Loans | Note 4: Loans The following table presents the components of loans at September 30, 2018 and December 31, 2017: September 30, December 31, 2018 2017 Commercial $ 235,502 $ 217,753 Construction and Land Development 187,919 130,586 Real Estate Mortgage: 1-4 Family Mortgage 224,124 195,707 Multifamily 389,511 317,872 CRE Owner Occupied 65,905 65,909 CRE Non-owner Occupied 492,499 415,034 Total Real Estate Mortgage Loans 1,172,039 994,522 Consumer and Other 4,504 4,252 Total Loans, Gross 1,599,964 1,347,113 Allowance for Loan Losses (18,949) (16,502) Net Deferred Loan Fees (4,308) (4,104) Total Loans, Net $ 1,576,707 $ 1,326,507 The following table presents the activity in the allowance for loan losses, by segment, for the three months ended September 30, 2018 and 2017: Construction CRE CRE and Land 1-‑4 Family Owner Non‑owner Consumer Three Months Ended September 30, 2018 Commercial Development Mortgage Multifamily Occupied Occupied and Other Unallocated Total Allowance for Loan Losses: Beginning Balance $ 2,248 $ 1,965 $ 2,567 $ 3,552 $ 823 $ 5,611 $ 57 $ 843 $ 17,666 Provision for Loan Losses 362 244 (47) 757 — 127 8 (176) 1,275 Loans Charged-off — (1) — — — — (10) — (11) Recoveries of Loans 1 — 16 — — — 2 — 19 Total Ending Allowance Balance $ 2,611 $ 2,208 $ 2,536 $ 4,309 $ 823 $ 5,738 $ 57 $ 667 $ 18,949 Three Months Ended September 30, 2017 Allowance for Loan Losses: Beginning Balance $ 1,542 $ 1,604 $ 2,102 $ 2,057 $ 1,131 $ 4,349 $ 73 $ 1,195 $ 14,053 Provision for Loan Losses 384 (91) (79) 284 (28) 460 4 266 1,200 Loans Charged-off — — — — — (37) (10) — (47) Recoveries of Loans — — 12 — — — 1 — 13 Total Ending Allowance Balance $ 1,926 $ 1,513 $ 2,035 $ 2,341 $ 1,103 $ 4,772 $ 68 $ 1,461 $ 15,219 The following table presents the activity in the allowance for loan losses, by segment, for the nine months ended September 30, 2018 and 2017: Construction CRE CRE and Land 1-‑4 Family Owner Non‑owner Consumer Nine Months Ended September 30, 2018 Commercial Development Mortgage Multifamily Occupied Occupied and Other Unallocated Total Allowance for Loan Losses: Beginning Balance $ 2,435 $ 1,892 $ 2,317 $ 3,170 $ 956 $ 5,087 $ 60 $ 585 $ 16,502 Provision for Loan Losses 153 674 190 1,139 (133) 651 19 82 2,775 Loans Charged-off — (358) — — — — (26) — (384) Recoveries of Loans 23 — 29 — — — 4 — 56 Total Ending Allowance Balance $ 2,611 $ 2,208 $ 2,536 $ 4,309 $ 823 $ 5,738 $ 57 $ 667 $ 18,949 Nine Months Ended September 30, 2017 Allowance for Loan Losses: Beginning Balance $ 1,315 $ 1,379 $ 2,410 $ 1,568 $ 1,160 $ 3,323 $ 78 $ 1,100 $ 12,333 Provision for Loan Losses 610 132 (408) 773 (57) 1,560 4 361 2,975 Loans Charged-off (1) — — — — (111) (18) — (130) Recoveries of Loans 2 2 33 — — — 4 — 41 Total Ending Allowance Balance $ 1,926 $ 1,513 $ 2,035 $ 2,341 $ 1,103 $ 4,772 $ 68 $ 1,461 $ 15,219 The following tables present the balance in the allowance for loan losses and the recorded investment in loans, by segment, based on impairment method as of September 30, 2018 and December 31, 2017: Construction CRE CRE and Land 1-‑4 Family Owner Non‑owner Consumer Allowance for Loan Losses at September 30, 2018 Commercial Development Mortgage Multifamily Occupied Occupied and Other Unallocated Total Individually Evaluated for Impairment $ 14 $ — $ 42 $ — $ 22 $ — $ — $ — $ 78 Collectively Evaluated for Impairment 2,597 2,208 2,494 4,309 801 5,738 57 667 18,871 Totals $ 2,611 $ 2,208 $ 2,536 $ 4,309 $ 823 $ 5,738 $ 57 $ 667 $ 18,949 Allowance for Loan Losses at December 31, 2017 Individually Evaluated for Impairment $ 14 $ — $ 57 $ 14 $ 24 $ — $ — $ — $ 109 Collectively Evaluated for Impairment 2,421 1,892 2,260 3,156 932 5,087 60 585 16,393 Totals $ 2,435 $ 1,892 $ 2,317 $ 3,170 $ 956 $ 5,087 $ 60 $ 585 $ 16,502 Construction CRE CRE and Land 1-4 Family Owner Non‑owner Consumer Loans at September 30, 2018 Commercial Development Mortgage Multifamily Occupied Occupied and Other Total Individually Evaluated for Impairment $ 14 $ 206 $ 1,876 $ 65 $ 650 $ — $ 63 $ 2,874 Collectively Evaluated for Impairment 235,488 187,713 222,248 389,446 65,255 492,499 4,441 1,597,090 Totals $ 235,502 $ 187,919 $ 224,124 $ 389,511 $ 65,905 $ 492,499 $ 4,504 $ 1,599,964 Loans at December 31, 2017 Individually Evaluated for Impairment $ 14 $ 583 $ 1,693 $ 66 $ 2,165 $ — $ 75 $ 4,596 Collectively Evaluated for Impairment 217,739 130,003 194,014 317,806 63,744 415,034 4,177 1,342,517 Totals $ 217,753 $ 130,586 $ 195,707 $ 317,872 $ 65,909 $ 415,034 $ 4,252 $ 1,347,113 The following table presents information regarding total carrying amounts and total unpaid principal balances of impaired loans by loan segment as of September 30, 2018 and December 31, 2017: September 30, 2018 December 31, 2017 Recorded Principal Related Recorded Principal Related Investment Balance Allowance Investment Balance Allowance Loans With No Related Allowance for Loan Losses: Construction and Land Development $ 206 $ 821 $ — $ 583 $ 833 $ — Real Estate Mortgage: HELOC and 1-4 Family Junior Mortgage 157 157 — 508 515 — 1st REM - 1-4 Family 371 371 — 125 125 — 1st REM - Rentals 966 966 — 726 726 — Multifamily 65 65 — — — — CRE Owner Occupied 493 493 — 2,006 2,023 — Consumer and Other 63 82 — 75 92 — Totals 2,321 2,955 — 4,023 4,314 — Loans With An Allowance for Loan Losses: Commercial 14 14 14 14 14 14 Construction and Land Development — — — — — — Real Estate Mortgage: HELOC and 1-4 Family Junior Mortgage 319 336 13 — — — LOCs and 2nd REM - Rentals 63 63 29 64 64 47 1st REM - Rentals — — — 270 270 10 Multifamily — — — 66 66 14 CRE Owner Occupied 157 157 22 159 159 24 Totals 553 570 78 573 573 109 Grand Totals $ 2,874 $ 3,525 $ 78 $ 4,596 $ 4,887 $ 109 The following table presents information regarding the average balances and interest income recognized on impaired loans by loan segment for the three and nine months ended September 30, 2018 and 2017: Three Months Ended September 30, Nine Months Ended September 30, 2018 2017 2018 2017 Average Interest Average Interest Average Interest Average Interest Investment Recognized Investment Recognized Investment Recognized Investment Recognized Loans With No Related Allowance for Loan Losses: Commercial $ — — 200 8 $ — — 1,403 51 Construction and Land Development 214 — 738 2 217 — 740 5 Real Estate Mortgage: HELOC and 1-4 Family Junior Mortgage $ 157 2 635 4 $ 159 7 639 11 1st REM - 1-4 Family 372 3 452 — 376 8 681 — 1st REM - Rentals 971 12 929 10 981 36 976 35 Multifamily 65 1 — — 65 2 — — CRE Owner Occupied 501 7 1,844 16 512 21 1,437 43 Consumer and Other 64 — — — 67 — — — Totals 2,344 25 4,798 40 2,377 74 5,876 145 Loans With An Allowance for Loan Losses: Commercial 14 — — — 14 — — — Construction and Land Development — — 10 — — — 10 — Real Estate Mortgage: HELOC and 1-4 Family Junior Mortgage 322 — — — 328 — — — LOCs and 2nd REM - Rentals 64 1 65 1 64 2 65 2 1st REM - Rentals — — 275 5 — — 278 10 Multifamily — — 66 1 — — 66 2 CRE Owner Occupied 158 2 160 2 158 5 161 4 Consumer and Other — — 80 — — — 83 2 Totals 558 3 656 9 564 7 663 20 Grand Totals $ 2,902 $ 28 $ 5,454 $ 49 $ 2,941 $ 81 $ 6,539 $ 165 The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors. The process of analyzing loans for changes in risk rating is ongoing through routine monitoring of the portfolio and annual internal credit reviews for credits meeting certain thresholds. The following tables present the risk category of loans by loan segment as of September 30, 2018 and December 31, 2017, based on the most recent analysis performed by management: September 30, 2018 Pass Watch Substandard Total Commercial $ 234,869 $ 615 $ 18 $ 235,502 Construction and Land Development 185,197 2,516 206 187,919 Real Estate Mortgage: HELOC and 1-4 Family Junior Mortgage 30,498 587 — 31,085 1st REM - 1-4 Family 37,800 618 371 38,789 LOCs and 2nd REM - Rentals 11,208 — 539 11,747 1st REM - Rentals 139,499 2,038 966 142,503 Multifamily 389,446 — 65 389,511 CRE Owner Occupied 58,162 5,216 2,527 65,905 CRE Non-owner Occupied 489,276 3,223 — 492,499 Consumer and Other 4,441 — 63 4,504 Totals $ 1,580,396 $ 14,813 $ 4,755 $ 1,599,964 December 31, 2017 Pass Watch Substandard Total Commercial $ 217,739 $ — $ 14 $ 217,753 Construction and Land Development 130,003 — 583 130,586 Real Estate Mortgage: HELOC and 1-4 Family Junior Mortgage 28,238 — 347 28,585 1st REM - 1-4 Family 33,219 — 125 33,344 LOCs and 2nd REM - Rentals 13,409 — 225 13,634 1st REM - Rentals 118,891 — 1,253 120,144 Multifamily 317,806 — 66 317,872 CRE Owner Occupied 63,290 — 2,619 65,909 CRE Non-owner Occupied 409,533 5,501 — 415,034 Consumer and Other 4,177 — 75 4,252 Totals $ 1,336,305 $ 5,501 $ 5,307 $ 1,347,113 The following tables present the aging of the recorded investment in past due loans by loan segment as of September 30, 2018 and December 31, 2017: Accruing Interest 30-89 Days 90 Days or September 30, 2018 Current Past Due More Past Due Nonaccrual Total Commercial $ 235,477 $ 12 $ — $ 13 $ 235,502 Construction and Land Development 187,713 — — 206 187,919 Real Estate Mortgage: HELOC and 1-4 Family Junior Mortgage 30,766 — — 319 31,085 1st REM - 1-4 Family 38,672 — — 117 38,789 LOCs and 2nd REM - Rentals 11,747 — — — 11,747 1st REM - Rentals 142,503 — — — 142,503 Multifamily 389,511 — — — 389,511 CRE Owner Occupied 65,905 — — — 65,905 CRE Non-owner Occupied 492,499 — — — 492,499 Consumer and Other 4,441 — — 63 4,504 Totals $ 1,599,234 $ 12 $ — $ 718 $ 1,599,964 Accruing Interest 30-89 Days 90 Days or December 31, 2017 Current Past Due More Past Due Nonaccrual Total Commercial $ 217,734 $ 10 $ — $ 9 $ 217,753 Construction and Land Development 130,003 — — 583 130,586 Real Estate Mortgage: HELOC and 1-4 Family Junior Mortgage 28,238 — — 347 28,585 1st REM - 1-4 Family 33,219 — — 125 33,344 LOCs and 2nd REM - Rentals 13,474 160 — — 13,634 1st REM - Rentals 119,876 268 — — 120,144 Multifamily 317,872 — — — 317,872 CRE Owner Occupied 65,686 223 — — 65,909 CRE Non-owner Occupied 415,034 — — — 415,034 Consumer and Other 4,174 3 — 75 4,252 Totals $ 1,345,310 $ 664 $ — $ 1,139 $ 1,347,113 At September 30, 2018, there were four loans classified as troubled debt restructurings with a current outstanding balance of $569,000. In comparison, at December 31, 2017, there were nine loans classified as troubled debt restructurings with an outstanding balance of $3.0 million. There were no new loans classified as troubled debt restructurings during the nine month period ended September 30, 2018 and no loans classified as troubled debt restructurings during the previous twelve months that subsequently defaulted during the nine months ended September 30, 2018. |