LOANS | NOTE 5 - LOANS Loans are summarized as follows at the dates indicated: September 30, December 31, 2018 2017 Commercial and industrial $ 113,229 $ 113,801 Construction and land 33,038 22,720 Commercial real estate 671,515 669,150 Residential 83,838 84,781 Consumer 630 1,096 Total loans 902,250 891,548 Net deferred loan fees (381 ) (469 ) Allowance for loan losses (5,500 ) (4,215 ) Net loans $ 896,369 $ 886,864 As of and for the periods noted, the Company’s total impaired loans including non-accrual loans, accruing TDR loans and accreting purchased credit impaired (“PCI”) loans that have experienced post-acquisition declines in cash flows expected to be collected are as follows: Commercial and industrial Construction and land Commercial real estate Residential Consumer Total September 30, 2018 Recorded investment in impaired loans: With no specific allowance recorded $ 506 $ - $ 2,008 $ 127 $ - $ 2,641 With a specific allowance recorded 2,565 - 773 - - 3,338 Total recorded investment in impaired loans $ 3,071 $ - $ 2,781 $ 127 $ - $ 5,979 Specific allowance on impaired loans 685 - - - - 685 December 31, 2017 Recorded investment in impaired loans: With no specific allowance recorded $ - $ - $ 1,120 $ - $ - $ 1,120 With a specific allowance recorded 13 - - - - 13 Total recorded investment in impaired loans $ 13 $ - $ 1,120 $ - $ - $ 1,133 Specific allowance on impaired loans 13 - - - - 13 Quarter ending September 30, 2018 Average recorded investment in impaired loans 1,387 - 1,829 192 - 3,408 Interest recognized 5 - 41 - - 46 Nine months ending September 30, 2018 Average recorded investment in impaired loans 1,261 - 1,508 300 - 3,069 Interest recognized 5 - 47 - - 52 Quarter ending September 30, 2017 Average recorded investment in impaired loans 121 - 1,033 - - 1,154 Interest recognized - - - - - - Nine months ending September 30, 2017 Average recorded investment in impaired loans 305 - 793 - - 1,098 Interest recognized - - 58 - - 58 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 nonaccrual loans at the dates indicated: September 30, December 31, 2018 2017 Commercial and industrial $ 3,071 $ 13 Construction and land - - Commercial real estate 2,008 166 Residential 127 - Consumer - - Total nonaccrual loans $ 5,206 $ 179 The government guaranteed portion of nonaccrual loans was $2.3 million as of September 30, 2018. There was no government guaranteed portion of nonaccrual loans as of December 31, 2017. The following table presents loans by class modified as troubled debt restructuring (“TDR”) including any subsequent defaults at the dates indicated : September 30, 2018 Number of Loans Rate Modification Term Modification Interest Only Modification Rate & Term Modification Total Troubled Debt Restructurings Commercial and industrial 1 $ - $ - $ - $ 10 $ 10 Construction and land - - - - - - Commercial real estate 1 - - - 773 773 Residential 1 - 127 - - 127 Consumer - - - - - - Total 3 $ - $ 127 $ - $ 783 $ 910 December 31, 2017 Number of Loans Rate Modification Term Modification Interest Only Modification Rate & Term Modification Total Troubled Debt Restructurings Commercial and industrial 1 $ - $ - $ - $ 13 $ 13 Construction and land - - - - - - Commercial real estate 3 - 238 - 794 1,032 Residential - - - - - - Consumer - - - - - - Total 4 $ - $ 238 $ - $ 807 $ 1,045 There were no commitments for additional funding of TDR loans at September 30, 2018. There was one loan that was modified as a TDR during the nine months ended September 30, 2018. There were no loans modified within the previous twelve months for which there was a payment default. 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 tables represent the internally assigned grade by class of loans at the dates indicated: Special September 30, 2018 Pass Mention Substandard Doubtful Total Commercial and industrial $ 109,316 $ 244 $ 3,669 $ - $ 113,229 Construction and land 30,106 120 2,812 - 33,038 Commercial real estate 661,390 4,502 5,623 - 671,515 Residential 83,563 148 127 - 83,838 Consumer 630 - - - 630 Totals $ 885,005 $ 5,014 $ 12,231 $ - $ 902,250 Special December 31, 2017 Pass Mention Substandard Doubtful Total Commercial and industrial $ 112,078 $ 807 $ 916 $ - $ 113,801 Construction and land 19,833 - 2,887 - 22,720 Commercial real estate 661,878 4,058 3,214 - 669,150 Residential 84,781 - - - 84,781 Consumer 1,096 - - - 1,096 Total $ 879,666 $ 4,865 $ 7,017 $ - $ 891,548 The following tables provide an aging of the Company's loan receivable at the dates indicated: Recorded 90 Days Investment > 30-59 Days 60-89 Days or More Total Past Total Loans 90 Days and Past Due Past Due Past Due Due Current PCI Loans Receivable Accruing September 30, 2018 Commercial and industrial $ 195 $ - $ - $ 195 $ 113,032 $ 2 $ 113,229 $ - Construction and land - - - - 33,038 - 33,038 - Commercial real estate 316 645 1,424 2,385 658,578 10,552 671,515 1,424 Residential 296 - - 296 82,163 1,379 83,838 - Consumer - - - - 630 - 630 - Total $ 807 $ 645 $ 1,424 $ 2,876 $ 887,441 $ 11,933 $ 902,250 $ - Recorded 90 Days Investment > 30-59 Days 60-89 Days or More Total Past Total Loans 90 Days and Past Due Past Due Past Due Due Current PCI Loans Receivable Accruing December 31, 2017 Commercial and industrial $ 96 $ - $ - $ 96 $ 113,702 $ 3 $ 113,801 $ - Construction and land - - - - 22,720 - 22,720 - Commercial real estate 1,446 - - 1,446 654,687 13,017 669,150 - Residential 349 - - 349 83,137 1,295 84,781 - Consumer 3 - - 3 1,093 - 1,096 - Total $ 1,894 $ - $ - $ 1,894 $ 875,339 $ 14,315 $ 891,548 $ - Purchase Credit Impaired Loans (“PCI”) 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 at the dates indicated: September 30, 2018 December 31, 2017 Unpaid Unpaid Principal Carrying Principal Carrying Balance Value Balance Value Commercial and industrial $ 107 $ 2 $ 149 $ 2 Construction and land - - - Commercial real estate 12,279 10,552 15,536 13,018 Residential 1,774 1,379 1,732 1,295 Consumer - - - - Total purchased credit impaired loans $ 14,160 $ 11,933 $ 17,417 $ 14,315 |