XML 53 R41.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans And Related Allowances For Loan Losses (Tables)
12 Months Ended
Dec. 31, 2017
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, 2017 and December 31, 2016:



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

Total

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

   Individually evaluated for impairment

$

9,076 

$

976 

$

668 

$

4,201 

$

30 

$

14,951 

   Collectively evaluated for impairment

$

274,086 

$

109,554 

$

76,055 

$

394,447 

$

23,425 

$

877,567 

Total loans

$

283,162 

$

110,530 

$

76,723 

$

398,648 

$

23,455 

$

892,518 



 

 

 

 

 

 

 

 

 

 

 

 

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 



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)

 

2017

Balance at January 1

$

10,292 

Loans or advances

 

633 

Repayments

 

(1,876)

Balance at December 31

$

9,049 



Classes of the Loan Portfolio Summarized by the Aggregate Risk Rating



 

 

 

 

 

 

 

 

(in thousands)

Pass

Special Mention

Substandard

Total

December 31, 2017

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

     Non owner-occupied

$

133,725 

$

$

5,843 

$

139,568 

     All other CRE

 

132,003 

 

3,963 

 

7,628 

 

143,594 

  Acquisition and development

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

17,719 

 

 

 

17,719 

     All other A&D

 

84,345 

 

7,294 

 

1,172 

 

92,811 

  Commercial and industrial

 

75,299 

 

17 

 

1,407 

 

76,723 

  Residential mortgage

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

319,059 

 

 

5,326 

 

324,385 

     Residential mortgage – home equity

 

73,059 

 

148 

 

1,056 

 

74,263 

  Consumer

 

23,391 

 

 

59 

 

23,455 

        Total

$

858,600 

$

11,427 

$

22,491 

$

892,518 



 

 

 

 

 

 

 

 

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 



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, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

136,134 

$

186 

$

$

$

186 

$

3,248 

$

139,568 

     All other CRE

 

141,680 

 

461 

 

248 

 

 

709 

 

1,205 

 

143,594 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

17,719 

 

 

 

 

 

 

17,719 

     All other A&D

 

92,291 

 

 

165 

 

144 

 

309 

 

211 

 

92,811 

  Commercial and industrial

 

76,322 

 

 

17 

 

 

23 

 

378 

 

76,723 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

319,633 

 

322 

 

2,534 

 

430 

 

3,286 

 

1,466 

 

324,385 

     Residential mortgage – home equity

 

72,683 

 

600 

 

400 

 

 

1,000 

 

580 

 

74,263 

  Consumer

 

23,273 

 

115 

 

22 

 

15 

 

152 

 

30 

 

23,455 

        Total

$

879,735 

$

1,684 

$

3,386 

$

595 

$

5,665 

$

7,118 

$

892,518 

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 



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, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Individually evaluated for impairment

$

245 

$

40 

$

$

65 

$

12 

$

$

362 

   Collectively evaluated for impairment

$

3,454 

$

1,217 

$

869 

$

3,379 

$

191 

$

500 

$

9,610 

Total ALL

$

3,699 

$

1,257 

$

869 

$

3,444 

$

203 

$

500 

$

9,972 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 



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, 2017

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

1,711 

$

245 

$

1,907 

$

3,618 

$

10,579 

     All other CRE

 

 

 

5,458 

 

5,458 

 

5,731 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

 

 

527 

 

527 

 

527 

     All other A&D

 

295 

 

40 

 

154 

 

449 

 

722 

  Commercial and industrial

 

 

 

668 

 

668 

 

2,882 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

598 

 

65 

 

3,023 

 

3,621 

 

3,919 

     Residential mortgage – home equity

 

 

 

580 

 

580 

 

593 

  Consumer

 

30 

 

12 

 

 

30 

 

30 

        Total impaired loans

$

2,634 

$

362 

$

12,317 

$

14,951 

$

24,983 



 

 

 

 

 

 

 

 

 

 

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 



Allowance for Loan Losses Summarized by Loan Portfolio Segments

Activity in the ALL is presented for the years ended December 31, 2017 and December 31, 2016:







 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

 

Unallocated

Total

ALL balance at January 1, 2017

$

3,913 

$

871 

$

858 

$

3,588 

$

188 

$

500 

$

9,918 

Charge-offs

 

(4,605)

 

(133)

 

(37)

 

(361)

 

(336)

 

 

(5,472)

Recoveries

 

452 

 

255 

 

1,683 

 

392 

 

210 

 

 

2,992 

Provision

 

3,939 

 

264 

 

(1,635)

 

(175)

 

141 

 

 

2,534 

ALL balance at December 31, 2017

$

3,699 

$

1,257 

$

869 

$

3,444 

$

203 

$

500 

$

9,972 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 



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, 2017 and 2016:







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



2017

2016

(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

$

5,727 

$

24 

$

30 

$

6,076 

$

131 

$

     All other CRE

 

7,743 

 

205 

 

 

11,802 

 

187 

 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

571 

 

24 

 

 

629 

 

27 

 

     All other A&D

 

1,571 

 

85 

 

 

2,735 

 

95 

 

  Commercial and industrial

 

448 

 

13 

 

 

934 

 

37 

 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

3,792 

 

131 

 

 

4,580 

 

163 

 

16 

     Residential mortgage – home equity

 

305 

 

 

 

272 

 

 

  Consumer

 

15 

 

 

 

 

 

        Total

$

20,172 

$

482 

$

38 

$

27,028 

$

640 

$

24 



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, 2017

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

$

$

     All other CRE

 

 

 

  Acquisition and development

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

 

 

     All other A&D

 

 

244 

 

  Commercial and industrial

 

 

 

  Residential mortgage

 

 

 

 

 

 

 

 

 

     Residential mortgage – term

 

 

698 

 

     Residential mortgage – home equity

 

 

 

  Consumer

 

 

 

        Total

$

$

942 

$



 

 

 

 

 

 

 

 

 

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