XML 55 R42.htm IDEA: XBRL DOCUMENT v3.19.1
Loans And Related Allowances For Loan Losses (Tables)
12 Months Ended
Dec. 31, 2018
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, 2018 and December 31, 2017:



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

Total

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

   Individually evaluated for impairment

$

5,239 

$

693 

$

17 

$

4,616 

$

10 

$

10,575 

   Collectively evaluated for impairment

$

301,682 

$

117,667 

$

111,449 

$

432,291 

$

34,050 

$

997,139 

Total loans

$

306,921 

$

118,360 

$

111,466 

$

436,907 

$

34,060 

$

1,007,714 



 

 

 

 

 

 

 

 

 

 

 

 

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 



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)

 

2018

Balance at January 1

$

9,049 

Loans or advances

 

1,330 

Repayments

 

(1,430)

Balance at December 31

$

8,949 



Classes of the Loan Portfolio Summarized by the Aggregate Risk Rating



 

 

 

 

 

 

 

 

(in thousands)

Pass

Special Mention

Substandard

Total

December 31, 2018

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

     Non owner-occupied

$

145,260 

$

2,904 

$

2,348 

$

150,512 

     All other CRE

 

149,076 

 

1,752 

 

5,581 

 

156,409 

  Acquisition and development

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

16,003 

 

 

 

16,003 

     All other A&D

 

94,428 

 

7,378 

 

551 

 

102,357 

  Commercial and industrial

 

107,174 

 

3,703 

 

589 

 

111,466 

  Residential mortgage

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

359,305 

 

 

4,703 

 

364,008 

     Residential mortgage – home equity

 

71,666 

 

143 

 

1,090 

 

72,899 

  Consumer

 

33,952 

 

 

104 

 

34,060 

        Total

$

976,864 

$

15,884 

$

14,966 

$

1,007,714 



 

 

 

 

 

 

 

 

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 



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, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

150,339 

$

$

$

$

$

173 

$

150,512 

     All other CRE

 

153,977 

 

464 

 

 

 

464 

 

1,968 

 

156,409 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

16,003 

 

 

 

 

 

 

16,003 

     All other A&D

 

94,540 

 

197 

 

7,411 

 

62 

 

7,670 

 

147 

 

102,357 

  Commercial and industrial

 

111,436 

 

29 

 

 

 

30 

 

 

111,466 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

360,073 

 

302 

 

1,359 

 

363 

 

2,024 

 

1,911 

 

364,008 

     Residential mortgage – home equity

 

71,611 

 

461 

 

114 

 

 

575 

 

713 

 

72,899 

  Consumer

 

33,832 

 

140 

 

73 

 

 

218 

 

10 

 

34,060 

        Total

$

991,811 

$

1,593 

$

8,958 

$

430 

$

10,981 

$

4,922 

$

1,007,714 

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



 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

 

Unallocated

Total

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Individually evaluated for impairment

$

13 

$

25 

$

$

106 

$

$

$

144 

   Collectively evaluated for impairment

$

2,767 

$

1,696 

$

1,187 

$

4,438 

$

315 

$

500 

$

10,903 

Total ALL

$

2,780 

$

1,721 

$

1,187 

$

4,544 

$

315 

$

500 

$

11,047 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

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



 

 

 

 

 

 

 

 

 

 



 

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, 2018

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

121 

$

13 

$

173 

$

294 

$

8,488 

     All other CRE

 

 

 

4,945 

 

4,945 

 

4,945 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

 

 

316 

 

316 

 

316 

     All other A&D

 

230 

 

25 

 

147 

 

377 

 

525 

  Commercial and industrial

 

 

 

17 

 

17 

 

2,231 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

993 

 

106 

 

2,910 

 

3,903 

 

4,130 

     Residential mortgage – home equity

 

 

 

713 

 

713 

 

726 

  Consumer

 

 

 

10 

 

10 

 

10 

        Total impaired loans

$

1,344 

$

144 

$

9,231 

$

10,575 

$

21,371 



 

 

 

 

 

 

 

 

 

 

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

Activity in the ALL is presented for the years ended December 31, 2018 and December 31, 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

 

(1,298)

 

(170)

 

(32)

 

(368)

 

(422)

 

 

(2,290)

Recoveries

 

319 

 

344 

 

89 

 

353 

 

149 

 

 

1,254 

Provision

 

60 

 

290 

 

261 

 

1,115 

 

385 

 

 

2,111 

ALL balance at December 31, 2018

$

2,780 

$

1,721 

$

1,187 

$

4,544 

$

315 

$

500 

$

11,047 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 



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, 2018 and 2017:







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



2018

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

$

1,432 

$

12 

$

66 

$

5,727 

$

24 

$

30 

     All other CRE

 

5,385 

 

195 

 

59 

 

7,743 

 

205 

 

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

443 

 

24 

 

 

571 

 

24 

 

     All other A&D

 

355 

 

12 

 

 

1,571 

 

85 

 

  Commercial and industrial

 

265 

 

13 

 

 

448 

 

13 

 

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

     Residential mortgage - term

 

3,632 

 

124 

 

 

3,792 

 

131 

 

     Residential mortgage – home equity

 

611 

 

 

 

305 

 

 

  Consumer

 

22 

 

 

 

15 

 

 

        Total

$

12,145 

$

380 

$

134 

$

20,172 

$

482 

$

38 



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, 2018

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

     Non owner-occupied

$

$

$

358 

     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

 

 

 

435 

     Residential mortgage – home equity

 

 

 

  Consumer

 

 

 

        Total

$

$

566 

$

793 



 

 

 

 

 

 

 

 

 

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 

$