XML 36 R26.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans and Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2018
Receivables [Abstract]  
Schedule Of Composition Of Loans
The composition of loans at March 31, 2018 and December 31, 2017 was as follows:
 
 
March 31,
 
December 31,
 
 
2018
 
2017
 
 
(in thousands)
Mortgage loans on real estate:
 
 
 
 
Construction and land development
 
$
48,276

 
$
43,786

Secured by farmland
 
8,351

 
8,568

Secured by 1-4 family residential properties
 
218,030

 
223,210

Multifamily
 
4,030

 
4,095

Commercial
 
245,909

 
239,915

Commercial and industrial loans
 
38,498

 
37,427

Consumer installment loans
 
9,471

 
10,187

All other loans
 
9,468

 
2,050

Total loans
 
$
582,033

 
$
569,238

Net deferred loan fees
 
(428
)
 
(421
)
Allowance for loan losses
 
(4,530
)
 
(4,411
)
Net Loans
 
$
577,075

 
$
564,406

 
 
 
 
 
Changes In Allowance For Loan Losses
Changes in the allowance for loan losses for the three months ended March 31, 2018 and 2017 and the year ended December 31, 2017 were as follows:
 
 
Three Months Ended
 
Year Ended
 
Three Months Ended
 
March 31,
 
December 31,
 
March 31,
 
2018
 
2017
 
2017
 
 
 
(in thousands)
 
 
Balance, beginning
$
4,411

 
$
4,505

 
$
4,505

Provision for (recovery of) loan losses
205

 
(625
)
 
(527
)
Recoveries added to the allowance
52

 
901

 
502

Loan losses charged to the allowance
(138
)
 
(370
)
 
(62
)
Balance, ending
$
4,530

 
$
4,411

 
$
4,418

Nonaccrual And Past Due Loans By Class
Nonaccrual and past due loans by class at March 31, 2018 and December 31, 2017 were as follows:
 
 
March 31, 2018
 
(in thousands)
 
30 - 59
Days
Past Due
 
60 - 89
Days
Past Due
 
90 or More
Days
Past Due
 
Total Past
Due
 
Current
 
Total Loans
 
90 or More
Days Past 
Due Still Accruing
 
Nonaccrual
Loans
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$

 
$
17

 
$
75

 
$
92

 
$
38,406

 
$
38,498

 
$

 
$
331

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner Occupied

 

 

 

 
132,667

 
132,667

 

 

Non-owner occupied
175

 
239

 

 
414

 
112,828

 
113,242

 

 
747

Construction and Farmland:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential

 

 

 

 
7,288

 
7,288

 

 

Commercial

 

 

 

 
49,339

 
49,339

 

 

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
9

 

 
9

 
18

 
9,453

 
9,471

 

 
10

Residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity Lines

 

 
18

 
18

 
31,654

 
31,672

 
18

 
43

Single family
334

 
74

 
294

 
702

 
185,656

 
186,358

 

 
669

Multifamily

 

 

 

 
4,030

 
4,030

 

 

All Other Loans
240

 

 

 
240

 
9,228

 
9,468

 

 

Total
$
758

 
$
330

 
$
396

 
$
1,484

 
$
580,549

 
$
582,033

 
$
18

 
$
1,800

 
 
December 31, 2017
 
(in thousands)
 
30 - 59
Days
Past Due
 
60 - 89
Days
Past Due
 
90 or More
Days
Past Due
 
Total Past
Due
 
Current
 
Total Loans
 
90 or More
Past Due 
Still
Accruing
 
Nonaccrual
Loans
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$
75

 
$
10

 
$
142

 
$
227

 
$
37,200

 
$
37,427

 
$

 
$
594

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner Occupied

 

 

 

 
127,018

 
127,018

 

 

Non-owner occupied

 
368

 

 
368

 
112,529

 
112,897

 

 
767

Construction and Farmland:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential

 

 

 

 
3,214

 
3,214

 

 

Commercial
187

 

 

 
187

 
48,953

 
49,140

 

 

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
17

 

 
2

 
19

 
10,168

 
10,187

 

 
13

Residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity Lines
18

 

 

 
18

 
32,820

 
32,838

 

 
44

Single family
829

 
572

 
4,060

 
5,461

 
184,911

 
190,372

 

 
4,921

Multifamily

 

 

 

 
4,095

 
4,095

 

 

All Other Loans

 

 

 

 
2,050

 
2,050

 

 

Total
$
1,126

 
$
950

 
$
4,204

 
$
6,280

 
$
562,958

 
$
569,238

 
$

 
$
6,339

Allowance For Loan Losses By Segment
Allowance for loan losses by segment at March 31, 2018 and December 31, 2017 were as follows:
 
 
As of and for the Three Months Ended
 
March 31, 2018
 
(in thousands)
 
Construction
and Farmland
 
Residential
 
Commercial
Real Estate
 
Commercial - Non Real Estate
 
Consumer
 
All Other
Loans
 
Unallocated
 
Total
Allowance for credit losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
332

 
$
1,754

 
$
1,627

 
$
570

 
$
69

 
$
29

 
$
30

 
$
4,411

Charge-Offs

 

 

 
(122
)
 
(1
)
 
(15
)
 

 
(138
)
Recoveries
11

 
8

 
2

 
20

 
7

 
4

 

 
52

(Recovery of) provision for loan losses
19

 
(51
)
 
35

 
35

 
(10
)
 
95

 
82

 
205

Ending balance
$
362

 
$
1,711

 
$
1,664

 
$
503

 
$
65

 
$
113

 
$
112

 
$
4,530

Ending balance: Individually evaluated for impairment
$

 
$
167

 
$
58

 
$
92

 
$
9

 
$

 
$

 
$
326

Ending balance: collectively evaluated for impairment
$
362

 
$
1,544

 
$
1,606

 
$
411

 
$
56

 
$
113

 
$
112

 
$
4,204

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
$
56,627

 
$
222,060

 
$
245,909

 
$
38,498

 
$
9,471

 
$
9,468

 
$

 
$
582,033

Ending balance individually evaluated for impairment
$
306

 
$
3,947

 
$
1,877

 
$
574

 
$
10

 
$

 
$

 
$
6,714

Ending balance collectively evaluated for impairment
$
56,321

 
$
218,113

 
$
244,032

 
$
37,924

 
$
9,461

 
$
9,468

 
$

 
$
575,319

 
 
As of and for the Twelve Months Ended
 
December 31, 2017
 
(in thousands)
 
Construction
and Farmland
 
Residential
 
Commercial
Real Estate
 
Commercial - Non Real Estate
 
Consumer
 
All Other
Loans
 
Unallocated
 
Total
Allowance for credit losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
$
450

 
$
1,992

 
$
1,522

 
$
235

 
$
69

 
$
22

 
$
215

 
$
4,505

Charge-Offs
(19
)
 
(55
)
 
(1
)
 
(187
)
 
(59
)
 
(49
)
 

 
(370
)
Recoveries
535

 
212

 
65

 
44

 
40

 
5

 

 
901

(Recovery of) provision for loan losses
(634
)
 
(395
)
 
41

 
478

 
19

 
51

 
(185
)
 
(625
)
Ending balance
$
332

 
$
1,754

 
$
1,627

 
$
570

 
$
69

 
$
29

 
$
30

 
$
4,411

Ending balance: Individually evaluated for impairment
$

 
$
195

 
$
59

 
$
195

 
$
9

 
$

 
$

 
$
458

Ending balance: collectively evaluated for impairment
$
332

 
$
1,559

 
$
1,568

 
$
375

 
$
60

 
$
29

 
$
30

 
$
3,953

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
$
52,354

 
$
227,305

 
$
239,915

 
$
37,427

 
$
10,187

 
$
2,050

 
$

 
$
569,238

Ending balance individually evaluated for impairment
$
315

 
$
8,315

 
$
1,904

 
$
858

 
$
34

 
$

 
$

 
$
11,426

Ending balance collectively evaluated for impairment
$
52,039

 
$
218,990

 
$
238,011

 
$
36,569

 
$
10,153

 
$
2,050

 
$

 
$
557,812


Impaired Loans By Class
Impaired loans by class as of and for the periods ended March 31, 2018 and December 31, 2017 were as follows:
 
 
As of and for the Three Months Ended
 
March 31, 2018
 
(in thousands)
 
Unpaid
Principal
Balance
 
Recorded
Investment (1)
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance:
 
 
 
 
 
 
 
 
 
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$
740

 
$
482

 
$

 
$
505

 
$
7

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
Owner Occupied
328

 
328

 

 
330

 
4

Non-owner occupied
795

 
747

 

 
752

 

Construction and Farmland:
 
 
 
 
 
 
 
 
 
Residential

 

 

 

 

Commercial
354

 
307

 

 
311

 
7

Consumer:
 
 
 
 
 
 
 
 
 
Installment
2

 
2

 

 
2

 

Residential:
 
 
 
 
 
 
 
 
 
Equity lines

 

 

 

 

Single family
3,123

 
2,705

 

 
2,904

 
25

Multifamily

 

 

 

 

Other Loans

 

 

 

 

 
$
5,342

 
$
4,571

 
$

 
$
4,804

 
$
43

With an allowance recorded:
 
 
 
 
 
 
 
 
 
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$
92

 
$
92

 
$
92

 
$
92

 
$

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
Owner Occupied

 

 

 

 

Non-owner occupied
801

 
804

 
58

 
806

 
9

Construction and Farmland:
 
 
 
 
 
 
 
 
 
Residential

 

 

 

 

Commercial

 

 

 

 

Consumer:
 
 
 
 
 
 
 
 
 
       Installment
9

 
9

 
9

 
9

 

Residential:
 
 
 
 
 
 
 
 
 
Equity lines
217

 
43

 
43

 
43

 

Single family
1,263

 
1,211

 
124

 
1,215

 
14

Multifamily

 

 

 

 

Other Loans

 

 

 

 

 
$
2,382

 
$
2,159

 
$
326

 
$
2,165

 
$
23

Total:
 
 
 
 
 
 
 
 
 
Commercial
$
832

 
$
574

 
$
92

 
$
597

 
$
7

Commercial Real Estate
1,924

 
1,879

 
58

 
1,888

 
13

Construction and Farmland
354

 
307

 

 
311

 
7

Consumer
11

 
11

 
9

 
11

 

Residential
4,603

 
3,959

 
167

 
4,162

 
39

Other

 

 

 

 

Total
$
7,724

 
$
6,730

 
$
326

 
$
6,969

 
$
66

(1) Recorded investment is defined as the summation of the outstanding principal balance, accrued interest, net deferred loan fees or costs, and any partial charge-offs. Accrued interest and net deferred loan fees or costs totaled $16 thousand at March 31, 2018.
 
As of and for the Twelve Months End
 
December 31, 2017
 
(in thousands)
 
Unpaid
Principal
Balance
 
Recorded
Investment (1)
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With no related allowance:
 
 
 
 
 
 
 
 
 
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$
626

 
$
304

 
$

 
$
342

 
$
23

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
Owner Occupied
330

 
331

 

 
336

 
15

Non-owner occupied
805

 
767

 

 
785

 
20

Construction and Farmland:
 
 
 
 
 
 
 
 
 
Residential

 

 

 

 

Commercial
362

 
316

 

 
330

 
28

Consumer:
 
 
 
 
 
 
 
 
 
Installment
25

 
25

 

 
27

 
1

Residential:
 
 
 
 
 
 
 
 
 
Equity lines

 

 

 

 

Single family
7,371

 
6,985

 

 
7,069

 
124

Multifamily

 

 

 

 

Other Loans

 

 

 

 

 
$
9,519

 
$
8,728

 
$

 
$
8,889

 
$
211

With an allowance recorded:
 
 
 
 
 
 
 
 
 
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$
595

 
$
556

 
$
195

 
$
567

 
$
17

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
Owner Occupied

 

 

 

 

Non-owner occupied
806

 
809

 
59

 
817

 
37

Construction and Farmland:
 
 
 
 
 
 
 
 
 
Residential

 

 

 

 

Commercial

 

 

 

 

Consumer:
 
 
 
 
 
 
 
 
 
       Installment
9

 
9

 
9

 
9

 

Residential:
 
 
 
 
 
 
 
 
 
Equity lines
217

 
44

 
44

 
45

 

Single family
1,349

 
1,299

 
151

 
1,315

 
57

Multifamily

 

 

 

 

Other Loans

 

 

 

 

 
$
2,976

 
$
2,717

 
$
458

 
$
2,753

 
$
111

Total:
 
 
 
 
 
 
 
 
 
Commercial
$
1,221

 
$
860

 
$
195

 
$
909

 
$
40

Commercial Real Estate
1,941

 
1,907

 
59

 
1,938

 
72

Construction and Farmland
362

 
316

 

 
330

 
28

Consumer
34

 
34

 
9

 
36

 
1

Residential
8,937

 
8,328

 
195

 
8,429

 
181

Other

 

 

 

 

Total
$
12,495

 
$
11,445

 
$
458

 
$
11,642

 
$
322

Credit Quality Information By Class
Credit quality information by class at March 31, 2018 and December 31, 2017 was as follows:
 
As of
 
March 31, 2018
 
(in thousands)
INTERNAL RISK RATING GRADES
Pass
 
Pass Monitored
 
Special
Mention
 
Substandard
 
Doubtful
 
Loss
 
Total
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$
34,691

 
$
1,633

 
$
1,837

 
$
337

 
$

 
$

 
$
38,498

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner Occupied
116,817

 
10,525

 
4,997

 
328

 

 

 
132,667

Non-owner occupied
81,000

 
19,344

 
12,151

 
747

 

 

 
113,242

Construction and Farmland:
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
6,498

 
98

 
692

 

 

 

 
7,288

Commercial
25,089

 
23,944

 

 
306

 

 

 
49,339

Residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity Lines
31,330

 
299

 

 

 
43

 

 
31,672

Single family
178,103

 
5,625

 
389

 
2,058

 
183

 

 
186,358

Multifamily
2,668

 
500

 
862

 

 

 

 
4,030

All other loans
9,468

 

 

 

 

 

 
9,468

Total
$
485,664

 
$
61,968

 
$
20,928

 
$
3,776

 
$
226

 
$

 
$
572,562

 
 
Performing
 
Nonperforming
Consumer Credit Exposure by Payment Activity
$
9,453

 
$
18

 
As of
 
December 31, 2017
 
(in thousands)
INTERNAL RISK RATING GRADES
Pass
 
Pass Monitored
 
Special
Mention
 
Substandard
 
Doubtful
 
Loss
 
Total
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$
33,279

 
$
1,788

 
$
1,748

 
$
612

 
$

 
$

 
$
37,427

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner Occupied
112,649

 
10,893

 
3,146

 
330

 

 

 
127,018

Non-owner occupied
82,050

 
17,992

 
12,088

 
767

 

 

 
112,897

Construction and Farm land:
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
2,614

 
600

 

 

 

 

 
3,214

Commercial
30,093

 
17,069

 
1,663

 
315

 

 

 
49,140

Residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity Lines
32,495

 
299

 

 

 
44

 

 
32,838

Single family
177,829

 
5,869

 
155

 
6,327

 
192

 

 
190,372

Multifamily
3,588

 

 
507

 

 

 

 
4,095

All other loans
2,050

 

 

 

 

 

 
2,050

Total
$
476,647

 
$
54,510

 
$
19,307

 
$
8,351

 
$
236

 
$

 
$
559,051

 
 
Performing
 
Nonperforming
Consumer Credit Exposure by Payment Activity
$
10,168

 
$
19