XML 49 R39.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans and Related Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2018
Loans and Related Allowance for Loan Losses [Abstract]  
Primary Segments of the Loan Portfolio

The following table summarizes the primary segments of the loan portfolio at September 30, 2018 and December 31, 2017:



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

Total

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

   Individually evaluated for impairment

$

5,801 

$

658 

$

17 

$

4,121 

$

21 

$

10,618 

   Collectively evaluated for impairment

$

286,993 

$

113,031 

$

98,493 

$

421,348 

$

33,577 

$

953,442 

Total loans

$

292,794 

$

113,689 

$

98,510 

$

425,469 

$

33,598 

$

964,060 



 

 

 

 

 

 

 

 

 

 

 

 

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 



Classes of the Loan Portfolio Summarized by the Aggregate Risk Rating



The following table presents the classes of the loan portfolio summarized by the aggregate Pass and the criticized categories of Special Mention and Substandard within the internal risk rating system at September 30, 2018 and December 31, 2017:



 

 

 

 

 

 

 

 

(in thousands)

Pass

Special Mention

Substandard

Total

September 30, 2018

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

     Non owner-occupied

$

136,244 

$

2,938 

$

2,818 

$

142,000 

     All other CRE

 

143,329 

 

1,768 

 

5,697 

 

150,794 

  Acquisition and development

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

21,048 

 

 

 

21,048 

     All other A&D

 

84,704 

 

7,378 

 

559 

 

92,641 

  Commercial and industrial

 

94,024 

 

3,871 

 

615 

 

98,510 

  Residential mortgage

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

348,112 

 

 

4,675 

 

352,787 

     Residential mortgage - home equity

 

71,445 

 

144 

 

1,093 

 

72,682 

  Consumer

 

33,469 

 

 

125 

 

33,598 

        Total

$

932,375 

$

16,103 

$

15,582 

$

964,060 



 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

     Non owner-occupied

$

133,725 

$

$

5,843 

$

139,568 

     All other CRE

 

133,905 

 

2,061 

 

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

$

860,502 

$

9,525 

$

22,491 

$

892,518 



Loan Portfolio Summarized by the Past Due Status



The following table presents the classes of the loan portfolio summarized by the aging categories of performing loans and non-accrual loans at September 30, 2018 and December 31, 2017:



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Current

30-59 Days Past Due

60-89 Days Past Due

90 Days+ Past Due

Total Past Due and Accruing

Non-Accrual

Total Loans

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

141,374 

$

17 

$

$

$

17 

$

609 

$

142,000 

     All other CRE

 

148,713 

 

31 

 

 

 

31 

 

2,050 

 

150,794 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

21,048 

 

 

 

 

 

 

21,048 

     All other A&D

 

92,450 

 

 

 

151 

 

151 

 

40 

 

92,641 

  Commercial and industrial

 

98,380 

 

129 

 

 

 

130 

 

 

98,510 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

348,861 

 

467 

 

1,498 

 

390 

 

2,355 

 

1,571 

 

352,787 

     Residential mortgage - home equity

 

71,524 

 

427 

 

197 

 

 

624 

 

534 

 

72,682 

  Consumer

 

33,369 

 

150 

 

42 

 

17 

 

209 

 

20 

 

33,598 

        Total

$

955,719 

$

1,221 

$

1,737 

$

559 

$

3,517 

$

4,824 

$

964,060 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 



Primary Segments of the Allowance for Loan Loss

The following table summarizes the primary segments of the ALL at September 30, 2018 and December 31, 2017, segregated by the amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for impairment: 









 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

 

Unallocated

Total

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Individually evaluated for impairment

$

170 

$

26 

$

$

116 

$

$

$

315 

   Collectively evaluated for impairment

$

2,643 

$

1,469 

$

1,001 

$

4,102 

$

293 

$

500 

$

10,008 

Total ALL

$

2,813 

$

1,495 

$

1,001 

$

4,218 

$

296 

$

500 

$

10,323 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 



Impaired Loans and Related Interest Income by Loan Portfolio Class





The following table presents 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 September 30, 2018 and December 31, 2017:



 

 

 

 

 

 

 

 

 

 



 

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

September 30, 2018

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

685 

$

170 

$

46 

$

731 

$

8,516 

     All other CRE

 

 

 

5,070 

 

5,070 

 

5,070 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

 

 

387 

 

387 

 

387 

     All other A&D

 

231 

 

27 

 

40 

 

271 

 

353 

  Commercial and industrial

 

 

 

17 

 

17 

 

2,231 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

1,101 

 

115 

 

2,486 

 

3,587 

 

3,820 

     Residential mortgage – home equity

 

 

 

534 

 

534 

 

547 

  Consumer

 

10 

 

 

11 

 

21 

 

21 

        Total impaired loans

$

2,027 

$

315 

$

8,591 

$

10,618 

$

20,945 



 

 

 

 

 

 

 

 

 

 

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 



Allowance for Loan Losses Summarized by Loan Portfolio Segments

The following tables present the activity in the ALL for the nine- and three-month periods ended September 30, 2018 and 2017:





 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

 

Unallocated

Total

ALL balance at January 1, 2018

$

3,699 

$

1,257 

$

869 

$

3,444 

$

203 

$

500 

$

9,972 

Charge-offs

 

(889)

 

(98)

 

(32)

 

(353)

 

(297)

 

 

(1,669)

Recoveries

 

60 

 

290 

 

44 

 

323 

 

116 

 

 

833 

Provision

 

(57)

 

46 

 

120 

 

804 

 

274 

 

 

1,187 

ALL balance at September 30, 2018

$

2,813 

$

1,495 

$

1,001 

$

4,218 

$

296 

$

500 

$

10,323 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL balance at January 1, 2017

$

3,913 

$

871 

$

858 

$

3,588 

$

188 

$

500 

$

9,918 

Charge-offs

 

(2,798)

 

(79)

 

(37)

 

(252)

 

(254)

 

 

(3,420)

Recoveries

 

68 

 

230 

 

1,666 

 

299 

 

185 

 

 

2,448 

Provision

 

3,354 

 

162 

 

(1,683)

 

(101)

 

77 

 

 

1,809 

ALL balance at September 30, 2017

$

4,537 

$

1,184 

$

804 

$

3,534 

$

196 

$

500 

$

10,755 



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

The following table presents the average recorded investment in impaired loans by class and related interest income recognized for the periods indicated:







 

 

 

 

 

 

 

 

 

 

 

 



Nine months ended

Nine months ended



September 30, 2018

September 30, 2017

(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

$

1,716 

$

$

66 

$

6,255 

$

18 

$

     All other CRE

 

5,495 

 

153 

 

56 

 

8,314 

 

157 

 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

475 

 

18 

 

 

582 

 

18 

 

     All other A&D

 

350 

 

 

 

1,851 

 

68 

 

  Commercial and industrial

 

327 

 

13 

 

 

393 

 

 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

3,566 

 

92 

 

 

3,836 

 

98 

 

     Residential mortgage – home equity

 

585 

 

 

 

236 

 

 

  Consumer

 

25 

 

 

 

 

 

        Total

$

12,539 

$

294 

$

131 

$

21,467 

$

368 

$



Modification of Troubled Debt Restructuring by Class





There were 16 loans totaling $5.0 million and 19 loans totaling $6.0 million that were classified as TDRs at September 30, 2018 and December 31, 2017, respectively.  The following tables present the volume and recorded investment at that 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

(in thousands)

Number of Contracts

Recorded Investment

Number of Contracts

Recorded Investment

Number of Contracts

Recorded Investment

Nine months ended September 30, 2018

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

$

$

126 

     All other CRE

 

 

179 

 

  Acquisition and development

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

 

387 

 

     All other A&D

 

 

 

  Commercial and industrial

 

 

 

  Residential mortgage

 

 

 

 

 

 

 

 

 

     Residential mortgage – term

 

 

 

     Residential mortgage – home equity

 

 

 

  Consumer

 

 

 

        Total

$

$

566 

$

126 









 

 

 

 

 

 

 

 

 



Temporary Rate Modification

Extension of Maturity

Modification of Payment and Other Terms

(in thousands)

Number of Contracts

Recorded Investment

Number of Contracts

Recorded Investment

Number of Contracts

Recorded Investment

Nine months ended September 30, 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

 

 

259 

 

439 

     Residential mortgage – home equity

 

 

 

  Consumer

 

 

 

        Total

$

$

503 

$

439