XML 24 R14.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans and Allowance
9 Months Ended
Sep. 30, 2018
Loans and Allowance [Abstract]  
Loans and Allowance



Note 6: Loans and Allowance

 

Classes of loans at September 30, 2018 and December 31, 2017 include:







 

 

 

 

 



 

 

 

 

 



September 30,

 

December 31,



2018

 

2017

Real estate

 

 

 

 

 

Commercial

$

490,150 

 

$

318,684 

Commercial construction and development

 

42,854 

 

 

28,164 

Consumer closed end first mortgage

 

470,418 

 

 

444,243 

Consumer open end and junior liens

 

76,843 

 

 

69,477 

Total real estate loans

 

1,080,265 

 

 

860,568 

Other loans

 

 

 

 

 

Consumer loans

 

 

 

 

 

Auto

 

33,050 

 

 

19,640 

Boat/RVs

 

212,679 

 

 

169,238 

Other

 

6,703 

 

 

6,188 

Commercial and industrial

 

145,425 

 

 

131,079 

Total other loans

 

397,857 

 

 

326,145 

Total loans

 

1,478,122 

 

 

1,186,713 

Undisbursed loans in process

 

(11,952)

 

 

(13,071)

Unamortized deferred loan costs, net

 

8,213 

 

 

6,503 

Allowance for loan losses

 

(13,009)

 

 

(12,387)

Net loans

$

1,461,374 

 

$

1,167,758 



The risk characteristics of each loan portfolio segment are as follows:

 

Commercial

 

Real estate

 

These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy. The properties securing the Company’s commercial real estate portfolio are diverse in terms of type and geographic location. Management monitors and evaluates commercial real estate loans based on collateral, geography and risk grade criteria. As a general rule, the Company avoids financing single purpose projects unless other underwriting factors are present to help mitigate risk. In addition, management tracks the level of owner-occupied commercial real estate loans versus non-owner occupied loans.

 

Construction and Development

 

Construction loans are underwritten utilizing feasibility studies, independent appraisal reviews, sensitivity analyses of absorption and lease rates and financial analyses of the developers and property owners. Construction loans are generally based on estimates of costs and value associated with the complete project. These estimates may be inaccurate. Construction loans often involve the disbursement of substantial funds with repayment substantially dependent on the success of the ultimate project. Sources of repayment for these types of loans may be pre-committed permanent loans from approved long-term lenders, sales of developed property or an interim loan commitment from the Company until permanent financing is obtained. These loans are closely monitored by on-site inspections and are considered to have higher risks than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, governmental regulation of real property, general economic conditions and the availability of long-term financing.

 

Commercial and Industrial

 

Commercial loans are primarily based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial loans are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee; however, some loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.



Consumer Real Estate and Other Consumer Loans

 

With respect to residential loans that are secured by consumer closed end first mortgages and are primarily owner occupied, the Company generally establishes a maximum loan-to-value ratio and requires Private Mortgage Insurance if that ratio is exceeded. Consumer open end and junior lien loans are typically secured by a subordinate interest in 1-4 family residences, and other consumer loans are secured by consumer assets such as automobiles or recreational vehicles. Some consumer loans are unsecured such as small installment loans and certain lines of credit. Repayment of these loans is primarily dependent on the personal income of the borrowers, which can be impacted by economic conditions in their market areas such as unemployment levels. Repayment can also be impacted by changes in property values on residential properties. Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers.

 

Nonaccrual Loans and Past Due Loans

 

Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due. Loans are placed on non-accrual status when the loan is greater than 90 days past due, the borrower, in management’s opinion, may be unable to meet payment obligations as they become due or when required by regulatory provisions.

 

All interest accrued but not collected for loans that are placed on nonaccrual status or charged off is reversed against interest income. The interest on these loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual status. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured and generally only after six months of satisfactory performance.

 

Nonaccrual loans, segregated by class of loans, as of September 30, 2018 and December 31, 2017 are as follows:







 

 

 

 

 



 

 

 

 

 



September 30,

 

December 31,



2018

 

2017

Real estate

 

 

 

 

 

Commercial

$

1,759 

 

$

1,107 

Commercial construction and development

 

52 

 

 

 -

Consumer closed end first mortgage

 

2,503 

 

 

3,409 

Consumer open end and junior liens

 

205 

 

 

309 

Consumer loans

 

 

 

 

 

Auto

 

40 

 

 

22 

Boat/RVs

 

696 

 

 

198 

Other

 

47 

 

 

16 

Commercial and industrial

 

417 

 

 

159 

Total nonaccrual loans

$

5,719 

 

$

5,220 



 

An age analysis of the Company’s past due loans, segregated by class of loans, as of September 30, 2018 and December 31, 2017 are as follows:







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



September 30, 2018



 

30-59 Days Past Due

 

 

60-89 Days Past Due

 

 

90 Days or More Past Due

 

 

Total Past Due

 

 

Current

 

 

Total Loans Receivable

 

 

Total Loans 90 Days Past Due and Accruing

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

2,724 

 

$

3,309 

 

$

1,338 

 

$

7,371 

 

$

482,779 

 

$

490,150 

 

$

 -

Commercial construction and development

 

1,544 

 

 

12 

 

 

51 

 

 

1,607 

 

 

41,247 

 

 

42,854 

 

 

 -

Consumer closed end first mortgage

 

1,539 

 

 

166 

 

 

1,968 

 

 

3,673 

 

 

466,745 

 

 

470,418 

 

 

 

Consumer open end and junior liens

 

296 

 

 

103 

 

 

170 

 

 

569 

 

 

76,274 

 

 

76,843 

 

 

 -

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

231 

 

 

22 

 

 

29 

 

 

282 

 

 

32,768 

 

 

33,050 

 

 

 -

Boat/RVs

 

1,559 

 

 

522 

 

 

463 

 

 

2,544 

 

 

210,135 

 

 

212,679 

 

 

 -

Other

 

103 

 

 

11 

 

 

18 

 

 

132 

 

 

6,571 

 

 

6,703 

 

 

 -

Commercial and industrial

 

1,715 

 

 

 -

 

 

417 

 

 

2,132 

 

 

143,293 

 

 

145,425 

 

 

 -

Total

$

9,711 

 

$

4,145 

 

$

4,454 

 

$

18,310 

 

$

1,459,812 

 

$

1,478,122 

 

$

 -



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



December 31, 2017



 

30-59 Days Past Due

 

 

60-89 Days Past Due

 

 

90 Days or More Past Due

 

 

Total Past Due

 

 

Current

 

 

Total Loans Receivable

 

 

Total Loans 90 Days Past Due and Accruing

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

2,171 

 

$

3,311 

 

$

998 

 

$

6,480 

 

$

312,204 

 

$

318,684 

 

$

 -

Commercial construction and development

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

28,164 

 

 

28,164 

 

 

 -

Consumer closed end first mortgage

 

5,914 

 

 

1,340 

 

 

3,224 

 

 

10,478 

 

 

433,765 

 

 

444,243 

 

 

31 

Consumer open end and junior liens

 

540 

 

 

123 

 

 

264 

 

 

927 

 

 

68,550 

 

 

69,477 

 

 

 -

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

114 

 

 

24 

 

 

 

 

139 

 

 

19,501 

 

 

19,640 

 

 

 -

Boat/RVs

 

1,613 

 

 

338 

 

 

103 

 

 

2,054 

 

 

167,184 

 

 

169,238 

 

 

 -

Other

 

65 

 

 

18 

 

 

12 

 

 

95 

 

 

6,093 

 

 

6,188 

 

 

 -

Commercial and industrial

 

276 

 

 

10 

 

 

159 

 

 

445 

 

 

130,634 

 

 

131,079 

 

 

 -

Total

$

10,693 

 

$

5,164 

 

$

4,761 

 

$

20,618 

 

$

1,166,095 

 

$

1,186,713 

 

$

31 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Impaired Loans

 

Loans are considered impaired in accordance with the impairment accounting guidance (ASC 310-10-35-16), when, based on current information and events, it is probable the Company will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan. Impaired loans include nonperforming loans but also include loans modified in troubled debt restructurings where concessions have been granted to borrowers experiencing financial difficulties. These concessions could include a reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collection.

 

Interest on impaired loans is recorded based on the performance of the loan. All interest received on impaired loans that are on nonaccrual status is accounted for on the cash-basis method until qualifying for return to accrual status. Interest is accrued per the contract for impaired loans that are performing.

 

The following tables present impaired loans as of and for the three and nine month periods ended September 30, 2018 and 2017 and as of and for the year ended December 31, 2017.







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



September 30, 2018



Recorded Balance

 

Unpaid Principal Balance

 

Specific Allowance

 

Average Investment in Impaired Loans - QTD

 

Average Investment in Impaired Loans - YTD

 

Interest Income Recognized - QTD

 

Interest Income Recognized - YTD

Loans without a specific valuation allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

703 

 

$

703 

 

$

 -

 

$

704 

 

$

772 

 

$

 -

 

$

 -

Commercial construction and development

 

607 

 

 

607 

 

 

 -

 

 

623 

 

 

653 

 

 

 

 

21 

Consumer closed end first mortgage

 

1,140 

 

 

1,140 

 

 

 -

 

 

1,105 

 

 

1,291 

 

 

 -

 

 

 -

Commercial and industrial

 

138 

 

 

138 

 

 

 -

 

 

141 

 

 

177 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans with a specific valuation allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

214 

 

 

214 

 

 

100 

 

 

214 

 

 

214 

 

 

 -

 

 

 -



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

917 

 

$

917 

 

$

100 

 

$

918 

 

$

986 

 

$

 -

 

$

 -

Commercial construction and development

$

607 

 

$

607 

 

$

 -

 

$

623 

 

$

653 

 

$

 

$

21 

Consumer closed end first mortgage

$

1,140 

 

$

1,140 

 

$

 -

 

$

1,105 

 

$

1,291 

 

$

 -

 

$

 -

Commercial and industrial

$

138 

 

$

138 

 

$

 -

 

$

141 

 

$

177 

 

$

 

$



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

2,802 

 

$

2,802 

 

$

100 

 

$

2,787 

 

$

3,107 

 

$

 

$

25 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



September 30, 2017



Recorded Balance

 

Unpaid Principal Balance

 

Specific Allowance

 

Average Investment in Impaired Loans - QTD

 

Average Investment in Impaired Loans - YTD

 

Interest Income Recognized - QTD

 

Interest Income Recognized - YTD

Loans without a specific valuation allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

661 

 

$

661 

 

$

 -

 

$

735 

 

$

737 

 

$

 -

 

$

 -

Commercial construction and development

 

734 

 

 

734 

 

 

 -

 

 

748 

 

 

777 

 

 

 

 

25 

Consumer closed end first mortgage

 

1,212 

 

 

1,212 

 

 

 -

 

 

996 

 

 

1,428 

 

 

 -

 

 

 -

Commercial and industrial

 

272 

 

 

342 

 

 

 -

 

 

222 

 

 

203 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans with a specific valuation allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

214 

 

 

214 

 

 

100 

 

 

214 

 

 

214 

 

 

 -

 

 

 -



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

875 

 

$

875 

 

$

100 

 

$

949 

 

$

951 

 

$

 -

 

$

 -

Commercial construction and development

$

734 

 

$

734 

 

$

 -

 

$

748 

 

$

777 

 

$

 

$

25 

Consumer closed end first mortgage

$

1,212 

 

$

1,212 

 

$

 -

 

$

996 

 

$

1,428 

 

$

 -

 

$

 -

Commercial and industrial

$

272 

 

$

342 

 

$

 -

 

$

222 

 

$

203 

 

$

 

$



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

3,093 

 

$

3,163 

 

$

100 

 

$

2,915 

 

$

3,359 

 

$

10 

 

$

29 







 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



December 31, 2017



Recorded Balance

 

Unpaid Principal Balance

 

Specific Allowance

 

Average Investment in Impaired Loans

 

Interest Income Recognized

Loans without a specific valuation allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

878 

 

$

878 

 

$

 -

 

$

765 

 

$

Commercial construction and development

 

700 

 

 

700 

 

 

 -

 

 

762 

 

 

33 

Consumer closed end first mortgage

 

1,543 

 

 

1,543 

 

 

 -

 

 

1,451 

 

 

Commercial and industrial

 

272 

 

 

342 

 

 

 -

 

 

216 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans with a specific valuation allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

214 

 

 

214 

 

 

100 

 

 

214 

 

 

 -



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

1,092 

 

$

1,092 

 

$

100 

 

$

979 

 

$

Commercial construction and development

$

700 

 

$

700 

 

$

 -

 

$

762 

 

$

33 

Consumer closed end first mortgage

$

1,543 

 

$

1,543 

 

$

 -

 

$

1,451 

 

$

Commercial and industrial

$

272 

 

$

342 

 

$

 -

 

$

216 

 

$



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

3,607 

 

$

3,677 

 

$

100 

 

$

3,408 

 

$

40 



The following information presents the credit risk profile of the Company’s loan portfolio based on rating category and payment activity as of September 30, 2018.

 

Commercial Loan Grades

 

Definition of Loan Grades. Loan grades are numbered 1 through 8. Grades 1-4 are "pass" credits, grade 5 [Special Mention] loans are "criticized" assets, and grades 6 [Substandard], 7 [Doubtful] and 8 [Loss] are "classified" assets. The use and application of these grades by the Bank conform to the Bank's policy and regulatory definitions.

 

Pass. Pass credits are loans in grades prime through fair. These are at least considered to be credits with acceptable risks and would be granted in the normal course of lending operations.

 

Special Mention. Special mention credits have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the credits or in the Bank’s credit position at some future date. If weaknesses cannot be identified, classifying as special mention is not appropriate. Special mention credits are not adversely classified and do not expose the Bank to sufficient risk to warrant an adverse classification. No apparent loss of principal or interest is expected.

 

Substandard. Substandard credits are inadequately protected by the current sound worth and paying capacity of the obligor or by the collateral pledged. Financial statements normally reveal some or all of the following:  poor trends, lack of earnings and cash flow, excessive debt, lack of liquidity, and the absence of creditor protection. Credits so classified 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.

 

Doubtful. A doubtful extension of credit has all the weaknesses inherent in a substandard asset 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. The possibility of loss is extremely high, but because of certain important and reasonably specific pending factors that may work to the advantage and strengthening of the asset, its classification as an estimated loss is deferred until its more exact status may be determined. Pending factors include proposed merger, acquisition, or liquidation procedures, capital injection, perfecting liens on additional collateral, and refinancing plans. Doubtful classification for an entire credit should be avoided when collection of a specific portion appears highly probable with the adequately secured portion graded Substandard.  

 

The increase in commercial real estate substandard loans was a result of one $5.6 million relationship based on slower than expected payments.  Management believes there is a low likelihood of loss on this relationship. 



Retail Loan Grades

 

Pass. Pass credits are loans that are currently performing as agreed and are not troubled debt restructurings.

 

Special Mention. Special mention credits have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the credits or in the Bank’s credit position at some future date. If weaknesses cannot be identified, classifying as special mention is not appropriate. Special mention credits are not adversely classified and do not expose the Bank to sufficient risk to warrant an adverse classification. No apparent loss of principal or interest is expected.

 

Substandard. Substandard credits are loans that have reason to be considered to have a weakness and placed on non-accrual. This would include all retail loans over 90 days and troubled debt restructurings.

 



 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



September 30, 2018



 

Commercial

 

Consumer

 

 

 



 

Pass

 

Special Mention

 

Substandard

 

Doubtful

 

Pass

 

Special Mention

 

Substandard

 

Total

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

470,621 

 

$

8,018 

 

$

11,511 

 

$

 -

 

 

 

 

 

 

 

 

 

 

$

490,150 

Commercial construction and development

 

 

42,165 

 

 

82 

 

 

607 

 

 

 -

 

 

 

 

 

 

 

 

 

 

 

42,854 

Consumer closed end first mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

$

466,124 

 

$

 -

 

$

4,294 

 

 

470,418 

Consumer open end and junior liens

 

 

 

 

 

 

 

 

 

 

 

 

 

 

76,605 

 

 

 -

 

 

238 

 

 

76,843 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32,999 

 

 

 -

 

 

51 

 

 

33,050 

Boat/RVs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

211,904 

 

 

 -

 

 

775 

 

 

212,679 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,633 

 

 

 -

 

 

70 

 

 

6,703 

Commercial and industrial

 

 

133,985 

 

 

7,310 

 

 

4,130 

 

 

 -

 

 

 

 

 

 

 

 

 

 

 

145,425 



 

$

646,771 

 

$

15,410 

 

$

16,248 

 

$

 -

 

$

794,265 

 

$

 -

 

$

5,428 

 

$

1,478,122 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



December 31, 2017



 

Commercial

 

Consumer

 

 

 



 

Pass

 

Special Mention

 

Substandard

 

Doubtful

 

Pass

 

Special Mention

 

Substandard

 

Total

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

309,451 

 

$

4,219 

 

$

4,996 

 

$

18 

 

 

 

 

 

 

 

 

 

 

$

318,684 

Commercial construction and development

 

 

27,464 

 

 

 -

 

 

700 

 

 

 -

 

 

 

 

 

 

 

 

 

 

 

28,164 

Consumer closed end first mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

$

439,075 

 

$

 -

 

$

5,168 

 

 

444,243 

Consumer open end and junior liens

 

 

 

 

 

 

 

 

 

 

 

 

 

 

69,130 

 

 

 -

 

 

347 

 

 

69,477 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19,616 

 

 

 -

 

 

24 

 

 

19,640 

Boat/RVs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

169,036 

 

 

 -

 

 

202 

 

 

169,238 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,133 

 

 

 -

 

 

55 

 

 

6,188 

Commercial and industrial

 

 

120,211 

 

 

5,784 

 

 

5,084 

 

 

 -

 

 

 

 

 

 

 

 

 

 

 

131,079 



 

$

457,126 

 

$

10,003 

 

$

10,780 

 

$

18 

 

$

702,990 

 

$

 -

 

$

5,796 

 

$

1,186,713 



Allowance for Loan Losses.

 

We maintain an allowance for loan losses to absorb losses inherent in the loan portfolio. The allowance is based on ongoing, quarterly assessments of the estimated losses inherent in the loan portfolio.  Our methodology for assessing the appropriateness of the allowance consists of several key elements, including the general allowance and specific allowances for identified problem loans and portfolio segments.  In addition, the allowance incorporates the results of measuring impaired loans as provided in FASB ASC 310, Receivables.  These accounting standards prescribe the measurement methods, income recognition and disclosures related to impaired loans. The general allowance is calculated by applying loss factors to outstanding loans based on the internal risk evaluation of such loans or pools of loans. Changes in risk evaluations of both performing and nonperforming loans affect the amount of the general allowance. Loss factors are based on our historical loss experience as well as on significant factors that, in management’s judgment, affect the collectability of the portfolio as of the evaluation date.

 

The appropriateness of the allowance is reviewed by management based upon its evaluation of then-existing economic and business conditions affecting our key lending areas and other conditions, such as credit quality trends (including trends in non-performing loans expected to result from existing conditions), collateral values, loan volumes and concentrations, specific industry conditions within portfolio segments and recent loss experience in particular segments of the portfolio that existed as of the balance sheet date and the impact that such conditions were believed to have had on the collectability of the loan.  Senior management reviews these conditions quarterly in discussions with our senior credit officers.  To the extent that any of these conditions is evidenced by a specifically identifiable problem credit or portfolio segment as of the evaluation date, management’s estimate of the effect of such condition may be reflected as a specific allowance applicable to such credit or portfolio segment.  Where any of these conditions is not evidenced by a specifically identifiable problem credit or portfolio segment as of the evaluation date, management’s evaluation of the loss related to this condition is reflected in the general allowance for loan losses.  The evaluation of the inherent loss with respect to these conditions is subject to a higher degree of uncertainty because they are not identified with specific problem credits or portfolio segments.

 

The allowance for loan losses is based on estimates of losses inherent in the loan portfolio.  Actual losses can vary significantly from the estimated amounts.  Our methodology as described permits adjustments to any loss factor used in the computation of the general allowance in the event that, in management’s judgment, significant factors which affect the collectability of the portfolio as of the evaluation date are not reflected in the loss factors.  By assessing the probable incurred losses inherent in the loan portfolio on a quarterly basis, we are able to adjust specific and inherent loss estimates based upon any more recent information that has become available.  

 

The following tables detail activity in the allowance for loan losses by portfolio segment for the three and nine month periods ended September 30, 2018 and 2017, respectively. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other segments.







 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Three Months Ended September 30, 2018



Commercial

 

Mortgage

 

Consumer

 

Total

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

$

8,043 

 

$

1,606 

 

$

3,080 

 

$

12,729 

Provision charged (credited) to expense

 

133 

 

 

59 

 

 

378 

 

 

570 

Losses charged off

 

(25)

 

 

(67)

 

 

(248)

 

 

(340)

Recoveries

 

 -

 

 

 

 

49 

 

 

50 

Balance, end of period

$

8,151 

 

$

1,599 

 

$

3,259 

 

$

13,009 







 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Three Months Ended September 30, 2017



Commercial

 

Mortgage

 

Consumer

 

Total

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

$

7,535 

 

$

2,223 

 

$

2,668 

 

$

12,426 

Provision charged (credited) to expense

 

13 

 

 

(51)

 

 

408 

 

 

370 

Losses charged off

 

(76)

 

 

(128)

 

 

(267)

 

 

(471)

Recoveries

 

 

 

 

 

46 

 

 

53 

Balance, end of period

$

7,477 

 

$

2,046 

 

$

2,855 

 

$

12,378 







 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Nine Months Ended September 30, 2018



Commercial

 

Mortgage

 

Consumer

 

Total

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

$

7,704 

 

$

1,761 

 

$

2,922 

 

$

12,387 

Provision charged (credited) to expense

 

600 

 

 

(28)

 

 

948 

 

 

1,520 

Losses charged off

 

(165)

 

 

(144)

 

 

(771)

 

 

(1,080)

Recoveries

 

12 

 

 

10 

 

 

160 

 

 

182 

Balance, end of period

$

8,151 

 

$

1,599 

 

$

3,259 

 

$

13,009 







 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Nine Months Ended September 30, 2017



Commercial

 

Mortgage

 

Consumer

 

Total

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

$

7,358 

 

$

2,303 

 

$

2,721 

 

$

12,382 

Provision charged (credited) to expense

 

189 

 

 

(10)

 

 

691 

 

 

870 

Losses charged off

 

(88)

 

 

(257)

 

 

(677)

 

 

(1,022)

Recoveries

 

18 

 

 

10 

 

 

120 

 

 

148 

Balance, end of period

$

7,477 

 

$

2,046 

 

$

2,855 

 

$

12,378 



The following tables provide a breakdown of the allowance for loan losses and loan portfolio balances by segment as of September 30, 2018 and 2017, and December 31, 2017.







 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



September 30, 2018



Commercial

 

Mortgage

 

Consumer

 

Total

Allowance balances

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

100 

 

$

 -

 

$

 -

 

$

100 

Collectively evaluated for impairment

 

8,051 

 

 

1,599 

 

 

3,259 

 

 

12,909 

Loans acquired with deteriorated credit quality

 

 -

 

 

 -

 

 

 -

 

 

 -

Total allowance for loan losses

$

8,151 

 

$

1,599 

 

$

3,259 

 

$

13,009 

Loan balances

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

1,662 

 

$

1,140 

 

$

 -

 

$

2,802 

Collectively evaluated for impairment

 

676,767 

 

 

469,278 

 

 

329,275 

 

 

1,475,320 

Loans acquired with deteriorated credit quality

 

 -

 

 

 -

 

 

 -

 

 

 -

Gross loans

$

678,429 

 

$

470,418 

 

$

329,275 

 

$

1,478,122 







 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



September 30, 2017



Commercial

 

Mortgage

 

Consumer

 

Total

Allowance balances

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

100 

 

$

 -

 

$

 -

 

$

100 

Collectively evaluated for impairment

 

7,377 

 

 

2,046 

 

 

2,855 

 

 

12,278 

Total allowance for loan losses

$

7,477 

 

$

2,046 

 

$

2,855 

 

$

12,378 

Loan balances

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

1,881 

 

$

1,212 

 

$

 -

 

$

3,093 

Collectively evaluated for impairment

 

464,980 

 

 

465,547 

 

 

263,209 

 

 

1,193,736 

Gross loans

$

466,861 

 

$

466,759 

 

$

263,209 

 

$

1,196,829 







 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



December 31, 2017



Commercial

 

Mortgage

 

Consumer

 

Total

Allowance balances

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

100 

 

$

 -

 

$

 -

 

$

100 

Collectively evaluated for impairment

 

7,604 

 

 

1,761 

 

 

2,922 

 

 

12,287 

Total allowance for loan losses

$

7,704 

 

$

1,761 

 

$

2,922 

 

$

12,387 

Loan balances

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

2,064 

 

$

1,543 

 

$

 -

 

$

3,607 

Collectively evaluated for impairment

 

475,863 

 

 

442,700 

 

 

264,543 

 

 

1,183,106 

Gross loans

$

477,927 

 

$

444,243 

 

$

264,543 

 

$

1,186,713 



Management’s general practice is to proactively charge down loans individually evaluated for impairment to the fair value of the underlying collateral.

 

For all loan portfolio segments except consumer real estate and other consumer loans, the Company promptly charges-off loans, or portions thereof, when available information confirms that specific loans are uncollectible based on information that includes, but is not limited to, (1) the deteriorating financial condition of the borrower, (2) declining collateral values, and/or (3) legal action, including bankruptcy, that impairs the borrower’s ability to adequately meet its obligations. For impaired loans that are considered to be solely collateral dependent, a partial charge-off is recorded when a loss has been confirmed by an updated appraisal or other appropriate valuation of the collateral.

 

The Company charges-off consumer real estate and other consumer loans, or portions thereof, when the Company reasonably determines the amount of the loss. The Company adheres to timeframes established by applicable regulatory guidance which provides for the charge-down of 1-4 family first and junior lien mortgages to the net realizable value less costs to sell when the loan is 180 days past due, charge-off of unsecured open-end loans when the loan is 180 days past due, and charge-down to the net realizable value when other secured loans are 120 days past due. Loans at these respective delinquency thresholds for which the Company can clearly document that the loan is both well-secured and in the process of collection, such that collection will occur regardless of delinquency status, need not be charged-off.

Troubled Debt Restructurings

 

Certain categories of impaired loans include loans that have been modified in a troubled debt restructuring, that involves granting economic concessions to borrowers who have experienced financial difficulties. These concessions typically result from our loss mitigation activities and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance or other actions. Modifications of terms for our loans and their inclusion as troubled debt restructurings are based on individual facts and circumstances.

 

When we modify loans in a troubled debt restructuring, we evaluate any possible impairment similar to other impaired loans based on the present value of expected future cash flows, discounted at the contractual interest rate of the original loan agreement, or we use the current fair value of the collateral, less selling costs for collateral dependent loans. If we determine that the value of the modified loan is less than the recorded investment in the loan (net of previous charge-offs, deferred loan fees or costs and unamortized premium or discount), impairment is recognized through a specific reserve or a charge-off to the allowance.

 

Loans retain their accrual status at the time of their modification. As a result, if a loan is on nonaccrual at the time it is modified, it stays as nonaccrual until a period of satisfactory performance, generally six months, is obtained. If a loan is on accrual at the time of the modification, the loan is evaluated to determine if the collection of principal and interest is reasonably assured and generally stays on accrual.

 

At September 30, 2018, the Company had loans that were modified in troubled debt restructurings. The modification of terms of such loans included one or a combination of the following: an extension of maturity or a reduction of the stated interest rate.

 

The following tables describe troubled debts restructured during the three and nine month periods ended September 30, 2018 and 2017:





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Three Months Ended



September 30, 2018

 

September 30, 2017



No. of Loans

 

Pre-Modification Recorded Balance

 

Post-Modification Recorded Balance

 

No. of Loans

 

Pre-Modification Recorded Balance

 

Post-Modification Recorded Balance

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer closed end first mortgage

 

$

99 

 

$

101 

 

 

$

26 

 

$

26 

Consumer open end and junior liens

 -

 

 

 -

 

 

 -

 

 -

 

 

 -

 

 

 -



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 -

 

 

 -

 

 

 -

 

 -

 

 

 -

 

 

 -

Boat/RVs

 

 

39 

 

 

36 

 

 -

 

 

 -

 

 

 -

Other

 

 

 

 

 

 -

 

 

 -

 

 

 -

Commercial and industrial

 -

 

 

 -

 

 

 -

 

 -

 

 

 -

 

 

 -







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Nine Months Ended



September 30, 2018

 

September 30, 2017



No. of Loans

 

Pre-Modification Recorded Balance

 

Post-Modification Recorded Balance

 

No. of Loans

 

Pre-Modification Recorded Balance

 

Post-Modification Recorded Balance

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer closed end first mortgage

 

$

286 

 

$

288 

 

 

$

210 

 

$

214 

Consumer open end and junior liens

 

 

82 

 

 

94 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

 

10 

 

 

10 

 

 -

 

 

 -

 

 

 -

Boat/RVs

 

 

58 

 

 

55 

 

 -

 

 

 -

 

 

 -

Other

 

 

 

 

 

 -

 

 

 -

 

 

 -

Commercial and industrial

 

 

61 

 

 

61 

 

 

 

72 

 

 

72 



The impact of these modifications on the allowance for loan losses was insignificant.

Newly restructured loans by type for the three and nine months ended September 30, 2018 and 2017 are as follows:







 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Three Months Ended September 30, 2018



 

Rate

 

 

Term

 

 

Combination

 

 

Total Modification

Real estate

 

 

 

 

 

 

 

 

 

 

 

Consumer closed end first mortgage

$

 -

 

$

38 

 

$

63 

 

$

101 



 

 

 

 

 

 

 

 

 

 

 

Other loans

 

 

 

 

 

 

 

 

 

 

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

Boat/RVs

 

 -

 

 

15 

 

 

21 

 

 

36 

Other

 

 -

 

 

 

 

 -

 

 



 

 

 

 

 

 

 

 

 

 

 







 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Three Months Ended September 30, 2017



 

Rate

 

 

Term

 

 

Combination

 

 

Total Modification

Real estate

 

 

 

 

 

 

 

 

 

 

 

Consumer closed end first mortgage

$

 -

 

$

26 

 

$

 -

 

$

26 







 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Nine Months Ended September 30, 2018



 

Rate

 

 

Term

 

 

Combination

 

 

Total Modification

Real Estate

 

 

 

 

 

 

 

 

 

 

 

Consumer closed end first mortgage

$

 -

 

$

38 

 

$

250 

 

$

288 

Consumer open end and junior liens

 

 -

 

 

35 

 

 

59 

 

 

94 



 

 

 

 

 

 

 

 

 

 

 

Other loans

 

 

 

 

 

 

 

 

 

 

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

Auto

 

 -

 

 

10 

 

 

 -

 

 

10 

Boat/RVs

 

 -

 

 

34 

 

 

21 

 

 

55 

Other

 

 -

 

 

 

 

 -

 

 

Commercial and industrial

 

 -

 

 

61 

 

 

 -

 

 

61 







 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Nine Months Ended September 30, 2017



 

Rate

 

 

Term

 

 

Combination

 

 

Total Modification

Real Estate

 

 

 

 

 

 

 

 

 

 

 

Consumer closed end first mortgage

$

 -

 

$

26 

 

$

188 

 

$

214 

Consumer open end and junior liens

 

 -

 

 

 

 

 -

 

 

Commercial and industrial

 

 -

 

 

72 

 

 

 -

 

 

72 



The following tables describe troubled debt restructurings that have subsequently defaulted during the three and nine months ended September 30, 2018 and 2017. Defaults are defined as any loans that become 90 days past due.



















 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 



Three Months Ended



September 30, 2018

 

September 30, 2017



No. of Loans

 

Post-Modification Outstanding Recorded Balance

 

No. of Loans

 

Post-Modification Outstanding Recorded Balance

Real Estate

 

 

 

 

 

 

 

 

 

Consumer closed end first mortgage

 

$

48 

 

 

$

79 

Consumer open end and junior liens

 

 

 

 

 

 -

 







 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 



Nine Months Ended



September 30, 2018

 

September 30, 2017



No. of Loans

 

Post-Modification Outstanding Recorded Balance

 

No. of Loans

 

Post-Modification Outstanding Recorded Balance

Real Estate

 

 

 

 

 

 

 

 

 

Consumer closed end first mortgage

 

$

48 

 

 

$

79 

Consumer open end and junior liens

 

 

 

 -

 

 

 -

At September 30, 2018, the Company had commercial and residential real estate held for sale as a result of foreclosure totaling $1.2 million compared to $251,000 at December 31, 2017.  Real estate in the process of foreclosure was $540,000 at September 30, 2018, compared to $970,000 at December 31, 2017.   As of September 30, 2018, the Company also held $335,000 in other repossessed assets, such as autos, boats, RVs and horse trailers compared to $482,000 as of December 31, 2017.