XML 48 R33.htm IDEA: XBRL DOCUMENT v3.19.1
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
12 Months Ended
Dec. 31, 2018
Receivables [Abstract]  
Summary of Loan Portfolio, Excluding Residential Loans Held for Sale
The following table presents the loan portfolio by segment and class, excluding residential LHFS, at December 31, 2018 and December 31, 2017.
 
(Dollars in thousands)20182017
Commercial real estate:
Owner-occupied$129,650 $116,811 
Non-owner occupied252,794 244,491 
Multi-family78,933 53,634 
Non-owner occupied residential100,367 77,980 
Acquisition and development:
1-4 family residential construction7,385 11,730 
Commercial and land development42,051 19,251 
Commercial and industrial160,964 115,663 
Municipal50,982 42,065 
Residential mortgage:
First lien235,296 162,509 
Home equity – term12,208 11,784 
Home equity – lines of credit143,616 132,192 
Installment and other loans33,411 21,902 
Total Loans (1)
$1,247,657 $1,010,012 
(1) Includes $135,009,000 of acquired loans at December 31, 2018.
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, 2018 and 2017:
 
(Dollars in thousands)Pass
Special
Mention
Non-Impaired
Substandard
Impaired -
Substandard
DoubtfulPCI LoansTotal
December 31, 2018
Commercial real estate:
Owner-occupied$121,903 $3,024 $987 $1,880 $$1,856 $129,650 
Non-owner occupied242,136 10,008 650 252,794 
Multi-family71,482 5,886 717 131 717 78,933 
Non-owner occupied residential98,125 736 1,197 309 100,367 
Acquisition and development:
1-4 family residential construction7,385 7,385 
Commercial and land development 41,251 25 583 192 42,051 
Commercial and industrial150,286 2,278 2,940 286 5,174 160,964 
Municipal50,982 50,982 
Residential mortgage:
First lien229,436 2,877 2,983 235,296 
Home equity – term12,170 16 22 12,208 
Home equity – lines of credit142,638 165 15 798 143,616 
Installment and other loans33,229 15 166 33,411 
$1,201,023 $22,137 $6,440 $6,297 $$11,760 $1,247,657 
December 31, 2017
Commercial real estate:
Owner-occupied$113,240 $413 $1,921 $1,237 $$$116,811 
Non-owner occupied235,919 4,507 4,065 244,491 
Multi-family48,603 4,113 753 165 53,634 
Non-owner occupied residential 76,373 142 1,084 381 77,980 
Acquisition and development:
1-4 family residential construction
11,238 492 11,730 
Commercial and land development 18,635 611 19,251 
Commercial and industrial113,162 2,151 350 115,663 
Municipal42,065 42,065 
Residential mortgage:
First lien158,673 3,836 162,509 
Home equity – term11,762 22 11,784 
Home equity – lines of credit131,585 80 60 467 132,192 
Installment and other loans21,891 11 21,902 
$983,146 $6,904 $8,936 $11,026 $$$1,010,012 
Summary of Impaired Loans by Class
The following table, which excludes PCI loans, summarizes impaired loans by segment and class, segregated by those for which a specific allowance was required and those for which a specific allowance was not required at December 31, 2018 and 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 any partial charge-off will be recorded when final information is received.
 
 Impaired Loans with a Specific AllowanceImpaired 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, 2018
Commercial real estate:
Owner-occupied$$$$1,880 $2,576 
Multi-family131 336 
Non-owner occupied residential309 632 
Commercial and industrial286 457 
Residential mortgage:
First lien743 743 38 2,134 2,727 
Home equity—term16 23 
Home equity—lines of credit798 1,081 
$743 $743 $38 $5,554 $7,832 
December 31, 2017
Commercial real estate:
Owner-occupied$$$$1,237 $2,479 
Non-owner occupied4,065 4,856 
Multi-family165 352 
Non-owner occupied residential381 669 
Acquisition and development:
1-4 family residential construction492 492 
Commercial and industrial350 495 
Residential mortgage:
First lien872 872 42 2,964 3,706 
Home equity—term22 27 
Home equity—lines of credit467 628 
Installment and other loans33 
$881 $881 $51 $10,145 $13,737 
Summary of Average Recorded Investment in Impaired Loans and Related Interest Income
The following table, which excludes PCI loans, summarizes the average recorded investment in impaired loans and related recognized interest income for the years ended December 31, 2018, 2017 and 2016.
 
 201820172016
(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$1,495 $$1,000 $$1,758 $
Non-owner occupied1,842 392 6,831 
Multi-family148 182 216 
Non-owner occupied residential 346 418 645 
Acquisition and development:
1-4 family residential construction 181 154 
Commercial and land development 
Commercial and industrial322 413 575 
Residential mortgage:
First lien3,234 59 4,012 58 4,525 33 
Home equity – term19 61 98 
Home equity – lines of credit657 488 455 
Installment and other loans10 12 
$8,249 $63 $7,130 $66 $15,118 $33 
Schedule of Impaired Loans That Are TDRs
The following table presents impaired loans that are TDRs, with the recorded investment at December 31, 2018 and December 31, 2017.
 
 20182017
(Dollars in thousands)
Number of
Contracts
Recorded
Investment
Number of
Contracts
Recorded
Investment
Accruing:
Commercial real estate:
Owner-occupied$39 $52 
Residential mortgage:
First lien11 1,069 11 1,102 
Home equity - lines of credit24 29 
13 1,132 13 1,183 
Nonaccruing:
Commercial real estate:
Owner-occupied37 57 
Residential mortgage:
First lien658 715 
Installment and other loans
695 10 775 
22 $1,827 23 $1,958 
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, and 2016. There were no loans modified during 2018.
 
(Dollars in thousands)
Number of
Contracts
Pre-
Modification
Investment
Balance
Post-
Modification
Investment
Balance
December 31, 2017
Commercial real estate:
Owner occupied$119 $119 
December 31, 2016
Commercial real estate:
Non-owner occupied$6,095 $6,095 
Residential mortgage:
First lien265 265 
Home equity - lines of credit34 34 
$6,394 $6,394 
Schedule of Classes of Loan Portfolio Summarized by Aging Categories The following table presents the classes of the loan portfolio summarized by aging categories of performing loans and nonaccrual loans at December 31, 2018 and 2017.
 
  Days Past Due   
Current30-5960-89
90+
(still accruing)
Total
Past Due
Non-
Accrual
Total
Loans
December 31, 2018
Commercial real estate:
Owner-occupied$125,887 $66 $$$66 $1,841 $127,794 
Non-owner occupied252,144 252,144 
Multi-family78,085 131 78,216 
Non-owner occupied residential 99,803 226 29 255 309 100,367 
Acquisition and development:
1-4 family residential construction 7,385 7,385 
Commercial and land development 41,822 37 37 41,859 
Commercial and industrial154,988 411 105 516 286 155,790 
Municipal50,982 50,982 
Residential mortgage:
First lien228,179 1,592 734 2,326 1,808 232,313 
Home equity – term11,487 678 683 16 12,186 
Home equity – lines of credit 142,394 420 28 448 774 143,616 
Installment and other loans33,135 66 44 110 33,245 
Subtotal1,226,291 3,496 945 4,441 5,165 1,235,897 
Loans acquired with credit deterioration: 
Commercial real estate:
Owner-occupied1,784 72 72 1,856 
Non-owner occupied650 650 
Multi-family717 717 
Acquisition and development:
Commercial and land development 192 192 
Commercial and industrial4,943 231 231 5,174 
Residential mortgage:
First lien2,506 382 42 53 477 2,983 
Home equity – term17 22 
Installment and other loans149 13 17 166 
Subtotal10,958 631 114 57 802 11,760 
$1,237,249 $4,127 $1,059 $57 $5,243 $5,165 $1,247,657 
Days Past Due
Current30-5960-89
90+
(still accruing)
Total
Past Due
Non-
Accrual
Total
Loans
December 31, 2017
Commercial real estate:
Owner-occupied$115,605 $$17 $$21 $1,185 $116,811 
Non-owner occupied240,426 4,065 244,491 
Multi-family53,469 165 53,634 
Non-owner occupied residential 77,454 145 145 381 77,980 
Acquisition and development:
1-4 family residential construction 11,238 492 11,730 
Commercial and land development 19,226 25 25 19,251 
Commercial and industrial115,312 350 115,663 
Municipal42,065 42,065 
Residential mortgage:
First lien155,387 3,333 1,055 4,388 2,734 162,509 
Home equity – term11,753 22 11,784 
Home equity – lines of credit 131,208 474 72 546 438 132,192 
Installment and other loans21,749 141 142 11 21,902 
$994,892 $4,132 $1,145 $$5,277 $9,843 $1,010,012 
Schedule of Activity in Allowance for Loan Losses
The following table presents activity in the ALL for the years ended December 31, 2018, 2017 and 2016.
 
 CommercialConsumer  
(Dollars in thousands)
Commercial
Real Estate
Acquisition
and
Development
Commercial
and
Industrial
MunicipalTotal
Residential
Mortgage
Installment
and Other
TotalUnallocatedTotal
December 31, 2018
Balance, beginning of year
$6,763 $417 $1,446 $84 $8,710 $3,400 $211 $3,611 $475 $12,796 
Provision for loan losses (442)396 209 14 177 363 165 528 95 800 
Charge-offs(17)(7)(24)(148)(292)(440)(464)
Recoveries572 11 584 138 160 298 882 
Balance, end of year
$6,876 $817 $1,656 $98 $9,447 $3,753 $244 $3,997 $570 $14,014 
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)(85)(920)(180)(166)(346)(1,266)
Recoveries30 124 158 70 59 129 287 
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)(79)(951)(577)(194)(771)(1,722)
Recoveries412 12 424 154 101 255 679 
Balance, end of year
$7,530 $580 $1,074 $54 $9,238 $2,979 $144 $3,123 $414 $12,775 
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, 2018 and 2017. PCI loans are excluded from loans individually evaluated for impairment.
 
 CommercialConsumer  
(Dollars in thousands)
Commercial
Real Estate
Acquisition
and
Development
Commercial
and
Industrial
MunicipalTotal
Residential
Mortgage
Installment
and Other
TotalUnallocatedTotal
December 31, 2018
Loans allocated by:
Individually evaluated for impairment
$2,320 $$286 $$2,606 $3,691 $$3,691 $$6,297 
Collectively evaluated for impairment
559,424 49,436 160,678 50,982 820,520 387,429 33,411 420,840 1,241,360 
$561,744 $49,436 $160,964 $50,982 $823,126 $391,120 $33,411 $424,531 $$1,247,657 
Allowance for loan losses allocated by:
Individually evaluated for impairment
$$$$$$38 $$38 $$38 
Collectively evaluated for impairment
6,876 817 1,656 98 9,447 3,715 244 3,959 570 13,976 
$6,876 $817 $1,656 $98 $9,447 $3,753 $244 $3,997 $570 $14,014 
December 31, 2017
Loans allocated by:
Individually evaluated for impairment
$5,848 $492 $350 $$6,690 $4,325 $11 $4,336 $$11,026 
Collectively evaluated for impairment
487,068 30,489 115,313 42,065 674,935 302,160 21,891 324,051 998,986 
$492,916 $30,981 $115,663 $42,065 $681,625 $306,485 $21,902 $328,387 $$1,010,012 
Allowance for loan losses allocated by:
Individually evaluated for impairment
$$$$$$42 $$51 $$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 
Schedule of Activity for the Accretable Yield of Purchased Impaired Loans
The following table provides activity for the accretable yield of purchased impaired loans for the year ended December 31, 2018.
(Dollars in thousands) 
Accretable yield, beginning of year $
New loans purchased 2,243 
Accretion of income (178)
Accretable yield, end of year $2,065