LOANS, ALLOWANCE FOR LOAN LOSSES AND IMPAIRED LOANS | 89 days and Accruing June 30, 2016 Real estate loans $ 996 $ 117 $ 1,623 $ 2,736 $ 191,177 $ 193,913 $ 682 Commercial/Agriculture real estate 84 494 1,719 2,297 154,324 156,621 35 Consumer and other loans 915 900 78 1,893 183,754 185,647 36 Purchased third party loans 302 226 227 755 47,110 47,865 226 Total $ 2,297 $ 1,737 $ 3,647 $ 7,681 $ 576,365 $ 584,046 $ 979 September 30, 2015 Real estate loans $ 555 $ 500 $ 387 $ 1,442 $ 179,251 $ 180,693 $ 244 Commercial/Agriculture real estate — — — — 63,266 63,266 — Consumer and other loans 386 65 135 586 166,260 166,846 52 Purchased third party loans 238 189 177 604 39,101 39,705 177 Total $ 1,179 $ 754 $ 699 $ 2,632 $ 447,878 $ 450,510 $ 473 As of June 30, 2016 , the balance of acquired loans that are considered past due is $4,255 and the balance of acquired loans considered current is $105,578 . At June 30, 2016 , the Company has identified $5,446 of TDR loans and $138 of substandard loans as impaired, totaling $5,584 , which includes $4,420 of performing TDR loans. A loan is identified as impaired when, based on current information and events, it is probable that the Bank will be unable to collect all amounts due according to the contractual terms of the loan agreement. Performing TDRs consist of loans that have been modified and are performing in accordance with the modified terms for a sufficient length of time, generally six months, or loans that were modified on a proactive basis. A summary of the Company’s impaired loans as of June 30, 2016 and September 30, 2015 was as follows: With No Related Allowance Recorded With An Allowance Recorded Totals Consumer Real Estate Commercial/Agricultural Real Estate Consumer and Other Total Consumer Real Estate Commercial/Agricultural Real Estate Consumer and Other Total Consumer Real Estate Commercial/Agricultural Real Estate Consumer and Other Total Recorded investment at June 30, 2016 $ 2,822 $ — $ 410 $ 3,232 $ 1,848 $ — $ 504 $ 2,352 $ 4,670 $ — $ 914 $ 5,584 Unpaid balance at June 30, 2016 2,822 — 410 3,232 1,848 — 504 2,352 4,670 — 914 5,584 Recorded investment at September 30, 2015 2,494 — 471 2,965 1,972 — 377 2,349 4,466 — 848 5,314 Unpaid balance at September 30, 2015 2,494 — 471 2,965 1,972 — 377 2,349 4,466 — 848 5,314 Average recorded investment; nine months ended June 30, 2016 2,762 — 491 3,253 1,787 — 338 2,125 4,549 — 829 5,378 Average recorded investment; twelve months ended September 30, 2015 3,178 — 485 3,663 2,220 — 556 2,776 5,398 — 1,041 6,439 Interest income received; nine months ended June 30, 2016 85 — 31 116 33 — 6 39 118 — 37 155 Interest income received; twelve months ended September 30, 2015 136 — 35 171 61 — 23 84 197 — 58 255 Troubled Debt Restructuring – A TDR includes a loan modification where a borrower is experiencing financial difficulty and the Bank grants a concession to that borrower that the Bank would not otherwise consider except for the borrower’s financial difficulties. Concessions include an extension of loan terms, renewals of existing balloon loans, reductions in interest rates and consolidating existing Bank loans at modified terms. A TDR may be either on accrual or nonaccrual status based upon the performance of the borrower and management’s assessment of collectability. If a TDR is placed on nonaccrual status, it remains there until a sufficient period of performance under the restructured terms has occurred at which time it is returned to accrual status. There were 7 delinquent TDRs greater than 59 days past due with a recorded investment of $816 at June 30, 2016 , compared to 4 such loans with a recorded investment of $191 at September 30, 2015 . A summary of loans by loan type modified in a troubled debt restructuring as of June 30, 2016 and June 30, 2015 , and during each of the nine months then ended was as follows: Consumer Real Estate Commercial/Agricultural Real Estate Consumer and Other Total June 30, 2016 and Nine Months then Ended: Accruing / Performing: Beginning balance $ 3,206 $ — $ 472 $ 3,678 Principal balance of acquired loans 74 1,088 — 1,162 Principal payments (86 ) (10 ) (97 ) (193 ) Charge-offs — — — — Advances 7 — 1 8 New restructured (1) 223 — 6 229 Class transfers out (2) — — — — Transfers between accrual/non-accrual (418 ) — (46 ) (464 ) Ending balance $ 3,006 $ 1,078 $ 336 $ 4,420 Non-accrual / Non-performing: Beginning balance $ 273 $ — $ 59 $ 332 Principal balance of acquired loans — 267 13 280 Principal payments (133 ) (19 ) (27 ) (179 ) Charge-offs (77 ) (37 ) (31 ) (145 ) Advances 2 — 1 3 New restructured (1) — — — — Class transfers out (2) — 271 — 271 Transfers between accrual/non-accrual 418 — 46 464 Ending balance $ 483 $ 482 $ 61 $ 1,026 Totals: Beginning balance $ 3,479 $ — $ 531 $ 4,010 Principal balance of acquired loans 74 1,355 13 1,442 Principal payments (219 ) (29 ) (124 ) (372 ) Charge-offs (77 ) (37 ) (31 ) (145 ) Advances 9 — 2 11 New restructured (1) 223 — 6 229 Class transfers out (2) — 271 — 271 Transfers between accrual/non-accrual — — — — Ending balance $ 3,489 $ 1,560 $ 397 $ 5,446 (1) “New restructured” represent loans restructured during the applicable period that met TDR criteria in accordance with the Bank’s policy at the time of the restructuring. (2) “Class transfers out” represent previously restructured loans that are in compliance with the modified terms for a minimum of one year, are yielding a market rate and conform to normal underwriting standards. Consumer Real Estate Commercial/Agricultural Real Estate Consumer and Other Total June 30, 2015 and Nine Months then Ended: Accruing / Performing: Beginning balance $ 4,535 $ — $ 797 $ 5,332 Principal payments (495 ) — (272 ) (767 ) Charge-offs — — (8 ) (8 ) Advances 10 — — 10 New restructured (1) 17 — 42 59 Class transfers out (2) (181 ) — — (181 ) Transfers between accrual/non-accrual (232 ) — (42 ) (274 ) Ending balance $ 3,654 $ — $ 517 $ 4,171 Non-accrual / Non-performing: Beginning balance $ 202 $ — $ 47 $ 249 Principal payments (104 ) — (9 ) (113 ) Charge-offs (41 ) — (31 ) (72 ) Advances — — — — New restructured (1) — — — — Class transfers out (2) — — — — Transfers between accrual/non-accrual 232 — 42 274 Ending balance $ 289 $ — $ 49 $ 338 Totals: Beginning balance $ 4,737 $ — $ 844 $ 5,581 Principal payments (599 ) — (281 ) (880 ) Charge-offs (41 ) — (39 ) (80 ) Advances 10 — — 10 New restructured (1) 17 — 42 59 Class transfers out (2) (181 ) — — (181 ) Transfers between accrual/non-accrual — — — — Ending balance $ 3,943 $ — $ 566 $ 4,509 (1) “New restructured” represent loans restructured during the applicable period that met TDR criteria in accordance with the Bank’s policy at the time of the restructuring. (2) “Class transfers out” represent previously restructured loans that are in compliance with the modified terms for a minimum of one year, are yielding a market rate and conform to normal underwriting standards. Below is a breakdown of troubled debt restructurings: June 30, 2016 September 30, 2015 Number of Modifications Recorded Investment Number of Modifications Recorded Investment Troubled debt restructurings: Consumer Real Estate 34 $ 3,489 34 $ 3,479 Commercial/Agricultural Real Estate 6 1,560 — — Consumer and other 26 397 39 531 Total troubled debt restructurings 66 $ 5,446 73 $ 4,010 All acquired loans were initially recorded at fair value at the acquisition date. The outstanding balance and the carrying amount of acquired loans included in the consolidated balance sheet are as follows: June 30, 2016 Accountable for under ASC 310-30 (PCI loans) Outstanding balance 3,650 Carrying amount 2,530 Accountable for under ASC 310-20 (non-PCI loans) Outstanding balance 106,183 Carrying amount 106,021 Total acquired loans Outstanding balance 109,833 Carrying amount 108,551 The following table provides changes in accretable yield for all acquired loans accounted for under ASC 310-30: May 16, 2016 to June 30, 2016 Balance at beginning of period $ — Acquisitions 164 Reduction due to unexpected early payoffs — Reclass from non-accretable difference — Disposals/transfers — Accretion (2 ) Balance at end of period $ 162 The following table reflects amounts at acquisition for all purchased loans subject to ASC 310-30 (impaired and non-impaired) acquired from CBN: Acquired Impaired Loans Acquired Performing Loans Total Acquired Loans Contractually required cash flows at acquisition $ 3,698 $ 109,961 $ 113,659 Non-accretable difference (expected losses and foregone interest) (1,168 ) — (1,168 ) Cash flows expected to be collected at acquisition 2,530 109,961 112,491 Accretable yield — (164 ) (164 ) Basis in acquired loans at acquisition $ 2,530 109,797 $ 112,327 Our analysis of the acquired impaired and non-impaired loan portfolio is ongoing and will be completed by September 30, 2016." id="sjs-B4">LOANS, ALLOWANCE FOR LOAN LOSSES AND IMPAIRED LOANS Credit Quality/Risk Ratings : Management utilizes a numeric risk rating system to identify and quantify the Bank’s risk of loss within its loan portfolio. Ratings are initially assigned prior to funding the loan, and may be changed at any time as circumstances warrant. Ratings range from the highest to lowest quality based on factors that include measurements of ability to pay, collateral type and value, borrower stability and management experience. The Bank’s loan portfolio is presented below in accordance with the risk rating framework that has been commonly adopted by the federal banking agencies. The definitions of the various risk rating categories are as follows: 1 through 4 - Pass. A "Pass" loan means that the condition of the borrower and the performance of the loan is satisfactory or better. 5 - Watch. A "Watch" loan has clearly identifiable developing weaknesses that deserve additional attention from management. Weaknesses that are not corrected or mitigated, may jeopardize the ability of the borrower to repay the loan in the future. 6 - Special Mention. A "Special Mention" loan has one or more potential weakness that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or in the institution’s credit position in the future. 7 - Substandard. A "Substandard" loan is inadequately protected by the current net worth and paying capacity of the obligor or the collateral pledged, if any. Assets classified as substandard must have a well-defined weakness, or weaknesses, that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. 8 - Doubtful. A "Doubtful" loan has all the weaknesses inherent in a Substandard loan with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable. 9 - Loss. Loans classified as "Loss" are considered uncollectible, and their continuance as bankable assets is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, and a partial recovery may occur in the future. Below is a summary of originated and acquired loans by type and risk rating as of June 30, 2016 : Originated Loans: 1 to 5 6 7 8 9 TOTAL Real estate loans: Consumer $ 167,989 $ — $ 1,738 $ — $ — $ 169,727 Commercial/agricultural 95,658 — — — — 95,658 Total real estate loans 263,647 — 1,738 — — 265,385 Consumer and other loans: 207,549 11 577 — — 208,137 Total originated loans $ 471,196 $ 11 $ 2,315 $ — $ — $ 473,522 Acquired Loans: Real estate loans: Consumer $ 24,089 $ 607 $ 892 $ 236 $ — $ 25,824 Commercial/agricultural 57,337 182 3,444 — — 60,963 Total real estate loans 81,426 789 4,336 236 — 86,787 Consumer and other loans: 22,964 41 40 — 1 23,046 Total acquired loans $ 104,390 $ 830 $ 4,376 $ 236 $ 1 $ 109,833 Total Loans: Real estate loans: Consumer $ 192,078 $ 607 $ 2,630 $ 236 $ — $ 195,551 Commercial/agricultural 152,995 182 3,444 — — 156,621 Total real estate loans 345,073 789 6,074 236 — 352,172 Consumer and other loans: 230,513 52 617 — 1 231,183 Gross loans $ 575,586 $ 841 $ 6,691 $ 236 $ 1 $ 583,355 Net deferred loan costs (fees) and acquisition loan discount 691 Allowance for loan losses (6,236 ) Loans receivable, net $ 577,810 Below is a summary of originated loans by type and risk rating as of September 30, 2015 : 1 to 5 6 7 8 9 TOTAL Real estate loans: Consumer $ 179,946 $ — $ 1,260 $ — $ — $ 181,206 Commercial/agricultural 63,266 — — — — 63,266 Total real estate loans 243,212 — 1,260 — — 244,472 Consumer and other loans: 203,054 — 547 — 7 203,608 Gross loans $ 446,266 $ — $ 1,807 $ — $ 7 $ 448,080 Net deferred loan costs (fees) 2,430 Allowance for loan losses (6,496 ) Loans receivable, net $ 444,014 The ALL represents management’s estimate of probable and inherent credit losses in the Bank’s loan portfolio. Estimating the amount of the ALL requires the exercise of significant judgment and the use of estimates related to the amount and timing of expected future cash flows on impaired loans, estimated losses on pools of homogeneous loans based on historical loss experience, and consideration of other qualitative factors such as current economic trends and conditions, all of which may be susceptible to significant change. There are many factors affecting the ALL; some are quantitative, while others require qualitative judgment. The process for determining the ALL (which management believes adequately considers potential factors which result in probable credit losses), includes subjective elements and, therefore, may be susceptible to significant change. To the extent actual outcomes differ from management estimates, additional provision for loan losses could be required that could adversely affect the Company’s earnings or financial position in future periods. Allocations of the ALL may be made for specific loans but the entire ALL is available for any loan that, in management’s judgment, should be charged-off or for which an actual loss is realized. As an integral part of their examination process, various regulatory agencies also review the Bank’s ALL. Such agencies may require that changes in the ALL be recognized when such regulators’ credit evaluations differ from those of our management based on information available to the regulators at the time of their examinations. Changes in the ALL by loan type for the periods presented below were as follows: Consumer Real Estate Commercial/Agriculture Real Estate Consumer and Other Unallocated Total Nine Months Ended June 30, 2016: Allowance for Loan Losses: Beginning balance, October 1, 2015 $ 2,364 $ 1,617 $ 2,263 $ 252 $ 6,496 Charge-offs (111 ) — (394 ) — (505 ) Recoveries 7 — 163 — 170 Provision 30 10 35 — 75 Allowance allocation adjustment (166 ) 249 128 (211 ) — Total allowance on originated loans $ 2,124 $ 1,876 $ 2,195 $ 41 $ 6,236 Purchased credit-impaired loans $ — $ — $ — $ — $ — Other acquired loans — — — — — Total allowance on acquired loans $ — $ — $ — $ — $ — Ending balance, June 30, 2016 $ 2,124 $ 1,876 $ 2,195 $ 41 $ 6,236 Allowance for Loan Losses at June 30, 2016: Amount of allowance for loan losses arising from loans individually evaluated for impairment $ 422 $ — $ 189 $ — $ 611 Amount of allowance for loan losses arising from loans collectively evaluated for impairment $ 1,702 $ 1,876 $ 2,006 $ 41 $ 5,625 Loans Receivable as of June 30, 2016: Ending balance of originated loans $ 124,316 $ 128,089 $ 221,808 $ — $ 474,213 Ending balance of purchased credit-impaired loans 399 1,762 1,489 — 3,650 Ending balance of other acquired loans 69,198 26,770 10,215 — 106,183 Ending balance of loans $ 193,913 $ 156,621 $ 233,512 $ — $ 584,046 Ending balance: individually evaluated for impairment $ 4,670 $ — $ 914 $ — $ 5,584 Ending balance: collectively evaluated for impairment $ 189,243 $ 156,621 $ 232,598 $ — $ 578,462 Consumer Real Estate Commercial/Agriculture Real Estate Consumer and Other Unallocated Total Year Ended September 30, 2015: Allowance for Loan Losses: Beginning balance, October 1, 2014 $ 2,759 $ — $ 3,747 $ — $ 6,506 Charge-offs (405 ) — (601 ) — (1,006 ) Recoveries 69 — 271 — 340 Provision 382 16 258 — 656 Allowance allocation adjustment (441 ) 1,601 (1,412 ) 252 — Ending balance, September 30, 2015 $ 2,364 $ 1,617 $ 2,263 $ 252 $ 6,496 Allowance for Loan Losses at September 30, 2015: Amount of allowance for loan losses arising from loans individually evaluated for impairment $ 463 $ — $ 119 $ — $ 582 Amount of allowance for loan losses arising from loans collectively evaluated for impairment $ 1,901 $ 1,617 $ 2,144 $ 252 $ 5,914 Loans Receivable as of September 30, 2015: Ending balance $ 180,693 $ 63,266 $ 206,551 $ — $ 450,510 Ending balance: individually evaluated for impairment $ 4,466 $ — $ 848 $ — $ 5,314 Ending balance: collectively evaluated for impairment $ 176,227 $ 63,266 $ 205,703 $ — $ 445,196 The Bank has originated most of the loans currently recorded on the Company’s accompanying Consolidated Balance Sheet, except as noted below. In February 2016, the Bank selectively purchased loans and deposits from Central Bank in Rice Lake and Barron, Wisconsin in the amount of $16,363 and $27,131 , respectively. In May 2016, the Bank acquired loans and deposits from Community Bank of Northern Wisconsin, headquartered in Rice Lake, Wisconsin in the amount of $112,327 and $151,020 , respectively. During October 2012, the Bank entered into an agreement to purchase short term consumer loans from a third party on an ongoing basis. As part of the servicer agreement entered into in connection with this purchase agreement, the third party seller agreed to purchase or substitute performing consumer loans for all contracts that become 120 days past due. Pursuant to the ongoing loan purchase agreement, a Board of Director determinant was originally established to limit the purchase of these consumer loans under this arrangement to a maximum of $40,000 and a restricted reserve account was established at 3% of the outstanding consumer loan balances purchased up to a maximum of $1,000 , with such percentage amount of the loans being deposited into a segregated reserve account. The funds in the reserve account are to be released to compensate the Bank for any purchased loans that are not purchased back by the seller or substituted with performing loans and are ultimately charged off by the Bank. During the first quarter of fiscal 2015, the Board of Directors increased the limit of these purchased consumer loans to a maximum of $50,000 . As of June 30, 2016 , the balance of the consumer loans purchased was $ 47,865 . The balance in the cash reserve account has reached the maximum allowed balance of $1,000 , which is included in Deposits on the accompanying Consolidated Balance Sheet. To date, the Company has not charged off or experienced losses related to the purchased loans. The weighted average rate earned on these purchased consumer loans was 4.24% as of June 30, 2016 . From March 2014 through December 2015, the rate earned for all new loan originations of these purchased consumer loans was 4.00% . As of January 2016, new loans purchased are at an interest rate of 4.25% due to the increase in the Prime Rate. Loans receivable by loan type as of the end of the periods shown below were as follows: Real Estate Loans Commercial/Agriculture Real Estate Loans Consumer and Other Loans Total Loans June 30, 2016 September 30, 2015 June 30, 2016 September 30, 2015 June 30, 2016 September 30, 2015 June 30, 2016 September 30, 2015 Performing loans Performing TDR loans $ 3,006 $ 3,206 $ 1,078 $ — $ 336 $ 472 $ 4,420 $ 3,678 Performing loans other 188,315 176,650 154,675 63,266 232,431 205,695 575,421 445,611 Total performing loans 191,321 179,856 155,753 63,266 232,767 206,167 579,841 449,289 Nonperforming loans (1) Nonperforming TDR loans 483 273 482 — 61 59 1,026 332 Nonperforming loans other 2,109 564 386 — 684 325 3,179 889 Total nonperforming loans 2,592 837 868 — 745 384 4,205 1,221 Total loans $ 193,913 $ 180,693 $ 156,621 $ 63,266 $ 233,512 $ 206,551 $ 584,046 $ 450,510 (1) Nonperforming loans are either 90+ days past due or nonaccrual. An aging analysis of the Company’s real estate, commercial/agriculture real estate, consumer and other loans and purchased third party loans as of June 30, 2016 and September 30, 2015 , respectively, was as follows: 30-59 Days Past Due 60-89 Days Past Due Greater Than 89 Days Total Past Due Current Total Loans Recorded Investment > 89 days and Accruing June 30, 2016 Real estate loans $ 996 $ 117 $ 1,623 $ 2,736 $ 191,177 $ 193,913 $ 682 Commercial/Agriculture real estate 84 494 1,719 2,297 154,324 156,621 35 Consumer and other loans 915 900 78 1,893 183,754 185,647 36 Purchased third party loans 302 226 227 755 47,110 47,865 226 Total $ 2,297 $ 1,737 $ 3,647 $ 7,681 $ 576,365 $ 584,046 $ 979 September 30, 2015 Real estate loans $ 555 $ 500 $ 387 $ 1,442 $ 179,251 $ 180,693 $ 244 Commercial/Agriculture real estate — — — — 63,266 63,266 — Consumer and other loans 386 65 135 586 166,260 166,846 52 Purchased third party loans 238 189 177 604 39,101 39,705 177 Total $ 1,179 $ 754 $ 699 $ 2,632 $ 447,878 $ 450,510 $ 473 As of June 30, 2016 , the balance of acquired loans that are considered past due is $4,255 and the balance of acquired loans considered current is $105,578 . At June 30, 2016 , the Company has identified $5,446 of TDR loans and $138 of substandard loans as impaired, totaling $5,584 , which includes $4,420 of performing TDR loans. A loan is identified as impaired when, based on current information and events, it is probable that the Bank will be unable to collect all amounts due according to the contractual terms of the loan agreement. Performing TDRs consist of loans that have been modified and are performing in accordance with the modified terms for a sufficient length of time, generally six months, or loans that were modified on a proactive basis. A summary of the Company’s impaired loans as of June 30, 2016 and September 30, 2015 was as follows: With No Related Allowance Recorded With An Allowance Recorded Totals Consumer Real Estate Commercial/Agricultural Real Estate Consumer and Other Total Consumer Real Estate Commercial/Agricultural Real Estate Consumer and Other Total Consumer Real Estate Commercial/Agricultural Real Estate Consumer and Other Total Recorded investment at June 30, 2016 $ 2,822 $ — $ 410 $ 3,232 $ 1,848 $ — $ 504 $ 2,352 $ 4,670 $ — $ 914 $ 5,584 Unpaid balance at June 30, 2016 2,822 — 410 3,232 1,848 — 504 2,352 4,670 — 914 5,584 Recorded investment at September 30, 2015 2,494 — 471 2,965 1,972 — 377 2,349 4,466 — 848 5,314 Unpaid balance at September 30, 2015 2,494 — 471 2,965 1,972 — 377 2,349 4,466 — 848 5,314 Average recorded investment; nine months ended June 30, 2016 2,762 — 491 3,253 1,787 — 338 2,125 4,549 — 829 5,378 Average recorded investment; twelve months ended September 30, 2015 3,178 — 485 3,663 2,220 — 556 2,776 5,398 — 1,041 6,439 Interest income received; nine months ended June 30, 2016 85 — 31 116 33 — 6 39 118 — 37 155 Interest income received; twelve months ended September 30, 2015 136 — 35 171 61 — 23 84 197 — 58 255 Troubled Debt Restructuring – A TDR includes a loan modification where a borrower is experiencing financial difficulty and the Bank grants a concession to that borrower that the Bank would not otherwise consider except for the borrower’s financial difficulties. Concessions include an extension of loan terms, renewals of existing balloon loans, reductions in interest rates and consolidating existing Bank loans at modified terms. A TDR may be either on accrual or nonaccrual status based upon the performance of the borrower and management’s assessment of collectability. If a TDR is placed on nonaccrual status, it remains there until a sufficient period of performance under the restructured terms has occurred at which time it is returned to accrual status. There were 7 delinquent TDRs greater than 59 days past due with a recorded investment of $816 at June 30, 2016 , compared to 4 such loans with a recorded investment of $191 at September 30, 2015 . A summary of loans by loan type modified in a troubled debt restructuring as of June 30, 2016 and June 30, 2015 , and during each of the nine months then ended was as follows: Consumer Real Estate Commercial/Agricultural Real Estate Consumer and Other Total June 30, 2016 and Nine Months then Ended: Accruing / Performing: Beginning balance $ 3,206 $ — $ 472 $ 3,678 Principal balance of acquired loans 74 1,088 — 1,162 Principal payments (86 ) (10 ) (97 ) (193 ) Charge-offs — — — — Advances 7 — 1 8 New restructured (1) 223 — 6 229 Class transfers out (2) — — — — Transfers between accrual/non-accrual (418 ) — (46 ) (464 ) Ending balance $ 3,006 $ 1,078 $ 336 $ 4,420 Non-accrual / Non-performing: Beginning balance $ 273 $ — $ 59 $ 332 Principal balance of acquired loans — 267 13 280 Principal payments (133 ) (19 ) (27 ) (179 ) Charge-offs (77 ) (37 ) (31 ) (145 ) Advances 2 — 1 3 New restructured (1) — — — — Class transfers out (2) — 271 — 271 Transfers between accrual/non-accrual 418 — 46 464 Ending balance $ 483 $ 482 $ 61 $ 1,026 Totals: Beginning balance $ 3,479 $ — $ 531 $ 4,010 Principal balance of acquired loans 74 1,355 13 1,442 Principal payments (219 ) (29 ) (124 ) (372 ) Charge-offs (77 ) (37 ) (31 ) (145 ) Advances 9 — 2 11 New restructured (1) 223 — 6 229 Class transfers out (2) — 271 — 271 Transfers between accrual/non-accrual — — — — Ending balance $ 3,489 $ 1,560 $ 397 $ 5,446 (1) “New restructured” represent loans restructured during the applicable period that met TDR criteria in accordance with the Bank’s policy at the time of the restructuring. (2) “Class transfers out” represent previously restructured loans that are in compliance with the modified terms for a minimum of one year, are yielding a market rate and conform to normal underwriting standards. Consumer Real Estate Commercial/Agricultural Real Estate Consumer and Other Total June 30, 2015 and Nine Months then Ended: Accruing / Performing: Beginning balance $ 4,535 $ — $ 797 $ 5,332 Principal payments (495 ) — (272 ) (767 ) Charge-offs — — (8 ) (8 ) Advances 10 — — 10 New restructured (1) 17 — 42 59 Class transfers out (2) (181 ) — — (181 ) Transfers between accrual/non-accrual (232 ) — (42 ) (274 ) Ending balance $ 3,654 $ — $ 517 $ 4,171 Non-accrual / Non-performing: Beginning balance $ 202 $ — $ 47 $ 249 Principal payments (104 ) — (9 ) (113 ) Charge-offs (41 ) — (31 ) (72 ) Advances — — — — New restructured (1) — — — — Class transfers out (2) — — — — Transfers between accrual/non-accrual 232 — 42 274 Ending balance $ 289 $ — $ 49 $ 338 Totals: Beginning balance $ 4,737 $ — $ 844 $ 5,581 Principal payments (599 ) — (281 ) (880 ) Charge-offs (41 ) — (39 ) (80 ) Advances 10 — — 10 New restructured (1) 17 — 42 59 Class transfers out (2) (181 ) — — (181 ) Transfers between accrual/non-accrual — — — — Ending balance $ 3,943 $ — $ 566 $ 4,509 (1) “New restructured” represent loans restructured during the applicable period that met TDR criteria in accordance with the Bank’s policy at the time of the restructuring. (2) “Class transfers out” represent previously restructured loans that are in compliance with the modified terms for a minimum of one year, are yielding a market rate and conform to normal underwriting standards. Below is a breakdown of troubled debt restructurings: June 30, 2016 September 30, 2015 Number of Modifications Recorded Investment Number of Modifications Recorded Investment Troubled debt restructurings: Consumer Real Estate 34 $ 3,489 34 $ 3,479 Commercial/Agricultural Real Estate 6 1,560 — — Consumer and other 26 397 39 531 Total troubled debt restructurings 66 $ 5,446 73 $ 4,010 All acquired loans were initially recorded at fair value at the acquisition date. The outstanding balance and the carrying amount of acquired loans included in the consolidated balance sheet are as follows: June 30, 2016 Accountable for under ASC 310-30 (PCI loans) Outstanding balance 3,650 Carrying amount 2,530 Accountable for under ASC 310-20 (non-PCI loans) Outstanding balance 106,183 Carrying amount 106,021 Total acquired loans Outstanding balance 109,833 Carrying amount 108,551 The following table provides changes in accretable yield for all acquired loans accounted for under ASC 310-30: May 16, 2016 to June 30, 2016 Balance at beginning of period $ — Acquisitions 164 Reduction due to unexpected early payoffs — Reclass from non-accretable difference — Disposals/transfers — Accretion (2 ) Balance at end of period $ 162 The following table reflects amounts at acquisition for all purchased loans subject to ASC 310-30 (impaired and non-impaired) acquired from CBN: Acquired Impaired Loans Acquired Performing Loans Total Acquired Loans Contractually required cash flows at acquisition $ 3,698 $ 109,961 $ 113,659 Non-accretable difference (expected losses and foregone interest) (1,168 ) — (1,168 ) Cash flows expected to be collected at acquisition 2,530 109,961 112,491 Accretable yield — (164 ) (164 ) Basis in acquired loans at acquisition $ 2,530 109,797 $ 112,327 Our analysis of the acquired impaired and non-impaired loan portfolio is ongoing and will be completed by September 30, 2016. |