XML 53 R41.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans And Related Allowances For Loan Losses (Tables)
12 Months Ended
Dec. 31, 2016
Loans and Related Allowances for Loan Losses [Abstract]  
Loan Portfolio Segments

The following table summarizes the primary segments of the loan portfolio as of December 31, 2016 and December 31, 2015:



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

Total

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

   Individually evaluated for impairment

$

17,210 

$

2,525 

$

290 

$

3,975 

$

$

24,000 

   Collectively evaluated for impairment

$

280,749 

$

101,757 

$

72,056 

$

389,441 

$

23,923 

$

867,926 

Total loans

$

297,959 

$

104,282 

$

72,346 

$

393,416 

$

23,923 

$

891,926 



 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

   Individually evaluated for impairment

$

14,646 

$

4,496 

$

1,076 

$

4,590 

$

$

24,808 

   Collectively evaluated for impairment

$

265,859 

$

106,490 

$

72,777 

$

384,149 

$

24,940 

$

854,215 

Total loans

$

280,505 

$

110,986 

$

73,853 

$

388,739 

$

24,940 

$

879,023 



Schedule of Related Party Transactions

Changes in the dollar amount of loans outstanding to officers, directors and their associates were as follows for the year ended December 31:







 

 



 

 

(in thousands)

 

2016

Balance at January 1

$

11,393 

Loans or advances

 

915 

Repayments

 

(2,016)

Balance at December 31

$

10,292 



Classes of the Loan Portfolio Summarized by the Aggregate Risk Rating



 

 

 

 

 

 

 

 

(in thousands)

Pass

Special Mention

Substandard

Total

December 31, 2016

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

     Non owner-occupied

$

137,181 

$

10,620 

$

9,357 

$

157,158 

     All other CRE

 

125,720 

 

3,121 

 

11,960 

 

140,801 

  Acquisition and development

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

15,845 

 

 

 

15,845 

     All other A&D

 

87,135 

 

65 

 

1,237 

 

88,437 

  Commercial and industrial

 

70,613 

 

593 

 

1,140 

 

72,346 

  Residential mortgage

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

308,734 

 

113 

 

7,618 

 

316,465 

     Residential mortgage – home equity

 

75,710 

 

 

1,241 

 

76,951 

  Consumer

 

23,794 

 

 

129 

 

23,923 

        Total

$

844,732 

$

14,512 

$

32,682 

$

891,926 



 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

     Non owner-occupied

$

140,378 

$

11,574 

$

7,378 

$

159,330 

     All other CRE

 

103,811 

 

1,184 

 

16,180 

 

121,175 

  Acquisition and development

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

15,011 

 

 

700 

 

15,711 

     All other A&D

 

89,963 

 

74 

 

5,238 

 

95,275 

  Commercial and industrial

 

69,420 

 

1,212 

 

3,221 

 

73,853 

  Residential mortgage

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

300,558 

 

167 

 

10,744 

 

311,469 

     Residential mortgage – home equity

 

75,491 

 

 

1,779 

 

77,270 

  Consumer

 

24,881 

 

 

59 

 

24,940 

        Total

$

819,513 

$

14,211 

$

45,299 

$

879,023 



Loan Portfolio Summarized by the Past Due Status



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Current

30-59 Day Past Due

60-89 Days Past Due

90 Days+ Past Due

Total Past Due and still accruing

Non-Accrual

Total Loans

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

150,595 

$

182 

$

$

$

182 

$

6,381 

$

157,158 

     All other CRE

 

134,931 

 

40 

 

 

 

40 

 

5,830 

 

140,801 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

15,845 

 

 

 

 

 

 

15,845 

     All other A&D

 

88,353 

 

 

39 

 

 

39 

 

45 

 

88,437 

  Commercial and industrial

 

72,324 

 

 

 

11 

 

22 

 

 

72,346 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

310,721 

 

517 

 

3,376 

 

312 

 

4,205 

 

1,539 

 

316,465 

     Residential mortgage – home equity

 

75,558 

 

974 

 

198 

 

70 

 

1,242 

 

151 

 

76,951 

  Consumer

 

23,662 

 

186 

 

48 

 

27 

 

261 

 

 

23,923 

        Total

$

871,989 

$

1,908 

$

3,663 

$

420 

$

5,991 

$

13,946 

$

891,926 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

157,217 

$

634 

$

171 

$

$

805 

$

1,308 

$

159,330 

     All other CRE

 

110,022 

 

1,179 

 

 

 

1,179 

 

9,974 

 

121,175 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

15,711 

 

 

 

 

 

 

15,711 

     All other A&D

 

93,284 

 

 

174 

 

 

174 

 

1,817 

 

95,275 

  Commercial and industrial

 

73,619 

 

13 

 

36 

 

 

49 

 

185 

 

73,853 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

306,248 

 

227 

 

2,149 

 

907 

 

3,283 

 

1,938 

 

311,469 

     Residential mortgage – home equity

 

76,195 

 

505 

 

203 

 

91 

 

799 

 

276 

 

77,270 

  Consumer

 

24,604 

 

224 

 

85 

 

27 

 

336 

 

 

24,940 

        Total

$

856,900 

$

2,782 

$

2,818 

$

1,025 

$

6,625 

$

15,498 

$

879,023 



Primary Segments of the Allowance for Loan Loss



 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

 

Unallocated

Total

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Individually evaluated for impairment

$

177 

$

40 

$

$

43 

$

$

$

260 

   Collectively evaluated for impairment

$

3,736 

$

831 

$

858 

$

3,545 

$

188 

$

500 

$

9,658 

Total ALL

$

3,913 

$

871 

$

858 

$

3,588 

$

188 

$

500 

$

9,918 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Individually evaluated for impairment

$

144 

$

867 

$

16 

$

130 

$

$

$

1,157 

   Collectively evaluated for impairment

$

2,436 

$

3,262 

$

706 

$

3,655 

$

206 

$

500 

$

10,765 

Total ALL

$

2,580 

$

4,129 

$

722 

$

3,785 

$

206 

$

500 

$

11,922 



Impaired Loans and Related Interest Income by Loan Portfolio Class



 

 

 

 

 

 

 

 

 

 



 

Impaired Loans with Specific Allowance

 

Impaired Loans with No Specific Allowance

 

Total Impaired Loans

(in thousands)

 

Recorded Investment

 

Related Allowances

 

Recorded Investment

 

Recorded Investment

 

Unpaid Principal Balance

December 31, 2016

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

131 

$

23 

$

6,635 

$

6,766 

$

9,372 

     All other CRE

 

432 

 

154 

 

10,012 

 

10,444 

 

11,057 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

 

 

582 

 

582 

 

628 

     All other A&D

 

245 

 

40 

 

1,698 

 

1,943 

 

2,213 

  Commercial and industrial

 

 

 

290 

 

290 

 

2,504 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

61 

 

43 

 

3,763 

 

3,824 

 

4,249 

     Residential mortgage – home equity

 

 

 

151 

 

151 

 

168 

  Consumer

 

 

 

 

 

        Total impaired loans

$

869 

$

260 

$

23,131 

$

24,000 

$

30,191 



 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

676 

$

144 

$

1,031 

$

1,707 

$

1,842 

     All other CRE

 

 

 

12,939 

 

12,939 

 

13,302 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

700 

 

178 

 

 

700 

 

746 

     All other A&D

 

1,979 

 

689 

 

1,817 

 

3,796 

 

8,362 

  Commercial and industrial

 

16 

 

16 

 

1,060 

 

1,076 

 

3,343 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

440 

 

112 

 

3,874 

 

4,314 

 

4,808 

     Residential mortgage – home equity

 

57 

 

18 

 

219 

 

276 

 

297 

  Consumer

 

 

 

 

 

        Total impaired loans

$

3,868 

$

1,157 

$

20,940 

$

24,808 

$

32,700 



Allowance for Loan Losses Summarized by Loan Portfolio Segments

Activity in the ALL is presented for the years ended December 31, 2016 and December 31, 2015:







 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

 

Unallocated

Total

ALL balance at January 1, 2016

$

2,580 

$

4,129 

$

722 

$

3,785 

$

206 

$

500 

$

11,922 

Charge-offs

 

(5,301)

 

(248)

 

(558)

 

(737)

 

(333)

 

 

(7,177)

Recoveries

 

90 

 

1,303 

 

52 

 

461 

 

145 

 

 

2,051 

Provision

 

6,544 

 

(4,313)

 

642 

 

79 

 

170 

 

 

3,122 

ALL balance at December 31, 2016

$

3,913 

$

871 

$

858 

$

3,588 

$

188 

$

500 

$

9,918 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL balance at January 1, 2015

$

2,424 

$

3,912 

$

1,680 

$

3,862 

$

187 

$

$

12,065 

Charge-offs

 

(420)

 

(1,261)

 

(26)

 

(300)

 

(307)

 

 

(2,314)

Recoveries

 

283 

 

382 

 

26 

 

217 

 

209 

 

 

1,117 

Provision

 

293 

 

1,096 

 

(958)

 

 

117 

 

500 

 

1,054 

ALL balance at December 31, 2015

$

2,580 

$

4,129 

$

722 

$

3,785 

$

206 

$

500 

$

11,922 



Average of Impaired Loans and Related Interest Income by Loan Portfolio Class

The following table presents the average recorded investment in impaired loans and related interest income recognized for the years ended December 31, 2016 and 2015:







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



2016

2015

(in thousands)

Average investment

Interest income recognized on an accrual basis

Interest income recognized on a cash basis

Average investment

Interest income recognized on an accrual basis

Interest income recognized on a cash basis

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

6,076 

$

131 

$

$

3,792 

$

144 

$

     All other CRE

 

11,802 

 

187 

 

 

8,688 

 

124 

 

106 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

629 

 

27 

 

 

736 

 

33 

 

     All other A&D

 

2,735 

 

95 

 

 

5,008 

 

119 

 

  Commercial and industrial

 

934 

 

37 

 

 

1,392 

 

69 

 

18 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

4,580 

 

163 

 

16 

 

4,258 

 

164 

 

10 

     Residential mortgage – home equity

 

272 

 

 

 

334 

 

 

  Consumer

 

 

 

 

 

 

        Total

$

27,028 

$

640 

$

24 

$

24,214 

$

653 

$

136 



Modification of Troubled Debt Restructuring by Class

The following table presents the volume and recorded investment at the time of modification of TDRs by class and type of modification that occurred during the periods indicated:







 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 



Temporary Rate Modification

Extension of Maturity

Modification of Payment and Other Terms



Number of Contracts

Recorded Investment

Number of Contracts

Recorded Investment

Number of Contracts

Recorded Investment

(Dollars in thousands)

 

 

 

 

 

 

 

For the year ended December 31, 2016

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

$

$

     All other CRE

 

 

203 

 

  Acquisition and development

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

 

582 

 

     All other A&D

 

 

1,664 

 

  Commercial and industrial

 

 

482 

 

486 

  Residential mortgage

 

 

 

 

 

 

 

 

 

     Residential mortgage – term

 

260 

 

61 

 

469 

     Residential mortgage – home equity

 

 

 

  Consumer

 

 

 

        Total

$

260 

$

2,992 

$

955 



 

 

 

 

 

 

 

 

 

For the year ended December 31, 2015

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

$

3,097 

$

260 

     All other CRE

 

 

237 

 

3,847 

  Acquisition and development

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

 

 

700 

     All other A&D

 

 

372 

 

1,746 

  Commercial and industrial

 

 

930 

 

  Residential mortgage

 

 

 

 

 

 

 

 

 

     Residential mortgage – term

 

156 

 

741 

 

116 

     Residential mortgage – home equity

 

 

 

  Consumer

 

 

 

        Total

$

156 

$

5,377  10 

$

6,669