NOTE 5 - LOANS | NOTE 5 - LOANS Loans are summarized as follows at March 31, 2018 and December 31, 2017: March 31, December 31, 2018 2017 (Dollars in thousands) Commercial and industrial $115,144 $113,801 Construction and land 28,353 22,720 Commercial real estate 662,909 669,150 Residential real estate 84,508 84,781 Consumer 97 1,096 Gross loans 891,011 891,548 Net deferred loan fees (432) (469) Allowance for loan losses (4,600) (4,215) Net loans $885,979 $886,864 As of March 31, 2018, and December 31, 2017 the Company’s impaired or non-accrual originated and PCI loans have a related allowance for loss as follows: Unpaid Average Recorded Principal Related Recorded Income Investment Balance Allowance Investment Recognized (Dollars in thousands) March 31, 2018 With no related allowance recorded: Commercial and industrial $- $- $- $- $- Construction and land - - - - - Commercial real estate 866 866 - 890 10 Residential 132 132 - 132 - Consumer - - - - - With an allowance recorded: Commercial and industrial 11 11 11 11 - Construction and land - - - - - Commercial real estate - - - - - Residential - - - - - Consumer - - - - - Unpaid Average Recorded Principal Related Recorded Income Investment Balance Allowance Investment Recognized (Dollars in thousands) December 31, 2017 With no related allowance recorded: Commercial and industrial $- $- $- $- $- Construction and land - - - - - Commercial real estate 1,120 1,228 - 1,147 56 Residential - - - - - Consumer - - - - - With an allowance recorded: Commercial and industrial 13 13 13 13 2 Construction and land Commercial real estate - - - - - Residential - - - - - Consumer - - - - - The amount of interest on impaired loans not collected for the quarters ended March 31, 2018 and 2017 was zero. Nonaccrual loans totaled $229,000 and $179,000 as of March 31, 2018 and December 31, 2017, respectively. Impaired loans on accrual are loans that have been restructured and are performing under modified loan agreements, and principal and interest is determined to be collectible. Nonaccrual loans are loans where principal and interest have been determined to not be fully collectible. The following table presents non-accrual loans for the periods ending March 31, 2018 and December 31, 2017: March 31, December 31, 2018 2017 (Dollars in thousands) Commercial & industrial $11 $13 Construction and land - - Commercial real estate 86 166 Residential 132 - Consumer - - Total non-accrual loans $229 $179 The following table presents loans by class modified as troubled debt restructuring (“TDR”) including any subsequent defaults during the period ending March 31, 2018 and December 31, 2017: March 31, December 31, 2018 2017 (Dollars in thousands) Commercial and industrial $11 $13 Construction and land - - Commercial real estate 780 1,032 Residential - - Consumer - - Total TDR's $791 $1,045 There were no commitments for additional funding of TDR loans as of March 31, 2018. There were no payment defaults during the three months ended March 31, 2018 that were related to receivables modified as TDR in the last three months. As of March 31, 2018, there were no loans modified within the previous twelve months and for which there was a payment default during the period. Purchase Credit Impaired Loans As part of acquisitions, the Company has purchased loans, some of which have shown evidence of credit deterioration since origination and it is probable at the acquisition that all contractually requirement payments would not be collected. The carrying amount and unpaid balance of PCI loans are as follows: March 31,2018 December 31,2017 Unpaid Unpaid Principal Carrying Principal Carrying Balance Value Balance Value (Dollars in thousands) Commercial and industrial $139 $3 $149 $2 Construction and land - - - - Commercial real estate 16,321 13,765 17,268 14,313 Residential - - - - Consumer - - - - Total purchased credit impaired loans $16,460 $13,768 $17,417 $14,315 The following tables summarize the Company’s allowance for loan losses for the three months ended March 31, 2018: As of and For the Three Months Ended March 31, 2018 Commercial Construction Commercial and Industrial and Land Real Estate Residential Consumer Unallocated Total (Dollars in thousands) Allowance for loan losses Allowance for loan losses $841 $199 $2,620 $150 $3 $402 $4,215 Charge-offs - - - - - - - Recoveries 131 - - - - - 131 Provision for loan losses 33 52 162 10 (3) - 254 Allowance for loan losses $1,005 $251 $2,782 $160 $- $402 $4,600 Allowance for loan losses related to: Loans individually evaluated for impairment $11 $- $- $- $- $- $11 Loans collectively evaluated for impairment 994 251 2,782 160 - 402 4,589 PCI loans - - - - - - - Balance of loans: Invidually evaluated for impairment 11 - 866 132 - - 1,009 Collectively evaluated for impairment 115,131 28,354 649,816 83,086 97 - 876,484 PCI loans 3 - 12,475 1,290 - - 13,768 Balance of loans collectively evaluated for impairment 115,134 28,354 662,291 84,376 97 - 890,252 Total $115,145 $28,354 $663,157 $84,508 $97 $- $891,261 The following table summarizes the Company’s allowance for loan losses for the year ended December 31, 2017 and the three months ended March 31, 2017: December 31, 2017 Commercial Construction Commercial and Industrial and Land Real Estate Residential Consumer Unallocated Total (Dollars in thousands) Allowance for loan losses: Allowance for loan losses $1,011 $287 $2,105 $151 $4 $217 $3,775 Charge-offs (63) - (3) - (1) - (67) Recoveries 45 - - - - - 45 Provision for loan losses (152) (88) 593 (1) - 110 462 Allowance for loan losses $841 $199 $2,695 $150 $3 $327 $4,215 Allowance for loan losses related to: Loans individually evaluated for impairment $13 $- $- $- $- $- $13 Loans collectively evaluated for impairment 828 199 2,695 150 3 327 4,202 PCI loans - - - - - - - Balance of loans: Invidually evaluated for impairment 13 - 1,120 - - - 1,133 Collectively evaluated for impairment 114,357 22,720 657,686 83,486 1,096 - 879,345 PCI loans 3 - 13,017 1,295 - - 14,315 Balance of loans collectively evaluated for impairment 114,360 22,720 670,703 84,781 1,096 - 893,660 Total $114,373 $22,720 $671,823 $84,781 $1,096 $- $894,793 March 31, 2017 Commercial Construction Commercial and Industrial and Land Real Estate Residential Consumer Unallocated Total (Dollars in thousands) Allowance for loan losses Allowance for loan losses $1,011 $287 $2,105 $151 $4 $217 $3,775 Charge-offs - - (3) - - - (3) Recoveries 10 - - - - - 10 Provision for loan losses (84) (8) 245 (12) (2) 4 143 Allowance for loan losses $937 $279 $2,347 $139 $2 $221 $3,925 Allowance for loan losses related to: Loans individually evaluated for impairment $25 $- $- $- $- $- $25 Loans collectively evaluated for impairment 912 279 2,347 139 2 221 3,900 PCI loans - - - - - - Balance of loans: Invidually evaluated for impairment 268 - 724 - - - 992 Collectively evaluated for impairment 73,464 20,878 403,015 27,977 1,125 - 526,459 PCI loans 2 - 6,624 1,457 - - 8,083 Balance of loans collectively evaluated for impairment 73,466 20,878 409,639 29,434 1,125 - 534,542 Total $73,734 $20,878 $410,363 $29,434 $1,125 $- $535,534 Risk rating system Each loan is assigned a risk grade based on its characteristics. Loans with low to average credit risk are assigned a lower risk grade than those with higher credit risk as determined by the individual loan characteristics. The Company’s Pass loans includes loans with acceptable business or individual credit risk where the borrower’s operations, cash flow or financial condition provides evidence of low to average levels of risk. A Special mention asset has potential weaknesses that deserve close attention. If left uncorrected, these potential weaknesses may result in a deterioration of the repayment prospects for the asset or in the Company’s credit position at some future date. Special Mention assets are not adversely classified and do not expose the Company to sufficient risk to warrant adverse classification. A Special Mention rating should be a temporary rating, pending the occurrence of an event that would cause the risk rating to either improve or to be downgraded. A Substandard asset is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged. Assets so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. Assets are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. The potential loss does not have to be recognizable in an individual credit for that credit to be risk rated substandard. Any asset classified Doubtful has all the weaknesses inherent in one classified substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and value, highly questionable and improbable. Doubtful assets have a high probability of loss, yet certain important and reasonably specific pending factors may work toward the strengthening of the asset. Losses are recognized as charges to the allowance when the loan or portion of the loan is considered uncollectible or at the time of foreclosure. Recoveries on loans receivable previously charged off are credited to the allowance for loan losses. The following table provides an aging of the Company's loan receivable as of March 31, 2018 and December 31, 2017: Recorded Greater Investment > 30-59 Days 60-89 Days Than Total Past Total Loans 90 Days and Past Due Past Due 90 Days Due Current PCI Loans Receivable Accruing (Dollars in thousands) March 31, 2018 Commercial and industrial $149 $95 $- $244 $114,898 $3 $115,144 $- Construction and land - - - - 28,354 - 28,354 - Commercial real estate 1,222 - - 1,222 649,460 12,475 663,158 - Residential 132 - - 132 83,086 1,290 84,508 - Consumer 3 - - 3 94 - 97 - Total $1,506 $95 $- $1,601 $875,892 $13,768 $891,261 $- December 31, 2017 Commercial and industrial $96 $- $- $96 $114,274 $3 $114,373 $- Construction and land - - - - 22,720 - 22,720 - Commercial real estate 1,446 - - 1,446 657,360 13,017 671,823 - Residential 349 - - 349 83,137 1,295 84,781 - Consumer 3 - - 3 1,093 - 1,096 - Total $1,894 $- $- $1,894 $878,584 $14,315 $894,793 $- At March 31, 2018 and December 31, 2017 there were no loans that were 90 days or more past due where interest was still accruing. As of March 31, 2018, and December 31, 2017 nonaccrual loans totaling $229,000 and $179,000 respectively, were not past due and are reflected in the current category. The following tables represent the internally assigned grade by class of loans as of March 31, 2018 and December 31, 2017: Special Total March 31, 2018 Pass Mention Substandard Doubtful loans (Dollars in thousands) Commercial and industrial $110,354 $781 $4,010 $- $115,145 Construction and land 25,466 - 2,887 - 28,353 Commercial real estate 655,931 3,765 3,462 - 663,158 Residential real estate 84,376 - 132 - 84,508 Consumer loans 97 - - - 97 Totals $876,224 $4,545 $10,491 $- $891,261 Special December 31, 2017 Pass Mention Substandard Doubtful Total (Dollars in thousands) Commercial and industrial $112,650 $807 $916 $- $114,373 Construction and land 19,833 - 2,887 - 22,720 Commercial real estate 664,551 4,058 3,214 - 671,823 Residential real estate 84,781 - - - 84,781 Consumer loans 1,096 - - - 1,096 Total $882,911 $4,865 $7,017 $- $894,793 |