84 ) (111 ) (35 ) (883 ) Recoveries 36 4 - - 17 - - 20 12 13 102 Net charge-offs (338 ) (225 ) - - (33 ) - - (64 ) (99 ) (22 ) (781 ) Ending balance $ 3,721 $ 1,933 $ 85 $ 380 $ 785 $ 1,446 $ 147 $ 1,240 $ 496 $ 74 $ 10,307 As percent of ALLL 36.2 % 18.8 % 0.8 % 3.7 % 7.6 % 14.0 % 1.4 % 12.0 % 4.8 % 0.7 % 100.0 % ALLL: Individually evaluated $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - Collectively evaluated 3,721 1,933 85 380 785 1,446 147 1,240 496 74 10,307 Ending balance $ 3,721 $ 1,933 $ 85 $ 380 $ 785 $ 1,446 $ 147 $ 1,240 $ 496 $ 74 $ 10,307 Loans: Individually evaluated $ 142 $ 950 $ 39 $ 252 $ 1,301 $ 280 $ - $ 460 $ 142 $ - $ 3,566 Collectively evaluated 294,277 184,335 14,979 43,020 77,410 36,495 10,443 154,198 51,825 6,513 873,495 Total loans $ 294,419 $ 185,285 $ 15,018 $ 43,272 $ 78,711 $ 36,775 $ 10,443 $ 154,658 $ 51,967 $ 6,513 $ 877,061 Less ALLL $ 3,721 $ 1,933 $ 85 $ 380 $ 785 $ 1,446 $ 147 $ 1,240 $ 496 $ 74 $ 10,307 Net loans $ 290,698 $ 183,352 $ 14,933 $ 42,892 $ 77,926 $ 35,329 $ 10,296 $ 153,418 $ 51,471 $ 6,439 $ 866,754 As a further breakdown, the December 31, 2015 ALLL is summarized by originated and acquired as follows: Originated – 2015 (in thousands) Commercial Owner- AG AG real CRE Construction Residential Residential Residential Retail & Total ALLL: Beginning balance $ 3,191 $ 1,230 $ 53 $ 226 $ 511 $ 2,685 $ 140 $ 866 $ 337 $ 49 $ 9,288 Provision 282 490 18 73 118 (1,304 ) 7 189 171 36 80 Charge-offs (374 ) (157 ) - - - - - (84 ) (91 ) (35 ) (741 ) Recoveries 36 4 - - 17 - - 16 1 13 87 Net charge-offs (338 ) (153 ) - - 17 - - (68 ) (90 ) (22 ) (654 ) Ending balance $ 3,135 $ 1,567 $ 71 $ 299 $ 646 $ 1,381 $ 147 $ 987 $ 418 $ 63 $ 8,714 As percent of ALLL 36.1 % 18.0 % 0.8 % 3.4 % 7.4 % 15.8 % 1.7 % 11.3 % 4.8 % 0.7 % 100.0 % ALLL: Individually evaluated $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - Collectively evaluated 3,135 1,567 71 299 646 1,381 147 987 418 63 8,714 Ending balance $ 3,135 $ 1,567 $ 71 $ 299 $ 646 $ 1,381 $ 147 $ 987 $ 418 $ 63 $ 8,714 Loans: Individually evaluated $ - $ - $ - $ - $ 387 $ - $ - $ - $ - $ - $ 387 Collectively evaluated 284,023 153,563 6,849 25,464 58,562 27,231 10,443 122,373 44,889 6,351 739,748 Total loans $ 284,023 $ 153,563 $ 6,849 $ 25,464 $ 58,949 $ 27,231 $ 10,443 $ 122,373 $ 44,889 $ 6,351 $ 740,135 Less ALLL $ 3,135 $ 1,567 $ 71 $ 299 $ 646 $ 1,381 $ 147 $ 987 $ 418 $ 63 $ 8,714 Net loans $ 280,888 $ 151,996 $ 6,778 $ 25,165 $ 58,303 $ 25,850 $ 10,296 $ 121,386 $ 44,471 $ 6,288 $ 731,421 Acquired - 2015 (in thousands) Commercial Owner- AG AG real CRE Construction Residential Residential Residential Retail & Total ALLL: Beginning balance $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - Provision 586 438 14 81 189 65 - 249 87 11 1,720 Charge-offs - (72 ) - - (50 ) - - - (20 ) - (142 ) Recoveries - - - - - - - 4 11 - 15 Net charge-offs - (72 ) - - (50 ) - - 4 (9 ) - (127 ) Ending balance $ 586 $ 366 $ 14 $ 81 $ 139 $ 65 $ - $ 253 $ 78 $ 11 $ 1,593 As percent of ALLL 36.7 % 23.0 % 0.9 % 5.1 % 8.7 % 4.1 % - % 15.9 % 4.9 % 0.7 % 100.0 % Loans: Individually evaluated $ 142 $ 950 $ 39 $ 252 $ 914 $ 280 $ - $ 460 $ 142 $ - $ 3,179 Collectively evaluated 10,254 30,772 8,130 17,556 18,848 9,264 - 31,825 6,936 162 133,747 Total loans $ 10,396 $ 31,722 $ 8,169 $ 17,808 $ 19,762 $ 9,544 $ - $ 32,285 $ 7,078 $ 162 $ 136,926 Less ALLL $ 586 $ 366 $ 14 $ 81 $ 139 $ 65 $ - $ 253 $ 78 $ 11 $ 1,593 Net loans $ 9,810 $ 31,356 $ 8,155 $ 17,727 $ 19,623 $ 9,479 $ - $ 32,032 $ 7,000 $ 151 $ 135,333 The following table presents nonaccrual loans by portfolio segment as of December 31, 2016 and 2015. Acquired impaired loans that are performing to their contractual terms are not included in the below table and are accruing interest based on their performance and management’s determination. Total Nonaccrual Loans (in thousands) 2016 % to Total 2015 % to Total Commercial & industrial $ 358 1.8 % $ 204 5.8 % Owner-occupied CRE 2,894 14.3 951 26.9 AG production 9 0.1 13 0.4 AG real estate 208 1.0 230 6.5 CRE investment 12,317 60.6 1,040 29.4 Construction & land development 1,193 5.9 280 7.9 Residential construction 260 1.3 - - Residential first mortgage 2,990 14.7 674 19.1 Residential junior mortgage 56 0.3 141 4.0 Retail & other - - - - Nonaccrual loans $ 20,285 100.0 % $ 3,533 100.0 % As a further breakdown, nonaccrual loans as of December 31, 2016 and 2015 are summarized by originated and acquired as follows: 2016 (in thousands) Originated % to Total Acquired % to Total Commercial & industrial $ 4 1.6 % $ 354 1.8 % Owner-occupied CRE 42 16.3 2,852 14.2 AG production 7 2.7 2 0.1 AG real estate - - 208 1.0 CRE investment - - 12,317 61.4 Construction & land development - - 1,193 6.0 Residential construction - - 260 1.3 Residential first mortgage 204 79.4 2,786 13.9 Residential junior mortgage - - 56 0.3 Retail & other - - - - Nonaccrual loans $ 257 100.0 % $ 20,028 100.0 % 2015 (in thousands) Originated % to Total Acquired % to Total Commercial & industrial $ 49 8.4 % $ 155 5.3 % Owner-occupied CRE - - 951 32.1 AG production 13 2.2 - - AG real estate - - 230 7.8 CRE investment 387 66.7 653 22.1 Construction & land development - - 280 9.5 Residential construction - - - - Residential first mortgage 132 22.7 542 18.4 Residential junior mortgage - - 141 4.8 Retail & other - - - - Nonaccrual loans $ 581 100.0 % $ 2,952 100.0 % The following tables present past due loans by portfolio segment as of December 31, 2016: Total Past Due Loans - 2016 (in thousands) 30-89 Days Past 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 % As a further breakdown, past due loans as of December 31, 2016 are summarized by originated and acquired as follows: Originated – 2016 (in thousands) 30-89 Days Past 90 Days & Current Total Commercial & industrial $ - $ 4 $ 330,069 $ 330,073 Owner-occupied CRE - 42 182,734 182,776 AG production - 7 9,185 9,192 AG real estate - - 18,858 18,858 CRE investment - - 72,930 72,930 Construction & land development - - 44,147 44,147 Residential construction - - 20,768 20,768 Residential first mortgage 81 204 164,664 164,949 Residential junior mortgage 13 - 48,186 48,199 Retail & other 3 - 10,092 10,095 Total loans $ 97 $ 257 $ 901,633 $ 901,987 As a percent of total loans 0.1 % 0.1 % 99.8 % 100.0 % Acquired – 2016 (in thousands) 30-89 Days Past 90 Days & Current Total Commercial & industrial $ 22 $ 354 $ 97,821 $ 98,197 Owner-occupied CRE 268 2,852 174,331 177,451 AG production - 2 25,573 25,575 AG real estate - 208 26,168 26,376 CRE investment - 12,317 110,632 122,949 Construction & land development - 1,193 29,648 30,841 Residential construction - 260 2,364 2,624 Residential first mortgage 405 2,786 132,164 135,355 Residential junior mortgage 187 56 42,889 43,132 Retail & other 12 - 4,408 4,420 Total loans $ 894 $ 20,028 $ 645,998 $ 666,920 As a percent of total loans 0.1 % 3.0 % 96.9 % 100.0 % The following table presents past due loans by portfolio segment as of December 31, 2015: Total Past Due Loans - 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 % As a further breakdown, past due loans as of December 31, 2015 are summarized by originated and acquired as follows: Originated – 2015 (in thousands) 30-89 Days Past 90 Days & Current Total Commercial & industrial $ 50 $ 49 $ 283,924 $ 284,023 Owner-occupied CRE - - 153,563 153,563 AG production - 13 6,836 6,849 AG real estate - - 25,464 25,464 CRE investment - 387 58,562 58,949 Construction & land development - - 27,231 27,231 Residential construction - - 10,443 10,443 Residential first mortgage - 132 122,241 122,373 Residential junior mortgage 10 - 44,879 44,889 Retail & other 12 - 6,339 6,351 Total loans $ 72 $ 581 $ 739,482 $ 740,135 As a percent of total loans 0.1 % 0.1 % 99.8 % 100.0 % Acquired – 2015 (in thousands) 30-89 Days Past 90 Days & Current Total Commercial & industrial $ - $ 155 $ 10,241 $ 10,396 Owner-occupied CRE - 951 30,771 31,722 AG production 16 - 8,153 8,169 AG real estate - 230 17,578 17,808 CRE investment - 653 19,109 19,762 Construction & land development - 280 9,264 9,544 Residential construction - - - - Residential first mortgage 150 542 31,593 32,285 Residential junior mortgage - 141 6,937 7,078 Retail & other - - 162 162 Total loans $ 166 $ 2,952 $ 133,808 $ 136,926 As a percent of total loans 0.1 % 2.2 % 97.7 % 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 loans by loan grade as of 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 % 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 % The following table presents impaired loans as of December 31, 2016. For purposes of these impaired loan tables, all PCI loans and all originated nonaccrual loans over $250,000 are included below for December 31, 2016 and 2015. No loans had a related allowance at December 31, 2016, and therefore, the below disclosures were not expanded to include loans with and without a related allowance. Total Impaired Loans - 2016 (in thousands) Recorded Unpaid Principal 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. The following table presents impaired loans as of December 31, 2015: Total Impaired Loans - 2015 (in thousands) Recorded Unpaid Principal Related Average 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 breakdown, impaired loans as of December 31, 2015 are summarized by originated and acquired as follows: Originated - 2015 (in thousands) Recorded Unpaid Principal Related Average 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 – 2015 (in thousands) Recorded Unpaid Principal Related Average 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 Interest income of $2.0 million, $0.4 million and $0.7 million would have been earned on the year-end nonaccrual loans had they been performing in accordance with their original terms during the years ended December 31, 2016, 2015 and 2014, respectively. Interest of approximately $1.8 million, $0.4 million, and $0.7 million was earned on year-end nonaccrual loans and included in income for each of the years ended December 31, 2016, 2015 and 2014, respectively. In April 2016, the Baylake merger added PCI loans at a fair value of $20.8 million, net of an initial $13.9 million non-accretable mark. Combining the 2013 and 2016 acquisitions, total PCI loans acquired in aggregate were initially recorded at a fair value of $37.5 million on their respective acquisition dates, net of an initial $26.1 million non-accretable mark and a zero accretable mark. At December 31, 2016, $18.8 million of the $37.5 million remain in impaired loans and $0.4 million of acquired loans have subsequently become impaired, bringing acquired impaired loans to $19.2 million, net of a $14.3 million non-accretable mark and a zero accretable mark. Non-accretable discount on PCI loans Years Ended December 31, (in thousands) 2016 2015 Balance at beginning of period $ 4,229 $ 6,596 Acquired balance, net 13,923 - Reclassifications from (to) non-accretable - - Accretion to loan interest income (3,458 ) (1,737 ) Disposals of loans (367 ) (630 ) Balance at end of period $ 14,327 $ 4,229 Troubled Debt Restructurings At December 31, 2016, there were five loans classified as troubled debt restructurings and nine loans at December 31, 2015. These five loans had a pre-modification balance of $1.3 million and at December 31, 2016, had a balance of $0.8 million. There were no loans which were classified as troubled debt restructurings during the previous twelve months that subsequently defaulted during 2016. As of December 31, 2016 there were no commitments to lend additional funds to debtors whose terms have been modified in troubled debt restructurings. Loans which were considered troubled debt restructurings prior to the acquisitions are not required to be classified as troubled debt restructurings in the Company’s consolidated financial statements unless or 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. |