XML 33 R22.htm IDEA: XBRL DOCUMENT v3.8.0.1
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
3 Months Ended
Mar. 31, 2018
Receivables [Abstract]  
Summary of Loan Portfolio, Excluding Residential Loans Held for Sale, Broken Out by Classes
The following table presents the loan portfolio, excluding residential LHFS, broken out by classes at March 31, 2018 and December 31, 2017.

(Dollars in thousands)
March 31, 2018
 
December 31, 2017
Commercial real estate:
 
 
 
Owner occupied
$
119,657

 
$
116,811

Non-owner occupied
247,097

 
244,491

Multi-family
53,812

 
53,634

Non-owner occupied residential
79,269

 
77,980

Acquisition and development:
 
 
 
1-4 family residential construction
9,408

 
11,730

Commercial and land development
30,003

 
19,251

Commercial and industrial
128,076

 
115,663

Municipal
41,679

 
42,065

Residential mortgage:
 
 
 
First lien
165,499

 
162,509

Home equity - term
11,380

 
11,784

Home equity - lines of credit
132,684

 
132,192

Installment and other loans
25,550

 
21,902

 
$
1,044,114

 
$
1,010,012

Bank's Ratings Based on its Internal Risk Rating System
The following table summarizes the Company’s loan portfolio ratings based on its internal risk rating system at March 31, 2018 and December 31, 2017.

(Dollars in thousands)
Pass
 
Special Mention
 
Non-Impaired Substandard
 
Impaired - Substandard
 
Doubtful
 
Total
March 31, 2018
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
$
116,088

 
$
2,070

 
$
219

 
$
1,280

 
$
0

 
$
119,657

Non-owner occupied
238,650

 
0

 
4,471

 
3,976

 
0

 
247,097

Multi-family
47,445

 
5,466

 
744

 
157

 
0

 
53,812

Non-owner occupied residential
77,079

 
644

 
1,180

 
366

 
0

 
79,269

Acquisition and development:
 
 
 
 
 
 
 
 
 
 
 
1-4 family residential construction
8,867

 
340

 
0

 
201

 
0

 
9,408

Commercial and land development
29,395

 
4

 
604

 
0

 
0

 
30,003

Commercial and industrial
125,688

 
2,051

 
0

 
337

 
0

 
128,076

Municipal
41,679

 
0

 
0

 
0

 
0

 
41,679

Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
First lien
162,062

 
0

 
0

 
3,347

 
90

 
165,499

Home equity - term
11,360

 
0

 
0

 
20

 
0

 
11,380

Home equity - lines of credit
132,019

 
79

 
60

 
526

 
0

 
132,684

Installment and other loans
25,540

 
0

 
0

 
2

 
8

 
25,550

 
$
1,015,872

 
$
10,654

 
$
7,278

 
$
10,212

 
$
98

 
$
1,044,114

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

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 March 31, 2018 and December 31, 2017. 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 the 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)
March 31, 2018
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
Owner occupied
$
0

 
$
0

 
$
0

 
$
1,280

 
$
2,547

Non-owner occupied
0

 
0

 
0

 
3,976

 
4,856

Multi-family
0

 
0

 
0

 
157

 
348

Non-owner occupied residential
0

 
0

 
0

 
366

 
661

Acquisition and development:
 
 
 
 
 
 
 
 
 
1-4 family residential construction
0

 
0

 
0

 
201

 
201

Commercial and industrial
0

 
0

 
0

 
337

 
488

Residential mortgage:
 
 
 
 
 
 
 
 
 
First lien
890

 
890

 
43

 
2,547

 
3,287

Home equity - term
0

 
0

 
0

 
20

 
26

Home equity - lines of credit
72

 
72

 
8

 
454

 
623

Installment and other loans
8

 
9

 
8

 
2

 
34

 
$
970

 
$
971

 
$
59

 
$
9,340

 
$
13,071

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

Average Recorded Investment in Impaired Loans and Related Interest Income
The following table summarize the average recorded investment in impaired loans and related recognized interest income for the three months ended March 31, 2018 and 2017.
 
2018
 
2017
(Dollars in thousands)
Average
Impaired
Balance
 
Interest
Income
Recognized
 
Average
Impaired
Balance
 
Interest
Income
Recognized
Three Months Ended March 31,
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
Owner occupied
$
1,245

 
$
1

 
$
1,092

 
$
0

Non-owner occupied
4,021

 
0

 
552

 
0

Multi-family
161

 
0

 
195

 
0

Non-owner occupied residential
374

 
0

 
446

 
0

Acquisition and development:
 
 
 
 
 
 
 
1-4 family residential construction
286

 
0

 
0

 
0

Commercial and industrial
343

 
0

 
512

 
0

Residential mortgage:
 
 
 
 
 
 
 
First lien
3,741

 
15

 
4,351

 
8

Home equity - term
21

 
0

 
96

 
0

Home equity - lines of credit
496

 
0

 
523

 
0

Installment and other loans
11

 
0

 
6

 
0

 
$
10,699

 
$
16

 
$
7,773

 
$
8

Troubled Debt Restructurings
The following table presents impaired loans that are TDRs, with the recorded investment at March 31, 2018 and December 31, 2017.

 
March 31, 2018
 
December 31, 2017
(Dollars in thousands)
Number of
Contracts
 
Recorded
Investment
 
Number of
Contracts
 
Recorded
Investment
Accruing:
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
Owner occupied
1

 
$
47

 
1

 
$
52

Residential mortgage:
 
 
 
 
 
 
 
First lien
11

 
1,092

 
11

 
1,102

Home equity - lines of credit
1

 
27

 
1

 
29

 
13

 
1,166

 
13

 
1,183

Nonaccruing:
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
Owner occupied
1

 
54

 
1

 
57

Residential mortgage:
 
 
 
 
 
 
 
First lien
8

 
701

 
8

 
715

Installment and other loans
1

 
2

 
1

 
3

 
10

 
757

 
10

 
775

 
23

 
$
1,923

 
23

 
$
1,958

Number of Loans Modified and Their Pre-Modification and Post-Modification Investment Balances
The following table presents the number of loans modified, and their pre-modification and post-modification investment balances.
 
2018
 
2017
(Dollars in thousands)
Number of
Contracts
 
Pre-
Modification
Recorded
Investment
 
Post
Modification
Recorded
Investment
 
Number of
Contracts
 
Pre-
Modification
Recorded
Investment
 
Post
Modification
Recorded
Investment
Three Months Ended March 31,
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
0

 
$
0

 
$
0

 
1

 
$
63

 
$
63

Loan Portfolio Summarized by Aging Categories of Performing Loans and Nonaccrual Loans
The following table presents the classes of loan portfolio summarized by aging categories of performing loans and nonaccrual loans at March 31, 2018 and December 31, 2017.
 
 
 
Days Past Due
 
 
 
 
 
 
(Dollars in thousands)
Current
 
30-59
 
60-89
 
90+
(still accruing)
 
Total
Past Due
 
Non-
Accrual
 
Total
Loans
March 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
Owner occupied
$
118,424

 
$
0

 
$
0

 
$
0

 
$
0

 
$
1,233

 
$
119,657

Non-owner occupied
243,121

 
0

 
0

 
0

 
0

 
3,976

 
247,097

Multi-family
53,655

 
0

 
0

 
0

 
0

 
157

 
53,812

Non-owner occupied residential
78,654

 
249

 
0

 
0

 
249

 
366

 
79,269

Acquisition and development:
 
 
 
 
 
 
 
 
 
 
 
 
 
1-4 family residential construction
9,207

 
0

 
0

 
0

 
0

 
201

 
9,408

Commercial and land development
30,003

 
0

 
0

 
0

 
0

 
0

 
30,003

Commercial and industrial
127,739

 
0

 
0

 
0

 
0

 
337

 
128,076

Municipal
41,679

 
0

 
0

 
0

 
0

 
0

 
41,679

Residential mortgage:
 
 
 
 
 
 
 
 
 
 
 
 
 
First lien
161,980

 
1,034

 
140

 
0

 
1,174

 
2,345

 
165,499

Home equity - term
11,351

 
9

 
0

 
0

 
9

 
20

 
11,380

Home equity - lines of credit
131,558

 
217

 
410

 
0

 
627

 
499

 
132,684

Installment and other loans
25,518

 
22

 
0

 
0

 
22

 
10

 
25,550

 
$
1,032,889

 
$
1,531

 
$
550

 
$
0

 
$
2,081

 
$
9,144

 
$
1,044,114

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

Activity in Allowance for Loan Losses
The following table presents the activity in the ALL for the three months ended March 31, 2018 and 2017.
 
Commercial
 
Consumer
 
 
 
 
(Dollars in thousands)
Commercial
Real Estate
 
Acquisition
and
Development
 
Commercial
and
Industrial
 
Municipal
 
Total
 
Residential
Mortgage
 
Installment
and Other
 
Total
 
Unallocated
 
Total
Three Months Ended
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
March 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
$
6,763

 
$
417

 
$
1,446

 
$
84

 
$
8,710

 
$
3,400

 
$
211

 
$
3,611

 
$
475

 
$
12,796

Provision for loan losses
7

 
92

 
144

 
(1
)
 
242

 
(35
)
 
7

 
(28
)
 
(14
)
 
200

Charge-offs
0

 
0

 
0

 
0

 
0

 
0

 
(71
)
 
(71
)
 
0

 
(71
)
Recoveries
0

 
1

 
0

 
0

 
1

 
17

 
57

 
74

 
0

 
75

Balance, end of period
$
6,770

 
$
510

 
$
1,590

 
$
83

 
$
8,953

 
$
3,382

 
$
204

 
$
3,586

 
$
461

 
$
13,000

March 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, beginning of period
$
7,530

 
$
580

 
$
1,074

 
$
54

 
$
9,238

 
$
2,979

 
$
144

 
$
3,123

 
$
414

 
$
12,775

Provision for loan losses
(524
)
 
(68
)
 
198

 
52

 
(342
)
 
243

 
1

 
244

 
98

 
0

Charge-offs
(45
)
 
0

 
(55
)
 
0

 
(100
)
 
0

 
(29
)
 
(29
)
 
0

 
(129
)
Recoveries
2

 
1

 
1

 
0

 
4

 
7

 
11

 
18

 
0

 
22

Balance, end of period
$
6,963

 
$
513

 
$
1,218

 
$
106

 
$
8,800

 
$
3,229

 
$
127

 
$
3,356

 
$
512

 
$
12,668

Summary of Ending Loan Balances Individually Evaluated for Impairment Based on Loan Segment
The following table summarizes the ending loan balance individually evaluated for impairment based upon loan segment, as well as the related ALL loss allocation for each at March 31, 2018 and December 31, 2017:
 
Commercial
 
Consumer
 
 
 
 
(Dollars in thousands)
Commercial
Real Estate
 
Acquisition
and
Development
 
Commercial
and
Industrial
 
Municipal
 
Total
 
Residential
Mortgage
 
Installment
and Other
 
Total
 
Unallocated
 
Total
March 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans allocated by:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
5,779

 
$
201

 
$
337

 
$
0

 
$
6,317

 
$
3,983

 
$
10

 
$
3,993

 
$
0

 
$
10,310

Collectively evaluated for impairment
494,056

 
39,210

 
127,739

 
41,679

 
702,684

 
305,580

 
25,540

 
331,120

 
0

 
1,033,804

 
$
499,835

 
$
39,411

 
$
128,076

 
$
41,679

 
$
709,001

 
$
309,563

 
$
25,550

 
$
335,113

 
$
0

 
$
1,044,114

ALL allocated by:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
0

 
$
0

 
$
0

 
$
0

 
$
0

 
$
51

 
$
8

 
$
59

 
$
0

 
$
59

Collectively evaluated for impairment
6,770

 
510

 
1,590

 
83

 
8,953

 
3,331

 
196

 
3,527

 
461

 
12,941

 
$
6,770

 
$
510

 
$
1,590

 
$
83

 
$
8,953

 
$
3,382

 
$
204

 
$
3,586

 
$
461

 
$
13,000

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

ALL 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