XML 22 R11.htm IDEA: XBRL DOCUMENT v3.10.0.1
Note 3 - Loans Leases Receivable
6 Months Ended
Jun. 30, 2018
Notes to Financial Statements  
LOANS/LEASES RECEIVABLE

NOTE 3 – LOANS/LEASES RECEIVABLE

The composition of the loan/lease portfolio as of June 30, 2018 and December 31, 2017 is presented as follows:

 

 

 

 

 

 

 

 

 

As of

 

As of

 

 

June 30, 

 

December 31, 

 

    

2018

    

2017

 

 

 

 

 

 

 

C&I loans*

 

$

1,273,000,094

 

$

1,134,516,315

CRE loans

 

 

  

 

 

  

Owner-occupied CRE

 

 

349,007,830

 

 

332,742,477

Commercial construction, land development, and other land

 

 

162,644,566

 

 

186,402,404

Other non owner-occupied CRE

 

 

837,666,518

 

 

784,347,000

 

 

 

1,349,318,914

 

 

1,303,491,882

Direct financing leases **

 

 

133,196,613

 

 

141,448,232

Residential real estate loans ***

 

 

257,433,713

 

 

258,646,265

Installment and other consumer loans

 

 

92,952,124

 

 

118,610,799

 

 

 

3,105,901,458

 

 

2,956,713,493

Plus deferred loan/lease origination costs, net of fees

 

 

8,890,965

 

 

7,771,907

 

 

 

3,114,792,423

 

 

2,964,485,400

Less allowance

 

 

(37,545,076)

 

 

(34,355,728)

 

 

$

3,077,247,347

 

$

2,930,129,672

** Direct financing leases:

 

 

  

 

 

  

Net minimum lease payments to be received

 

$

147,388,211

 

$

156,583,887

Estimated unguaranteed residual values of leased assets

 

 

929,932

 

 

929,932

Unearned lease/residual income

 

 

(15,121,530)

 

 

(16,065,587)

 

 

 

133,196,613

 

 

141,448,232

Plus deferred lease origination costs, net of fees

 

 

4,159,711

 

 

4,624,027

 

 

 

137,356,324

 

 

146,072,259

Less allowance

 

 

(2,724,355)

 

 

(2,382,098)

 

 

$

134,631,969

 

$

143,690,161


*     Includes equipment financing agreements outstanding at m2, totaling $92,815,742 and $66,758,397 as of June 30, 2018 and December 31, 2017, respectively.

**   Management performs an evaluation of the estimated unguaranteed residual values of leased assets on an annual basis, at a minimum. The evaluation consists of discussions with reputable and current vendors, which is combined with management's expertise and understanding of the current states of particular industries to determine informal valuations of the equipment. As necessary and where available, management will utilize valuations by independent appraisers. The large majority of leases with residual values contain a lease options rider, which requires the lessee to pay the residual value directly, finance the payment of the residual value, or extend the lease term to pay the residual value. In these cases, the residual value is protected and the risk of loss is minimal. There were no losses related to residual values for the three and six months ended June 30, 2018 and 2017.

*** Includes residential real estate loans held for sale totaling $1,033,700 and $645,001 as of June 30, 2018, and December 31, 2017, respectively.

Changes in accretable yield for acquired loans were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30, 2018

 

Six months ended June 30, 2018

 

 

    

PCI

    

Performing

    

 

 

 

PCI

    

Performing

    

 

 

 

 

 

Loans

 

Loans

 

Total

    

Loans

    

Loans

    

Total

 

Balance at the beginning of the period

 

$

(156,896)

 

$

(5,659,543)

 

$

(5,816,439)

 

$

(191,132)

 

$

(6,280,075)

 

$

(6,471,207)

 

Accretion recognized

 

 

14,848

 

 

608,119

 

 

622,967

 

 

49,084

 

 

1,228,651

 

 

1,277,735

 

Balance at the end of the period

 

$

(142,048)

 

$

(5,051,424)

 

$

(5,193,472)

 

$

(142,048)

 

$

(5,051,424)

 

$

(5,193,472)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30, 2017

 

Six months ended June 30, 2017

 

 

    

PCI

    

Performing

    

 

 

PCI

    

Performing

    

 

 

 

 

Loans

 

Loans

 

Total

    

Loans

    

Loans

    

Total

 

Balance at the beginning of the period

 

$

(127,616)

 

$

(6,944,074)

 

$

(7,071,690)

 

$

(194,306)

 

$

(9,115,614)

 

$

(9,309,920)

 

Accretion recognized

 

 

43,756

 

 

1,618,603

 

 

1,662,359

 

 

110,446

 

 

3,790,143

 

 

3,900,589

 

Balance at the end of the period

 

$

(83,860)

 

$

(5,325,471)

 

$

(5,409,331)

 

$

(83,860)

 

$

(5,325,471)

 

$

(5,409,331)

 

 

The aging of the loan/lease portfolio by classes of loans/leases as of June 30, 2018 and December 31, 2017 is presented as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2018

 

 

 

 

 

 

 

 

 

Accruing Past

 

 

 

 

 

 

 

 

 

30-59 Days

 

60-89 Days

 

Due 90 Days or

 

Nonaccrual

 

 

 

Classes of Loans/Leases

    

Current

    

Past Due

    

Past Due

    

More

    

Loans/Leases

    

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C&I

 

$

1,270,508,073

 

$

602,885

 

$

403,841

 

$

 —

 

$

1,485,295

 

$

1,273,000,094

 

CRE

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Owner-Occupied CRE

 

 

348,357,289

 

 

228,703

 

 

 —

 

 

 —

 

 

421,838

 

 

349,007,830

 

Commercial Construction, Land Development, and Other Land

 

 

158,999,305

 

 

1,758,740

 

 

 —

 

 

 —

 

 

1,886,521

 

 

162,644,566

 

Other Non Owner-Occupied CRE

 

 

832,861,572

 

 

91,345

 

 

 —

 

 

 —

 

 

4,713,601

 

 

837,666,518

 

Direct Financing Leases

 

 

129,115,766

 

 

1,019,243

 

 

532,600

 

 

 —

 

 

2,529,004

 

 

133,196,613

 

Residential Real Estate

 

 

254,927,412

 

 

374,480

 

 

816,670

 

 

 —

 

 

1,315,151

 

 

257,433,713

 

Installment and Other Consumer

 

 

92,086,640

 

 

588,332

 

 

55,189

 

 

19,573

 

 

202,390

 

 

92,952,124

 

 

 

$

3,086,856,057

 

$

4,663,728

 

$

1,808,300

 

$

19,573

 

$

12,553,800

 

$

3,105,901,458

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

As a percentage of total loan/lease portfolio

 

 

99.39

%  

 

0.15

%  

 

0.06

%  

 

0.00

%  

 

0.40

%  

 

100.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2017

 

 

 

 

 

 

 

 

 

Accruing Past

 

 

 

 

 

 

 

 

 

30-59 Days

 

60-89 Days

 

Due 90 Days or

 

Nonaccrual

 

 

 

Classes of Loans/Leases

    

Current

    

Past Due

    

Past Due

    

More

    

Loans/Leases

    

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C&I

 

$

1,124,734,486

 

$

8,306,829

 

$

243,647

 

$

 —

 

$

1,231,353

 

$

1,134,516,315

 

CRE

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Owner-Occupied CRE

 

 

331,868,142

 

 

540,435

 

 

 —

 

 

 —

 

 

333,900

 

 

332,742,477

 

Commercial Construction, Land Development, and Other Land

 

 

181,558,092

 

 

 —

 

 

 —

 

 

 —

 

 

4,844,312

 

 

186,402,404

 

Other Non Owner-Occupied CRE

 

 

782,526,249

 

 

572,877

 

 

4,146

 

 

 —

 

 

1,243,728

 

 

784,347,000

 

Direct Financing Leases

 

 

137,708,397

 

 

1,305,191

 

 

259,600

 

 

 —

 

 

2,175,044

 

 

141,448,232

 

Residential Real Estate

 

 

253,261,821

 

 

3,552,709

 

 

393,410

 

 

74,519

 

 

1,363,806

 

 

258,646,265

 

Installment and Other Consumer

 

 

117,773,259

 

 

517,537

 

 

56,760

 

 

14,152

 

 

249,091

 

 

118,610,799

 

 

 

$

2,929,430,446

 

$

14,795,578

 

$

957,563

 

$

88,671

 

$

11,441,234

 

$

2,956,713,493

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As a percentage of total loan/lease portfolio

 

 

99.08

%  

 

0.50

%  

 

0.03

%  

 

0.00

%  

 

0.39

%  

 

100.00

%

 

NPLs by classes of loans/leases as of June 30, 2018 and December 31, 2017 are presented as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2018

 

 

 

Accruing Past

 

 

 

 

 

 

 

 

 

 

 

Due 90 Days or

 

Nonaccrual

 

 

 

 

 

Percentage of

 

Classes of Loans/Leases

    

More

    

Loans/Leases*

    

Accruing TDRs

    

Total NPLs

    

Total NPLs

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

C&I

 

$

 —

 

$

1,485,295

 

$

800,176

 

$

2,285,471

 

16.44

%

CRE

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

Owner-Occupied CRE

 

 

 —

 

 

421,838

 

 

106,874

 

 

528,712

 

3.80

%

Commercial Construction, Land Development, and Other Land

 

 

 —

 

 

1,886,521

 

 

 —

 

 

1,886,521

 

13.57

%

Other Non Owner-Occupied CRE

 

 

 —

 

 

4,713,601

 

 

 —

 

 

4,713,601

 

33.92

%

Direct Financing Leases

 

 

 —

 

 

2,529,004

 

 

137,432

 

 

2,666,436

 

19.18

%

Residential Real Estate

 

 

 —

 

 

1,315,151

 

 

270,903

 

 

1,586,054

 

11.41

%

Installment and Other Consumer

 

 

19,573

 

 

202,390

 

 

11,623

 

 

233,586

 

1.68

%

 

 

$

19,573

 

$

12,553,800

 

$

1,327,008

 

$

13,900,381

 

100.00

%


*     Nonaccrual loans/leases included $1,841,006 of TDRs, including $66,021 in C&I loans, $1,066,701 in CRE loans, $619,727 in direct financing leases, $83,287 in residential real estate loans, and $5,270 in installment loans.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2017

 

 

 

Accruing Past

 

 

 

 

 

 

 

 

 

 

 

Due 90 Days or

 

Nonaccrual

 

 

 

 

 

Percentage of

 

Classes of Loans/Leases

    

More

    

Loans/Leases **

    

Accruing TDRs

    

Total NPLs

    

Total NPLs

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

C&I

 

$

 —

 

$

1,231,353

 

$

5,224,182

 

$

6,455,535

 

34.63

%

CRE

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

Owner-Occupied CRE

 

 

 —

 

 

333,900

 

 

107,322

 

 

441,222

 

2.37

%

Commercial Construction, Land Development, and Other Land

 

 

 —

 

 

4,844,312

 

 

 —

 

 

4,844,312

 

25.99

%

Other Non Owner-Occupied CRE

 

 

 —

 

 

1,243,728

 

 

 —

 

 

1,243,728

 

6.67

%

Direct Financing Leases

 

 

 —

 

 

2,175,044

 

 

1,494,448

 

 

3,669,492

 

19.68

%

Residential Real Estate

 

 

74,519

 

 

1,363,806

 

 

272,493

 

 

1,710,818

 

9.18

%

Installment and Other Consumer

 

 

14,152

 

 

249,091

 

 

14,027

 

 

277,270

 

1.49

%

 

 

$

88,671

 

$

11,441,234

 

$

7,112,472

 

$

18,642,377

 

100.00

%


**   Nonaccrual loans/leases included $2,282,495 of TDRs, including $122,598 in C&I loans, $1,336,871 in CRE loans, $700,255 in direct financing leases, $115,190 in residential real estate loans, and $7,581 in installment loans.

Changes in the allowance by portfolio segment for the three and six months ended June 30, 2018 and 2017, respectively, are presented as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2018

 

 

 

 

 

 

Direct Financing

 

Residential Real

 

Installment and

 

 

 

    

C&I

    

CRE

    

Leases

    

Estate

    

Other Consumer

    

Total

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Balance, beginning

 

$

15,065,245

 

$

14,938,020

 

$

2,730,301

 

$

2,375,219

 

$

1,423,817

 

$

36,532,602

Provisions (credits) charged to expense

 

 

777,013

 

 

871,475

 

 

687,908

 

 

57,283

 

 

(92,944)

 

 

2,300,735

Loans/leases charged off

 

 

(728,890)

 

 

 —

 

 

(794,299)

 

 

 —

 

 

(1,086)

 

 

(1,524,275)

Recoveries on loans/leases previously charged off

 

 

120,503

 

 

9,545

 

 

100,445

 

 

600

 

 

4,921

 

 

236,014

Balance, ending

 

$

15,233,871

 

$

15,819,040

 

$

2,724,355

 

$

2,433,102

 

$

1,334,708

 

$

37,545,076

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2017

 

 

 

 

 

 

Direct Financing

 

Residential Real

 

Installment and

 

 

 

    

C&I

    

CRE

    

Leases

    

Estate

    

Other Consumer

    

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning

 

$

12,954,090

 

$

12,643,266

 

$

2,978,260

 

$

2,375,864

 

$

1,107,670

 

$

32,059,150

Provisions (credits) charged to expense

 

 

1,281,786

 

 

339,857

 

 

297,672

 

 

116,151

 

 

(12,473)

 

 

2,022,993

Loans/leases charged off

 

 

(74,071)

 

 

(10,375)

 

 

(684,079)

 

 

(61,561)

 

 

(21,518)

 

 

(851,604)

Recoveries on loans/leases previously charged off

 

 

45,928

 

 

26,485

 

 

46,448

 

 

 —

 

 

7,232

 

 

126,093

Balance, ending

 

$

14,207,733

 

$

12,999,233

 

$

2,638,301

 

$

2,430,454

 

$

1,080,911

 

$

33,356,632

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2018

 

 

    

 

 

    

 

 

    

Direct Financing

    

Residential Real

    

Installment and

    

 

 

 

 

 

C&I

 

CRE

 

Leases

 

Estate

 

Other Consumer

 

Total

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Balance, beginning

 

$

14,323,036

 

$

13,962,688

 

$

2,382,098

 

$

2,466,431

 

$

1,221,475

 

$

34,355,728

 

Provisions charged to expense

 

 

1,585,174

 

 

1,836,858

 

 

1,292,691

 

 

17,946

 

 

107,905

 

 

4,840,574

 

Loans/leases charged off

 

 

(824,389)

 

 

 —

 

 

(1,078,186)

 

 

(52,325)

 

 

(5,833)

 

 

(1,960,733)

 

Recoveries on loans/leases previously charged off

 

 

150,050

 

 

19,494

 

 

127,752

 

 

1,050

 

 

11,161

 

 

309,507

 

Balance, ending

 

$

15,233,871

 

$

15,819,040

 

$

2,724,355

 

$

2,433,102

 

$

1,334,708

 

$

37,545,076

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2017

 

 

    

 

 

    

 

 

    

Direct Financing

    

Residential Real

    

Installment and

    

 

 

 

 

 

C&I

 

CRE

 

Leases

 

Estate

 

Other Consumer

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning

 

$

12,545,110

 

$

11,670,609

 

$

3,111,898

 

$

2,342,344

 

$

1,087,487

 

$

30,757,448

 

Provisions (credits) charged to expense

 

 

1,875,144

 

 

1,306,128

 

 

802,687

 

 

159,671

 

 

(15,528)

 

 

4,128,102

 

Loans/leases charged off

 

 

(292,344)

 

 

(10,375)

 

 

(1,342,763)

 

 

(75,184)

 

 

(23,564)

 

 

(1,744,230)

 

Recoveries on loans/leases previously charged off

 

 

79,823

 

 

32,871

 

 

66,479

 

 

3,623

 

 

32,516

 

 

215,312

 

Balance, ending

 

$

14,207,733

 

$

12,999,233

 

$

2,638,301

 

$

2,430,454

 

$

1,080,911

 

$

33,356,632

 

 

The allowance by impairment evaluation and by portfolio segment as of June 30, 2018 and December 31, 2017 is presented as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2018

 

 

 

 

 

 

 

Direct Financing

 

Residential Real

 

Installment and

 

 

 

 

    

C&I

    

CRE

    

Leases

    

Estate

    

Other Consumer

    

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for impaired loans/leases

 

$

308,091

 

$

2,109,374

 

$

375,803

 

$

239,419

 

$

106,878

 

$

3,139,565

 

Allowance for nonimpaired loans/leases

 

 

14,925,780

 

 

13,709,666

 

 

2,348,552

 

 

2,193,683

 

 

1,227,830

 

 

34,405,511

 

 

 

$

15,233,871

 

$

15,819,040

 

$

2,724,355

 

$

2,433,102

 

$

1,334,708

 

$

37,545,076

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Impaired loans/leases

 

$

1,551,445

 

$

6,967,425

 

$

2,529,004

 

$

1,449,866

 

$

214,655

 

$

12,712,395

 

Nonimpaired loans/leases

 

 

1,271,448,649

 

 

1,342,351,489

 

 

130,667,609

 

 

255,983,847

 

 

92,737,469

 

 

3,093,189,063

 

 

 

$

1,273,000,094

 

$

1,349,318,914

 

$

133,196,613

 

$

257,433,713

 

$

92,952,124

 

$

3,105,901,458

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Allowance as a percentage of impaired loans/leases

 

 

19.86

%  

 

30.27

%  

 

14.86

%  

 

16.51

%  

 

49.79

%  

 

24.70

%

Allowance as a percentage of nonimpaired loans/leases

 

 

1.17

%  

 

1.02

%  

 

1.80

%  

 

0.86

%  

 

1.32

%  

 

1.11

%

Total allowance as a percentage of total loans/leases

 

 

1.20

%  

 

1.17

%  

 

2.05

%  

 

0.95

%  

 

1.44

%  

 

1.21

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2017

 

 

 

 

 

 

 

Direct Financing

 

Residential Real

 

Installment and

 

 

 

 

    

C&I

    

CRE

    

Leases

    

Estate

    

Other Consumer

    

Total

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Allowance for impaired loans/leases

 

$

715,627

 

$

1,429,460

 

$

504,469

 

$

355,167

 

$

38,596

 

$

3,043,319

 

Allowance for nonimpaired loans/leases

 

 

13,607,409

 

 

12,533,228

 

 

1,877,629

 

 

2,111,264

 

 

1,182,879

 

 

31,312,409

 

 

 

$

14,323,036

 

$

13,962,688

 

$

2,382,098

 

$

2,466,431

 

$

1,221,475

 

$

34,355,728

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Impaired loans/leases

 

$

6,248,209

 

$

6,529,262

 

$

3,669,492

 

$

1,704,846

 

$

202,354

 

$

18,354,163

 

Nonimpaired loans/leases

 

 

1,128,268,106

 

 

1,296,962,620

 

 

137,778,740

 

 

256,941,419

 

 

118,408,445

 

 

2,938,359,330

 

 

 

$

1,134,516,315

 

$

1,303,491,882

 

$

141,448,232

 

$

258,646,265

 

$

118,610,799

 

$

2,956,713,493

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Allowance as a percentage of impaired loans/leases

 

 

11.45

%  

 

21.89

%  

 

13.75

%  

 

20.83

%  

 

19.07

%  

 

16.58

%

Allowance as a percentage of nonimpaired loans/leases

 

 

1.21

%  

 

0.97

%  

 

1.36

%  

 

0.82

%  

 

1.00

%  

 

1.07

%

Total allowance as a percentage of total loans/leases

 

 

1.26

%  

 

1.07

%  

 

1.68

%  

 

0.95

%  

 

1.03

%  

 

1.16

%

 

Information for impaired loans/leases is presented in the tables below. The recorded investment represents customer balances net of any partial charge-offs recognized on the loan/lease. The unpaid principal balance represents the recorded balance outstanding on the loan/lease prior to any partial charge-offs.

Loans/leases, by classes of financing receivable, considered to be impaired as of and for the six months ended June 30, 2018 are presented as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

 

 

 

 

 

 

Average

 

 

 

Recognized for

 

 

Recorded

 

Unpaid Principal

 

Related

 

Recorded

 

Interest Income

 

Cash Payments

Classes of Loans/Leases

    

Investment

    

Balance

    

Allowance

    

Investment

    

Recognized

    

Received

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Impaired Loans/Leases with No Specific Allowance Recorded:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

C&I

 

$

1,159,577

 

$

1,173,853

 

$

 —

 

$

1,465,402

 

$

138,543

 

$

138,543

CRE

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Owner-Occupied CRE

 

 

288,813

 

 

288,813

 

 

 —

 

 

289,112

 

 

11,690

 

 

11,690

Commercial Construction, Land Development, and Other Land

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Other Non Owner-Occupied CRE

 

 

982,428

 

 

982,428

 

 

 —

 

 

1,151,245

 

 

 —

 

 

 —

Direct Financing Leases

 

 

1,903,173

 

 

1,903,173

 

 

 —

 

 

2,551,149

 

 

9,292

 

 

9,292

Residential Real Estate

 

 

941,520

 

 

1,016,299

 

 

 —

 

 

904,898

 

 

 —

 

 

 —

Installment and Other Consumer

 

 

99,814

 

 

99,814

 

 

 —

 

 

95,448

 

 

 —

 

 

 —

 

 

$

5,375,325

 

$

5,464,380

 

$

 —

 

$

6,457,254

 

$

159,525

 

$

159,525

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Impaired Loans/Leases with Specific Allowance Recorded:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

C&I

 

$

391,868

 

$

391,868

 

$

308,091

 

$

327,859

 

$

 —

 

$

 —

CRE

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Owner-Occupied CRE

 

 

142,788

 

 

142,788

 

 

39,288

 

 

147,375

 

 

 —

 

 

 —

Commercial Construction, Land Development, and Other Land

 

 

5,553,396

 

 

5,553,396

 

 

2,070,086

 

 

5,275,992

 

 

 —

 

 

 —

Other Non Owner-Occupied CRE

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Direct Financing Leases

 

 

625,831

 

 

625,831

 

 

375,803

 

 

521,142

 

 

 —

 

 

 —

Residential Real Estate

 

 

508,346

 

 

531,422

 

 

239,419

 

 

522,134

 

 

5,893

 

 

5,893

Installment and Other Consumer

 

 

114,841

 

 

114,841

 

 

106,878

 

 

109,254

 

 

159

 

 

159

 

 

$

7,337,070

 

$

7,360,146

 

$

3,139,565

 

$

6,903,756

 

$

6,052

 

$

6,052

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Total Impaired Loans/Leases:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

C&I

 

$

1,551,445

 

$

1,565,721

 

$

308,091

 

$

1,793,261

 

$

138,543

 

$

138,543

CRE

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Owner-Occupied CRE

 

 

431,601

 

 

431,601

 

 

39,288

 

 

436,487

 

 

11,690

 

 

11,690

Commercial Construction, Land Development, and Other Land

 

 

5,553,396

 

 

5,553,396

 

 

2,070,086

 

 

5,275,992

 

 

 —

 

 

 —

Other Non Owner-Occupied CRE

 

 

982,428

 

 

982,428

 

 

 —

 

 

1,151,245

 

 

 —

 

 

 —

Direct Financing Leases

 

 

2,529,004

 

 

2,529,004

 

 

375,803

 

 

3,072,291

 

 

9,292

 

 

9,292

Residential Real Estate

 

 

1,449,866

 

 

1,547,721

 

 

239,419

 

 

1,427,032

 

 

5,893

 

 

5,893

Installment and Other Consumer

 

 

214,655

 

 

214,655

 

 

106,878

 

 

204,702

 

 

159

 

 

159

 

 

$

12,712,395

 

$

12,824,526

 

$

3,139,565

 

$

13,361,010

 

$

165,577

 

$

165,577

 

Impaired loans/leases for which no allowance has been provided have adequate collateral, based on management's current estimates.

Loans/leases, by classes of financing receivable, considered to be impaired as of and for the three months ended June 30, 2018 and 2017, respectively, are presented as follows:  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2018

 

 

Three Months Ended June 30, 2017

 

 

    

 

 

    

 

 

    

Interest Income

 

 

 

 

    

 

 

    

Interest Income

 

 

 

Average

 

 

 

 

Recognized for

 

 

Average

 

 

 

 

Recognized for

 

 

 

Recorded

 

Interest Income

 

Cash Payments

 

 

Recorded

 

Interest Income

 

Cash Payments

 

Classes of Loans/Leases

 

Investment

 

Recognized

 

Received

 

 

Investment

 

Recognized

 

Received

 

 

 

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

 

  

 

Impaired Loans/Leases with No Specific Allowance Recorded:

 

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

 

  

 

C&I

 

$

1,400,498

 

$

59,176

 

$

59,176

 

 

$

805,309

 

$

9,399

 

$

9,399

 

CRE

 

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

 

  

 

Owner-Occupied CRE

 

 

289,036

 

 

5,868

 

 

5,868

 

 

 

 —

 

 

 —

 

 

 —

 

Commercial Construction, Land Development, and Other Land

 

 

 —

 

 

 —

 

 

 —

 

 

 

 —

 

 

 —

 

 

 —

 

Other Non Owner-Occupied CRE

 

 

1,105,004

 

 

 —

 

 

 —

 

 

 

1,160,161

 

 

 —

 

 

 —

 

Direct Financing Leases

 

 

2,198,852

 

 

2,544

 

 

2,544

 

 

 

2,560,019

 

 

38,949

 

 

38,949

 

Residential Real Estate

 

 

928,809

 

 

 —

 

 

 —

 

 

 

712,793

 

 

 —

 

 

 —

 

Installment and Other Consumer

 

 

101,582

 

 

 —

 

 

 —

 

 

 

173,585

 

 

218

 

 

218

 

 

 

$

6,023,781

 

$

67,588

 

$

67,588

 

 

$

5,411,867

 

$

48,566

 

$

48,566

 

 

 

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

 

  

 

Impaired Loans/Leases with Specific Allowance Recorded:

 

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

 

  

 

C&I

 

$

353,153

 

$

1,978

 

$

1,978

 

 

$

8,066,702

 

$

35,055

 

$

35,055

 

CRE

 

 

  

 

 

  

 

 

  

 

 

 

 

 

 

  

 

 

  

 

Owner-Occupied CRE

 

 

145,082

 

 

 —

 

 

 —

 

 

 

238,584

 

 

 —

 

 

 —

 

Commercial Construction, Land Development, and Other Land

 

 

5,491,832

 

 

 —

 

 

 —

 

 

 

4,348,142

 

 

 —

 

 

 —

 

Other Non Owner-Occupied CRE

 

 

 —

 

 

 —

 

 

 —

 

 

 

38,260

 

 

 —

 

 

 —

 

Direct Financing Leases

 

 

566,063

 

 

 —

 

 

 —

 

 

 

757,602

 

 

 —

 

 

 —

 

Residential Real Estate

 

 

512,222

 

 

2,959

 

 

2,959

 

 

 

624,641

 

 

2,989

 

 

2,989

 

Installment and Other Consumer

 

 

116,887

 

 

76

 

 

76

 

 

 

34,333

 

 

 —

 

 

 —

 

 

 

$

7,185,239

 

$

5,014

 

$

5,014

 

 

$

14,108,264

 

$

38,044

 

$

38,044

 

 

 

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

 

  

 

Total Impaired Loans/Leases:

 

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

 

  

 

C&I

 

$

1,753,651

 

$

61,154

 

$

61,154

 

 

$

8,872,011

 

$

44,454

 

$

44,454

 

CRE

 

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

 

  

 

Owner-Occupied CRE

 

 

434,118

 

 

5,868

 

 

5,868

 

 

 

238,584

 

 

 —

 

 

 —

 

Commercial Construction, Land Development, and Other Land

 

 

5,491,832

 

 

 —

 

 

 —

 

 

 

4,348,142

 

 

 —

 

 

 —

 

Other Non Owner-Occupied CRE

 

 

1,105,004

 

 

 —

 

 

 —

 

 

 

1,198,421

 

 

 —

 

 

 —

 

Direct Financing Leases

 

 

2,764,915

 

 

2,544

 

 

2,544

 

 

 

3,317,621

 

 

38,949

 

 

38,949

 

Residential Real Estate

 

 

1,441,031

 

 

2,959

 

 

2,959

 

 

 

1,337,434

 

 

2,989

 

 

2,989

 

Installment and Other Consumer

 

 

218,469

 

 

76

 

 

76

 

 

 

207,918

 

 

218

 

 

218

 

 

 

$

13,209,020

 

$

72,602

 

$

72,602

 

 

$

19,520,131

 

$

86,610

 

$

86,610

 

 

Impaired loans/leases for which no allowance has been provided have adequate collateral, based on management's current estimates.

Loans/leases, by classes of financing receivable, considered to be impaired as of December 31, 2017 are presented as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid 

 

 

 

 

 

 

Recorded

 

Principal

 

Related

 

 

Classes of Loans/Leases

    

Investment

    

Balance

    

Allowance

 

 

 

 

 

  

 

 

  

 

 

  

 

 

Impaired Loans/Leases with No Specific Allowance Recorded:

 

 

  

 

 

  

 

 

  

 

 

C&I

 

$

1,634,269

 

$

1,644,706

 

$

 —

 

 

CRE

 

 

  

 

 

  

 

 

  

 

 

Owner-Occupied CRE

 

 

289,261

 

 

289,261

 

 

 —

 

 

Commercial Construction, Land Development, and Other Land

 

 

 —

 

 

 —

 

 

 —

 

 

Other Non Owner-Occupied CRE

 

 

1,171,565

 

 

1,171,565

 

 

 —

 

 

Direct Financing Leases

 

 

2,944,540

 

 

2,944,540

 

 

 —

 

 

Residential Real Estate

 

 

943,388

 

 

1,018,167

 

 

 —

 

 

Installment and Other Consumer

 

 

134,245

 

 

134,245

 

 

 —

 

 

 

 

$

7,117,268

 

$

7,202,484

 

$

 —

 

 

 

 

 

  

 

 

  

 

 

  

 

 

Impaired Loans/Leases with Specific Allowance Recorded:

 

 

  

 

 

  

 

 

  

 

 

C&I

 

$

4,613,940

 

$

4,617,879

 

$

715,627

 

 

CRE

 

 

  

 

 

  

 

 

  

 

 

Owner-Occupied CRE

 

 

151,962

 

 

151,962

 

 

48,462

 

 

Commercial Construction, Land Development, and Other Land

 

 

4,844,312

 

 

4,844,312

 

 

1,379,235

 

 

Other Non Owner-Occupied CRE

 

 

72,163

 

 

72,163

 

 

1,763

 

 

Direct Financing Leases

 

 

724,953

 

 

724,953

 

 

504,469

 

 

Residential Real Estate

 

 

761,458

 

 

761,458

 

 

355,167

 

 

Installment and Other Consumer

 

 

68,109

 

 

68,109

 

 

38,596

 

 

 

 

$

11,236,897

 

$

11,240,836

 

$

3,043,319

 

 

 

 

 

  

 

 

  

 

 

  

 

 

Total Impaired Loans/Leases:

 

 

  

 

 

  

 

 

  

 

 

C&I

 

$

6,248,209

 

$

6,262,585

 

$

715,627

 

 

CRE

 

 

  

 

 

  

 

 

  

 

 

Owner-Occupied CRE

 

 

441,222

 

 

441,222

 

 

48,462

 

 

Commercial Construction, Land Development, and Other Land

 

 

4,844,312

 

 

4,844,312

 

 

1,379,235

 

 

Other Non Owner-Occupied CRE

 

 

1,243,728

 

 

1,243,728

 

 

1,763

 

 

Direct Financing Leases

 

 

3,669,492

 

 

3,669,492

 

 

504,469

 

 

Residential Real Estate

 

 

1,704,846

 

 

1,779,625

 

 

355,167

 

 

Installment and Other Consumer

 

 

202,354

 

 

202,354

 

 

38,596

 

 

 

 

$

18,354,163

 

$

18,443,318

 

$

3,043,319

 

 

 

Impaired loans/leases for which no allowance has been provided have adequate collateral, based on management's current estimates.

For C&I and CRE loans, the Company's credit quality indicator consists of internally assigned risk ratings. Each commercial loan is assigned a risk rating upon origination. The risk rating is reviewed every 15 months, at a minimum, and on an as-needed basis depending on the specific circumstances of the loan.

For certain C&I loans (equipment financing agreements), direct financing leases, residential real estate loans, and installment and other consumer loans, the Company's credit quality indicator is performance determined by delinquency status. Delinquency status is updated daily by the Company's loan system.

For each class of financing receivable, the following presents the recorded investment by credit quality indicator as of June 30, 2018 and December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2018

 

 

 

 

 

CRE

 

 

 

 

 

 

 

 

 

 

 

Non Owner-Occupied

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction,

 

 

 

 

 

 

 

 

 

 

 

 

 

Land

 

 

 

 

 

 

 

 

 

 

 

Owner-Occupied

 

Development,

 

 

 

 

 

As a % of

 

Internally Assigned Risk Rating

    

C&I

    

CRE

    

and Other Land

    

Other CRE

    

Total

    

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass (Ratings 1 through 5)

 

$

1,135,035,263

 

$

342,518,625

 

$

160,224,065

 

$

805,031,050

 

$

2,442,809,003

 

96.57

%

Special Mention (Rating 6)

 

 

29,414,324

 

 

3,984,113

 

 

 —

 

 

10,804,187

 

 

44,202,624

 

1.75

%

Substandard (Rating 7)

 

 

15,734,765

 

 

2,505,092

 

 

2,420,501

 

 

21,831,281

 

 

42,491,639

 

1.68

%

Doubtful (Rating 8)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 —

%

 

 

$

1,180,184,352

 

$

349,007,830

 

$

162,644,566

 

$

837,666,518

 

$

2,529,503,266

 

100.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2018

 

 

 

 

 

Direct Financing

 

Residential Real

 

Installment and

 

 

 

As a % of

 

Delinquency Status *

    

C&I

    

Leases

    

Estate

    

Other Consumer

    

Total

    

Total

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

Performing

 

$

92,361,366

 

$

130,530,177

 

$

255,847,659

 

$

92,718,538

 

$

571,457,740

 

99.14

%

Nonperforming

 

 

454,376

 

 

2,666,436

 

 

1,586,054

 

 

233,586

 

 

4,940,452

 

0.86

%

 

 

$

92,815,742

 

$

133,196,613

 

$

257,433,713

 

$

92,952,124

 

$

576,398,192

 

100.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2017

 

 

 

 

 

CRE

 

 

 

 

 

 

 

 

 

 

 

Non Owner-Occupied

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction,

 

 

 

 

 

 

 

 

 

 

 

 

 

Land

 

 

 

 

 

 

 

 

 

 

 

Owner-Occupied

 

Development,

 

 

 

 

 

As a % of

 

Internally Assigned Risk Rating

    

C&I

    

CRE

    

and Other Land

    

Other CRE

    

Total

    

Total

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

Pass (Ratings 1 through 5)

 

$

1,031,963,703

 

$

318,293,608

 

$

179,142,839

 

$

767,119,909

 

$

2,296,520,059

 

96.85

%

Special Mention (Rating 6)

 

 

10,944,924

 

 

8,230,060

 

 

1,780,000

 

 

10,068,870

 

 

31,023,854

 

1.31

%

Substandard (Rating 7)

 

 

24,578,731

 

 

6,218,809

 

 

5,479,565

 

 

7,158,221

 

 

43,435,326

 

1.83

%

Doubtful (Rating 8)

 

 

270,559

 

 

 —

 

 

 —

 

 

 —

 

 

270,559

 

0.01

%

 

 

$

1,067,757,917

 

$

332,742,477

 

$

186,402,404

 

$

784,347,000

 

$

2,371,249,799

 

100.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2017

 

 

 

 

 

Direct Financing

 

Residential Real

 

Installment and

 

 

 

As a % of

 

Delinquency Status *

    

C&I

    

Leases

    

Estate

    

Other Consumer

    

Total

    

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

65,847,177

 

$

137,778,740

 

$

256,935,447

 

$

118,333,529

 

$

578,894,893

 

98.88

%

Nonperforming

 

 

911,220

 

 

3,669,492

 

 

1,710,818

 

 

277,270

 

 

6,568,800

 

1.12

%

 

 

$

66,758,397

 

$

141,448,232

 

$

258,646,265

 

$

118,610,799

 

$

585,463,693

 

100.00

%


*     Performing = loans/leases accruing and less than 90 days past due. Nonperforming = loans/leases on nonaccrual, accruing loans/leases that are greater than or equal to 90 days past due, and accruing TDRs.

As of June 30, 2018 and December 31, 2017, TDRs totaled $3,168,014 and $9,394,967, respectively.

For each class of financing receivable, the following presents the number and recorded investment of TDRs, by type of concession, that were restructured during the three and six months ended June 30, 2018 and 2017. The difference between the pre-modification recorded investment and the post-modification recorded investment would be any partial charge-offs at the time of the restructuring.  No loans were restructured during the three months ended June 30, 2018.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended June 30, 2018

 

For the three months ended June 30, 2017

 

 

   

 

   

Pre-

    

Post-

    

 

 

    

 

    

Pre-

    

Post-

    

 

 

 

 

 

 

 

Modification

 

Modification

 

 

 

 

 

 

Modification

 

Modification

 

 

 

 

 

 

Number of

 

Recorded

 

Recorded

 

Specific

 

Number of

 

Recorded

 

Recorded

 

Specific

 

Classes of Loans/Leases

 

Loans / Leases

 

Investment

 

Investment

 

Allowance

 

Loans / Leases

 

Investment

 

Investment

 

Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONCESSION - Significant Payment Delay

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

C&I

 

 —

 

$

 —

 

$

 —

 

$

 —

 

 1

 

$

47,509

 

$

47,509

 

$

 —

 

Direct Financing Leases

 

 —

 

 

 —

 

 

 —

 

 

 —

 

15

 

 

802,542

 

 

802,542

 

 

 —

 

 

 

 —

 

$

 —

 

$

 —

 

$

 —

 

16

 

$

850,051

 

$

850,051

 

$

 —

 

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

CONCESSION - Extension of Maturity

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

Direct Financing Leases

 

 —

 

$

 —

 

$

 —

 

$

 —

 

 1

 

$

98,119

 

$

98,119

 

$

 —

 

 

 

 —

 

$

 —

 

$

 —

 

$

 —

 

 1

 

$

98,119

 

$

98,119

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

 

 —

 

$

 —

 

$

 —

 

$

 —

 

17

 

$

948,170

 

$

948,170

 

$

 —

 

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the six months ended June 30, 2018

 

For the six months ended June 30, 2017

 

 

    

 

    

Pre-

    

Post-

    

 

 

 

 

    

Pre-

    

Post-

    

 

 

 

 

 

 

 

Modification

 

Modification

 

 

 

 

 

 

Modification

 

Modification

 

 

 

 

 

 

Number of

 

Recorded

 

Recorded

 

Specific

 

Number of

 

Recorded

 

Recorded

 

Specific

 

Classes of Loans/Leases

 

Loans/Leases

 

Investment

 

Investment

 

Allowance

 

Loans/Leases

 

Investment

 

Investment

 

Allowance

 

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

CONCESSION - Extension of Maturity

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

Direct Financing Leases

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 2

 

 

104,382

 

 

104,382

 

 

 —

 

 

 

 —

 

$

 —

 

$

 —

 

$

 —

 

 2

 

$

104,382

 

$

104,382

 

$

 —

 

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

CONCESSION - Significant Payment Delay

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

C&I

 

 —

 

$

 —

 

$

 —

 

$

 —

 

 3

 

$

181,198

 

$

181,198

 

$

 —

 

Real Estate

 

 1

 

 

46,320

 

 

46,320

 

 

 —

 

 —

 

 

 —

 

 

 —

 

 

 

 

Direct Financing Leases

 

 2

 

 

47,524

 

 

47,524

 

 

 —

 

23

 

 

1,472,403

 

 

1,472,403

 

 

 —

 

 

 

 3

 

$

93,844

 

$

93,844

 

$

 —

 

26

 

$

1,653,601

 

$

1,653,601

 

$

 —

 

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

TOTAL

 

 3

 

$

93,844

 

$

93,844

 

$

 —

 

28

 

$

1,757,983

 

$

1,757,983

 

$

 —

 

 

Of the TDRs reported above, one with a post-modification recorded balance of $46,320 was on nonaccrual as of June 30, 2018. Of the TDRs reported above, none were on nonaccrual as of June 30, 2017.

For the three and six months ended June 30, 2018, seven of the Company's TDRs redefaulted within 12 months subsequent to restructure where default is defined as delinquency of 90 days or more and/or placement on nonaccrual status. Three of these TDRs were related to one customer whose loans were restructured in the second quarter of 2017 with pre-modification balances totaling $78 thousand and the other TDRs related to other customers whose loans were restructured in the second and third quarters of 2017 with pre-modification balances totaling $378 thousand.

For the three and six months ended June 30, 2017, two of the Company's TDRs redefaulted within 12 months subsequent to restructure where default is defined as delinquency of 90 days or more and/or placement on nonaccrual status. These two TDRs were related to the same customer and were restructured in the fourth quarter of 2016 with pre-modification balances totaling $195 thousand.  

Not included in the table above, the Company had 8 TDRs that were restructured and charged off in 2018, totaling $577,377.  The Company had 2 TDRs that were restructured and charged off in 2017, totaling $65,623.