XML 45 R30.htm IDEA: XBRL DOCUMENT v3.8.0.1
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
12 Months Ended
Dec. 31, 2017
Receivables [Abstract]  
Summary of Loan Portfolio, Excluding Residential Loans Held for Sale
The following table presents the loan portfolio, excluding residential LHFS, broken out by classes at December 31, 2017 and December 31, 2016.
 
(Dollars in thousands)
2017
 
2016
Commercial real estate:
 
 
 
Owner-occupied
$
116,811

 
$
112,295

Non-owner occupied
244,491

 
206,358

Multi-family
53,634

 
47,681

Non-owner occupied residential
77,980

 
62,533

Acquisition and development:
 
 
 
1-4 family residential construction
11,730

 
4,663

Commercial and land development
19,251

 
26,085

Commercial and industrial
115,663

 
88,465

Municipal
42,065

 
53,741

Residential mortgage:
 
 
 
First lien
162,509

 
139,851

Home equity – term
11,784

 
14,248

Home equity – lines of credit
132,192

 
120,353

Installment and other loans
21,902

 
7,118

 
$
1,010,012

 
$
883,391

Summary of Ratings Based On Internal Risk Rating System
The following summarizes the Company’s loan portfolio ratings based on its internal risk rating system at December 31, 2017 and 2016:
 
(Dollars in thousands)
Pass
 
Special
Mention
 
Non-Impaired
Substandard
 
Impaired -
Substandard
 
Doubtful
 
Total
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
$
113,240

 
$
413

 
$
1,921

 
$
1,237

 
$
0

 
$
116,811

Non-owner occupied
235,919

 
0

 
4,507

 
4,065

 
0

 
244,491

Multi-family
48,603

 
4,113

 
753

 
165

 
0

 
53,634

Non-owner occupied residential
76,373

 
142

 
1,084

 
381

 
0

 
77,980

Acquisition and development:
 
 
 
 
 
 
 
 
 
 
 
1-4 family residential construction
11,238

 
0

 
0

 
492

 
0

 
11,730

Commercial and land development
18,635

 
5

 
611

 
0

 
0

 
19,251

Commercial and industrial
113,162

 
2,151

 
0

 
350

 
0

 
115,663

Municipal
42,065

 
0

 
0

 
0

 
0

 
42,065

Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
First lien
158,673

 
0

 
0

 
3,836

 
0

 
162,509

Home equity – term
11,762

 
0

 
0

 
22

 
0

 
11,784

Home equity – lines of credit
131,585

 
80

 
60

 
467

 
0

 
132,192

Installment and other loans
21,891

 
0

 
0

 
11

 
0

 
21,902

 
$
983,146

 
$
6,904

 
$
8,936

 
$
11,026

 
$
0

 
$
1,010,012

December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
$
103,652

 
$
5,422

 
$
2,151

 
$
1,070

 
$
0

 
$
112,295

Non-owner occupied
190,726

 
4,791

 
10,105

 
736

 
0

 
206,358

Multi-family
42,473

 
4,222

 
787

 
199

 
0

 
47,681

Non-owner occupied residential
59,982

 
949

 
1,150

 
452

 
0

 
62,533

Acquisition and development:
 
 
 
 
 
 
 
 
 
 
 
1-4 family residential construction
4,560

 
103

 
0

 
0

 
0

 
4,663

Commercial and land development
25,435

 
10

 
639

 
1

 
0

 
26,085

Commercial and industrial
87,588

 
251

 
32

 
594

 
0

 
88,465

Municipal
53,741

 
0

 
0

 
0

 
0

 
53,741

Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
First lien
135,558

 
0

 
0

 
4,293

 
0

 
139,851

Home equity – term
14,155

 
0

 
0

 
93

 
0

 
14,248

Home equity – lines of credit
119,681

 
82

 
61

 
529

 
0

 
120,353

Installment and other loans
7,112

 
0

 
0

 
6

 
0

 
7,118

 
$
844,663

 
$
15,830

 
$
14,925

 
$
7,973

 
$
0

 
$
883,391

Summary of Impaired Loans by Class
The following table summarizes impaired loans by class, segregated by those for which a specific allowance was required and those for which a specific allowance was not required at December 31, 2017 and 2016. The recorded investment in loans excludes accrued interest receivable due to insignificance. Related allowances established generally pertain to those loans in which loan forbearance agreements were in the process of being negotiated or updated appraisals were pending, and a partial charge-off will be recorded when final information is received.
 
 
Impaired Loans with a Specific Allowance
 
Impaired Loans with No Specific Allowance
(Dollars in thousands)
Recorded
Investment
(Book Balance)
 
Unpaid
Principal Balance
(Legal Balance)
 
Related
Allowance
 
Recorded
Investment
(Book Balance)
 
Unpaid
Principal Balance
(Legal Balance)
December 31, 2017
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
Owner-occupied
$
0

 
$
0

 
$
0

 
$
1,237

 
$
2,479

Non-owner occupied
0

 
0

 
0

 
4,065

 
4,856

Multi-family
0

 
0

 
0

 
165

 
352

Non-owner occupied residential
0

 
0

 
0

 
381

 
669

Acquisition and development:
 
 
 
 
 
 
 
 
 
1-4 family residential construction
0

 
0

 
0

 
492

 
492

Commercial and industrial
0

 
0

 
0

 
350

 
495

Residential mortgage:
 
 
 
 
 
 
 
 
 
First lien
872

 
872

 
42

 
2,964

 
3,706

Home equity—term
0

 
0

 
0

 
22

 
27

Home equity—lines of credit
0

 
0

 
0

 
467

 
628

Installment and other loans
9

 
9

 
9

 
2

 
33

 
$
881

 
$
881

 
$
51

 
$
10,145

 
$
13,737

December 31, 2016
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
Owner-occupied
$
0

 
$
0

 
$
0

 
$
1,070

 
$
2,236

Non-owner occupied
0

 
0

 
0

 
736

 
1,323

Multi-family
0

 
0

 
0

 
199

 
368

Non-owner occupied residential
0

 
0

 
0

 
452

 
706

Acquisition and development:
 
 
 
 
 
 
 
 
 
Commercial and land development
0

 
0

 
0

 
1

 
16

Commercial and industrial
0

 
0

 
0

 
594

 
715

Residential mortgage:
 
 
 
 
 
 
 
 
 
First lien
643

 
643

 
43

 
3,650

 
4,399

Home equity—term
0

 
0

 
0

 
93

 
103

Home equity—lines of credit
0

 
0

 
0

 
529

 
659

Installment and other loans
0

 
0

 
0

 
6

 
34

 
$
643

 
$
643

 
$
43

 
$
7,330

 
$
10,559

Summary of Average Recorded Investment in Impaired Loans and Related Interest Income
The following table summarizes the average recorded investment in impaired loans and related recognized interest income for the years ended December 31, 2017, 2016 and 2015:
 
 
2017
 
2016
 
2015
(Dollars in thousands)
Average
Impaired
Balance
 
Interest
Income
Recognized
 
Average
Impaired
Balance
 
Interest
Income
Recognized
 
Average
Impaired
Balance
 
Interest
Income
Recognized
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
$
1,000

 
$
6

 
$
1,758

 
$
0

 
$
2,613

 
$
0

Non-owner occupied
392

 
0

 
6,831

 
0

 
3,470

 
0

Multi-family
182

 
0

 
216

 
0

 
402

 
0

Non-owner occupied residential
418

 
0

 
645

 
0

 
1,020

 
0

Acquisition and development:
 
 
 
 
 
 
 
 
 
 
 
1-4 family residential construction
154

 
0

 
0

 
0

 
0

 
0

Commercial and land development
0

 
0

 
3

 
0

 
266

 
137

Commercial and industrial
413

 
0

 
575

 
0

 
1,208

 
0

Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
First lien
4,012

 
58

 
4,525

 
33

 
4,644

 
37

Home equity – term
61

 
0

 
98

 
0

 
130

 
0

Home equity – lines of credit
488

 
2

 
455

 
0

 
571

 
0

Installment and other loans
10

 
0

 
12

 
0

 
22

 
0

 
$
7,130

 
$
66

 
$
15,118

 
$
33

 
$
14,346

 
$
174

Schedule of Impaired Loans That Are TDRs
The following table presents impaired loans that are TDRs, with the recorded investment at December 31, 2017 and December 31, 2016.
 
 
2017
 
2016
(Dollars in thousands)
Number of
Contracts
 
Recorded
Investment
 
Number of
Contracts
 
Recorded
Investment
Accruing:
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
Owner-occupied
1

 
$
52

 
0

 
$
0

Residential mortgage:
 
 
 
 
 
 
 
First lien
11

 
1,102

 
8

 
896

Home equity - lines of credit
1

 
29

 
1

 
34

 
13

 
1,183

 
9

 
930

Nonaccruing:
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
Owner-occupied
1

 
57

 
0

 
0

Residential mortgage:
 
 
 
 
 
 
 
First lien
8

 
715

 
12

 
1,035

Installment and other loans
1

 
3

 
1

 
6

 
10

 
775

 
13

 
1,041

 
23

 
$
1,958

 
22

 
$
1,971

Schedule of Number of Loans Modified
The following table presents the number of loans modified, and their pre-modification and post-modification investment balances for the years ended December 31, 2017, 2016, and 2015:
 
(Dollars in thousands)
Number of
Contracts
 
Pre-
Modification
Investment
Balance
 
Post-
Modification
Investment
Balance
December 31, 2017
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
Owner occupied
2

 
$
119

 
$
119

 
 
 
 
 
 
December 31, 2016
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
Non-owner occupied
1

 
$
6,095

 
$
6,095

Residential mortgage:
 
 
 
 
 
First lien
2

 
265

 
265

Home equity - lines of credit
1

 
34

 
34

 
4

 
$
6,394

 
$
6,394

December 31, 2015
 
 
 
 
 
Residential mortgage:
 
 
 
 
 
First lien
1

 
$
59

 
$
59

Schedule of Classes of Loan Portfolio Summarized by Aging Categories
The following table presents the classes of loan portfolio summarized by aging categories of performing loans and nonaccrual loans at December 31, 2017 and 2016:
 
 
 
 
Days Past Due
 
 
 
 
 
 
Current
 
30-59
 
60-89
 
90+
(still accruing)
 
Total
Past Due
 
Non-
Accrual
 
Total
Loans
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
$
115,605

 
$
4

 
$
17

 
$
0

 
$
21

 
$
1,185

 
$
116,811

Non-owner occupied
240,426

 
0

 
0

 
0

 
0

 
4,065

 
244,491

Multi-family
53,469

 
0

 
0

 
0

 
0

 
165

 
53,634

Non-owner occupied residential
77,454

 
145

 
0

 
0

 
145

 
381

 
77,980

Acquisition and development:
 
 
 
 
 
 
 
 
 
 
 
 
 
1-4 family residential construction
11,238

 
0

 
0

 
0

 
0

 
492

 
11,730

Commercial and land development
19,226

 
25

 
0

 
0

 
25

 
0

 
19,251

Commercial and industrial
115,312

 
1

 
0

 
0

 
1

 
350

 
115,663

Municipal
42,065

 
0

 
0

 
0

 
0

 
0

 
42,065

Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
 
 
First lien
155,387

 
3,333

 
1,055

 
0

 
4,388

 
2,734

 
162,509

Home equity – term
11,753

 
9

 
0

 
0

 
9

 
22

 
11,784

Home equity – lines of credit
131,208

 
474

 
72

 
0

 
546

 
438

 
132,192

Installment and other loans
21,749

 
141

 
1

 
0

 
142

 
11

 
21,902

 
$
994,892

 
$
4,132

 
$
1,145

 
$
0

 
$
5,277

 
$
9,843

 
$
1,010,012

December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner-occupied
$
111,225

 
$
0

 
$
0

 
$
0

 
$
0

 
$
1,070

 
$
112,295

Non-owner occupied
205,622

 
0

 
0

 
0

 
0

 
736

 
206,358

Multi-family
47,482

 
0

 
0

 
0

 
0

 
199

 
47,681

Non-owner occupied residential
62,081

 
0

 
0

 
0

 
0

 
452

 
62,533

Acquisition and development:
 
 
 
 
 
 
 
 
 
 
 
 
 
1-4 family residential construction
4,548

 
115

 
0

 
0

 
115

 
0

 
4,663

Commercial and land development
26,084

 
0

 
0

 
0

 
0

 
1

 
26,085

Commercial and industrial
87,871

 
0

 
0

 
0

 
0

 
594

 
88,465

Municipal
53,741

 
0

 
0

 
0

 
0

 
0

 
53,741

Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
 
 
First lien
135,499

 
628

 
328

 
0

 
956

 
3,396

 
139,851

Home equity – term
14,155

 
0

 
0

 
0

 
0

 
93

 
14,248

Home equity – lines of credit
119,733

 
125

 
0

 
0

 
125

 
495

 
120,353

Installment and other loans
7,090

 
20

 
2

 
0

 
22

 
6

 
7,118

 
$
875,131

 
$
888

 
$
330

 
$
0

 
$
1,218

 
$
7,042

 
$
883,391

Schedule of Activity in Allowance for Loan Losses
The following table presents activity in the ALL for the years ended December 31, 2017, 2016 and 2015.
 
 
Commercial
 
Consumer
 
 
 
 
(Dollars in thousands)
Commercial
Real Estate
 
Acquisition
and
Development
 
Commercial
and
Industrial
 
Municipal
 
Total
 
Residential
Mortgage
 
Installment
and Other
 
Total
 
Unallocated
 
Total
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of year
$
7,530

 
$
580

 
$
1,074

 
$
54

 
$
9,238

 
$
2,979

 
$
144

 
$
3,123

 
$
414

 
$
12,775

Provision for loan losses
38

 
(167
)
 
333

 
30

 
234

 
531

 
174

 
705

 
61

 
1,000

Charge-offs
(835
)
 
0

 
(85
)
 
0

 
(920
)
 
(180
)
 
(166
)
 
(346
)
 
0

 
(1,266
)
Recoveries
30

 
4

 
124

 
0

 
158

 
70

 
59

 
129

 
0

 
287

Balance, end of year
$
6,763

 
$
417

 
$
1,446

 
$
84

 
$
8,710

 
$
3,400

 
$
211

 
$
3,611

 
$
475

 
$
12,796

December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of year
$
7,883

 
$
850

 
$
1,012

 
$
58

 
$
9,803

 
$
2,870

 
$
121

 
$
2,991

 
$
774

 
$
13,568

Provision for loan losses
107

 
(270
)
 
129

 
(4
)
 
(38
)
 
532

 
116

 
648

 
(360
)
 
250

Charge-offs
(872
)
 
0

 
(79
)
 
0

 
(951
)
 
(577
)
 
(194
)
 
(771
)
 
0

 
(1,722
)
Recoveries
412

 
0

 
12

 
0

 
424

 
154

 
101

 
255

 
0

 
679

Balance, end of year
$
7,530

 
$
580

 
$
1,074

 
$
54

 
$
9,238

 
$
2,979

 
$
144

 
$
3,123

 
$
414

 
$
12,775

December 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of year
$
9,462

 
$
697

 
$
806

 
$
183

 
$
11,148

 
$
2,262

 
$
119

 
$
2,381

 
$
1,218

 
$
14,747

Provision for loan losses
(1,020
)
 
(440
)
 
249

 
(125
)
 
(1,336
)
 
1,122

 
55

 
1,177

 
(444
)
 
(603
)
Charge-offs
(711
)
 
(22
)
 
(115
)
 
0

 
(848
)
 
(592
)
 
(62
)
 
(654
)
 
0

 
(1,502
)
Recoveries
152

 
615

 
72

 
0

 
839

 
78

 
9

 
87

 
0

 
926

Balance, end of year
$
7,883

 
$
850

 
$
1,012

 
$
58

 
$
9,803

 
$
2,870

 
$
121

 
$
2,991

 
$
774

 
$
13,568

Summary of Ending Loan Balance Individually Evaluated for Impairment
The following table summarizes the ending loan balances individually evaluated for impairment based upon loan segment, as well as the related ALL loss allocation for each at December 31, 2017 and 2016:
 
 
Commercial
 
Consumer
 
 
 
 
(Dollars in thousands)
Commercial
Real Estate
 
Acquisition
and
Development
 
Commercial
and
Industrial
 
Municipal
 
Total
 
Residential
Mortgage
 
Installment
and Other
 
Total
 
Unallocated
 
Total
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans allocated by:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
5,848

 
$
492

 
$
350

 
$
0

 
$
6,690

 
$
4,325

 
$
11

 
$
4,336

 
$
0

 
$
11,026

Collectively evaluated for impairment
487,068

 
30,489

 
115,313

 
42,065

 
674,935

 
302,160

 
21,891

 
324,051

 
0

 
998,986

 
$
492,916

 
$
30,981

 
$
115,663

 
$
42,065

 
$
681,625

 
$
306,485

 
$
21,902

 
$
328,387

 
$
0

 
$
1,010,012

Allowance for loan losses allocated by:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
0

 
$
0

 
$
0

 
$
0

 
$
0

 
$
42

 
$
9

 
$
51

 
$
0

 
$
51

Collectively evaluated for impairment
6,763

 
417

 
1,446

 
84

 
8,710

 
3,358

 
202

 
3,560

 
475

 
12,745

 
$
6,763

 
$
417

 
$
1,446

 
$
84

 
$
8,710

 
$
3,400

 
$
211

 
$
3,611

 
$
475

 
$
12,796

December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans allocated by:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
2,457

 
$
1

 
$
594

 
$
0

 
$
3,052

 
$
4,915

 
$
6

 
$
4,921

 
$
0

 
$
7,973

Collectively evaluated for impairment
426,410

 
30,747

 
87,871

 
53,741

 
598,769

 
269,537

 
7,112

 
276,649

 
0

 
875,418

 
$
428,867

 
$
30,748

 
$
88,465

 
$
53,741

 
$
601,821

 
$
274,452

 
$
7,118

 
$
281,570

 
$
0

 
$
883,391

Allowance for loan losses allocated by:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
0

 
$
0

 
$
0

 
$
0

 
$
0

 
$
43

 
$
0

 
$
43

 
$
0

 
$
43

Collectively evaluated for impairment
7,530

 
580

 
1,074

 
54

 
9,238

 
2,936

 
144

 
3,080

 
414

 
12,732

 
$
7,530

 
$
580

 
$
1,074

 
$
54

 
$
9,238

 
$
2,979

 
$
144

 
$
3,123

 
$
414

 
$
12,775