XML 36 R26.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2018
Receivables [Abstract]  
Schedule Of Composition Of Loans
The composition of loans at September 30, 2018 and December 31, 2017 was as follows:
 
 
September 30,
 
December 31,
 
 
2018
 
2017
 
 
(in thousands)
Mortgage loans on real estate:
 
 
 
 
Construction and land development
 
$
56,168

 
$
43,786

Secured by farmland
 
6,394

 
8,568

Secured by 1-4 family residential properties
 
221,848

 
223,210

Multifamily
 
7,482

 
4,095

Commercial
 
252,539

 
239,915

Commercial and industrial loans
 
36,549

 
37,427

Consumer installment loans
 
9,367

 
10,187

All other loans
 
8,552

 
2,050

Total loans
 
$
598,899

 
$
569,238

Net deferred loan fees
 
(432
)
 
(421
)
Allowance for loan losses
 
(4,713
)
 
(4,411
)
Net Loans
 
$
593,754

 
$
564,406

 
 
 
 
 
Changes In Allowance For Loan Losses
Changes in the allowance for loan losses for the nine months ended September 30, 2018 and 2017 and the year ended December 31, 2017 were as follows:
 
 
Nine Months Ended
 
Year Ended
 
Nine Months Ended
 
September 30,
 
December 31,
 
September 30,
 
2018
 
2017
 
2017
 
 
 
(in thousands)
 
 
Balance, beginning
$
4,411

 
$
4,505

 
$
4,505

Provision for (recovery of) loan losses
248

 
(625
)
 
(759
)
Recoveries added to the allowance
240

 
901

 
908

Loan losses charged to the allowance
(186
)
 
(370
)
 
(210
)
Balance, ending
$
4,713

 
$
4,411

 
$
4,444

Nonaccrual And Past Due Loans By Class
Nonaccrual and past due loans by class at September 30, 2018 and December 31, 2017 were as follows:
 
 
September 30, 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

 
$

 
$

 
$
17

 
$
36,532

 
$
36,549

 
$

 
$
135

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner Occupied

 
91

 

 
91

 
131,569

 
131,660

 

 

Non-owner occupied

 

 

 

 
120,879

 
120,879

 

 
373

Construction and Farmland:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential

 

 

 

 
8,482

 
8,482

 

 

Commercial
283

 

 

 
283

 
53,797

 
54,080

 

 

Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Installment
4

 
3

 

 
7

 
9,360

 
9,367

 

 
1

Residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity Lines

 

 

 

 
32,981

 
32,981

 

 
99

Single family
1,904

 
129

 
220

 
2,253

 
186,614

 
188,867

 

 
537

Multifamily

 

 

 

 
7,482

 
7,482

 

 

All Other Loans

 

 

 

 
8,552

 
8,552

 

 

Total
$
2,208

 
$
223

 
$
220

 
$
2,651

 
$
596,248

 
$
598,899

 
$

 
$
1,145

 
 
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 September 30, 2018 and December 31, 2017 were as follows:
 
 
As of and for the Nine Months Ended
 
September 30, 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

 
(3
)
 

 
(122
)
 
(28
)
 
(33
)
 

 
(186
)
Recoveries
28

 
24

 
75

 
85

 
16

 
12

 

 
240

(Recovery of) provision for loan losses
256

 
51

 
77

 
(213
)
 
5

 
102

 
(30
)
 
248

Ending balance
$
616

 
$
1,826

 
$
1,779

 
$
320

 
$
62

 
$
110

 
$

 
$
4,713

Ending balance: Individually evaluated for impairment
$

 
$
158

 
$
55

 
$

 
$

 
$

 
$

 
$
213

Ending balance: collectively evaluated for impairment
$
616

 
$
1,668

 
$
1,724

 
$
320

 
$
62

 
$
110

 
$

 
$
4,500

Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
$
62,562

 
$
229,330

 
$
252,539

 
$
36,549

 
$
9,367

 
$
8,552

 
$

 
$
598,899

Ending balance individually evaluated for impairment
$
290

 
$
4,425

 
$
1,266

 
$
379

 
$
1

 
$

 
$

 
$
6,361

Ending balance collectively evaluated for impairment
$
62,272

 
$
224,905

 
$
251,273

 
$
36,170

 
$
9,366

 
$
8,552

 
$

 
$
592,538

 
 
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


Effect On Loan Loss Provision, Changes In Methodology
Beginning with the quarter ended September 30, 2018, the Company changed its allowance methodology for the look-back period used in calculating the loss history portion of the general reserves assigned to unimpaired credits. During this quarter, management determined it necessary to extend the loss history period utilized in the calculation from five years to seven years in light of current trends for growth and asset quality, as well as the ongoing economic cycle and the Bank's overall lending environment. The Company believes that the expanded loss history is more indicative of the losses and risks inherent in the portfolio.

The following table represents the effect on the loan loss provision for the nine months ended September 30, 2018 as a result of the change in allowance methodology from that used in prior periods.

(in thousands)
 
Calculated Provision Based on Current Methodology
 
Calculated Provision Based on Prior Methodology
 
Difference
Portfolio Segment:
 
 
 
 
 
 
Construction and Farmland
 
$
256

 
$
47

 
$
209

Residential Real Estate
 
51

 
(121
)
 
172

Commercial Real Estate
 
77

 
(64
)
 
141

Commercial
 
(213
)
 
(279
)
 
66

Consumer
 
5

 
(1
)
 
6

All Other Loans
 
102

 
92

 
10

Total, excluding unallocated
 
$
278

 
$
(326
)
 
$
604

Impaired Loans By Class
Impaired loans by class as of and for the periods ended September 30, 2018 and December 31, 2017 were as follows:
 
As of and for the Nine Months Ended
 
September 30, 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
$
594

 
$
380

 
$

 
$
432

 
$
20

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
Owner Occupied

 

 

 

 

Non-owner occupied
526

 
474

 

 
479

 

Construction and Farmland:
 
 
 
 
 
 
 
 
 
Residential

 

 

 

 

Commercial
340

 
290

 

 
301

 
21

Consumer:
 
 
 
 
 
 
 
 
 
Installment
1

 
1

 

 
1

 

Residential:
 
 
 
 
 
 
 
 
 
Equity lines
251

 
59

 

 
60

 

Single family
3,081

 
2,856

 

 
2,912

 
87

Multifamily
287

 
288

 

 
290

 
10

Other Loans

 

 

 

 

 
$
5,080

 
$
4,348

 
$

 
$
4,475

 
$
138

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

 
$

 
$

 
$

 
$

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
Owner Occupied

 

 

 

 

Non-owner occupied
793

 
794

 
55

 
801

 
27

Construction and Farmland:
 
 
 
 
 
 
 
 
 
Residential

 

 

 

 

Commercial

 

 

 

 

Consumer:
 
 
 
 
 
 
 
 
 
       Installment

 

 

 

 

Residential:
 
 
 
 
 
 
 
 
 
Equity lines
217

 
40

 
40

 
40

 

Single family
1,248

 
1,194

 
118

 
1,205

 
41

Multifamily

 

 

 

 

Other Loans

 

 

 

 

 
$
2,258

 
$
2,028

 
$
213

 
$
2,046

 
$
68

Total:
 
 
 
 
 
 
 
 
 
Commercial
$
594

 
$
380

 
$

 
$
432

 
$
20

Commercial Real Estate
1,319

 
1,268

 
55

 
1,280

 
27

Construction and Farmland
340

 
290

 

 
301

 
21

Consumer
1

 
1

 

 
1

 

Residential
5,084

 
4,437

 
158

 
4,507

 
138

Other

 

 

 

 

Total
$
7,338

 
$
6,376

 
$
213

 
$
6,521

 
$
206

(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 $15 thousand at September 30, 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 September 30, 2018 and December 31, 2017 was as follows:
 
As of
 
September 30, 2018
 
(in thousands)
INTERNAL RISK RATING GRADES
Pass
 
Pass Monitored
 
Special
Mention
 
Substandard
 
Doubtful
 
Loss
 
Total
Commercial - Non Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial & Industrial
$
31,496

 
$
2,646

 
$
2,251

 
$
156

 
$

 
$

 
$
36,549

Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner Occupied
111,853

 
10,614

 
9,153

 
40

 

 

 
131,660

Non-owner occupied
98,573

 
16,828

 
3,363

 
2,115

 

 

 
120,879

Construction and Farmland:
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
6,339

 
2,143

 

 

 

 

 
8,482

Commercial
17,925

 
22,549

 
13,248

 
358

 

 

 
54,080

Residential:
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity Lines
32,296

 
586

 

 
17

 
82

 

 
32,981

Single family
173,083

 
10,231

 
3,157

 
2,249

 
147

 

 
188,867

Multifamily
6,709

 
486

 

 
287

 

 

 
7,482

All other loans
8,533

 
19

 

 

 

 

 
8,552

Total
$
486,807

 
$
66,102

 
$
31,172

 
$
5,222

 
$
229

 
$

 
$
589,532

 
 
Performing
 
Nonperforming
Consumer Credit Exposure by Payment Activity
$
9,360

 
$
7

 
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