XML 30 R20.htm IDEA: XBRL DOCUMENT v3.4.0.3
Loans and Allowance (Tables)
3 Months Ended
Mar. 31, 2016
Loans and Allowance [Abstract]  
Schedule of Classes of Loans

Classes of loans at March 31, 2016 and December 31, 2015 include:    





 

 

 

 

 



 

 

 

 

 



March 31,

 

December 31,



2016

 

2015

Real estate

 

 

 

 

 

Commercial

$

248,893 

 

$

236,895 

Commercial construction and development

 

18,039 

 

 

15,744 

Consumer closed end first mortgage

 

487,389 

 

 

491,451 

Consumer open end and junior liens

 

70,911 

 

 

70,990 



 

825,232 

 

 

815,080 

Other loans

 

 

 

 

 

Consumer loans

 

 

 

 

 

Auto

 

15,506 

 

 

15,480 

Boat/RVs

 

126,810 

 

 

123,621 

Other

 

5,785 

 

 

6,171 

Commercial and industrial

 

118,275 

 

 

123,043 



 

266,376 

 

 

268,315 

Total loans

 

1,091,608 

 

 

1,083,395 

Undisbursed loans in process

 

(9,644)

 

 

(7,432)

Unamortized deferred loan costs, net

 

4,927 

 

 

4,882 

Allowance for loan losses

 

(12,670)

 

 

(12,641)

Net loans

$

1,074,221 

 

$

1,068,204 



Non-Accrual Loans Segregated by Class of Loans



Nonaccrual loans, segregated by class of loans, as of March 31, 2016 and December 31, 2015 are as follows:





 

 

 

 

 



 

 

 

 

 



March 31,

 

December 31,



2016

 

2015

Real estate

 

 

 

 

 

Commercial

$

2,109 

 

$

2,356 

Commercial construction and development

 

22 

 

 

 -

Consumer closed end first mortgage

 

3,180 

 

 

3,592 

Consumer open end and junior liens

 

635 

 

 

783 

Consumer loans

 

 

 

 

 

Auto

 

15 

 

 

 -

Boat/RVs

 

90 

 

 

81 

Other

 

20 

 

 

67 

Commercial and industrial

 

 

 

25 

Total nonaccrual loans

$

6,073 

 

$

6,904 



Age Analysis of Past Due Loans Segregated by Class of Loans



An age analysis of the Company’s past due loans, segregated by class of loans, as of March 31, 2016 and December 31, 2015 are as follows:





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



March 31, 2016



 

30-59 Days Past Due

 

 

60-89 Days Past Due

 

 

90 Days or More Past Due

 

 

Total Past Due

 

 

Current

 

 

Total Loans Receivable

 

 

Total Loans 90 Days or More Past Due and Accruing

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

725 

 

$

149 

 

$

1,968 

 

$

2,842 

 

$

246,051 

 

$

248,893 

 

$

 -

Commercial construction and development

 

 -

 

 

 -

 

 

 

 

 

 

18,037 

 

 

18,039 

 

 

 -

Consumer closed end first mortgage

 

5,607 

 

 

2,189 

 

 

3,319 

 

 

11,115 

 

 

476,274 

 

 

487,389 

 

 

385 

Consumer open end and junior liens

 

222 

 

 

202 

 

 

635 

 

 

1,059 

 

 

69,852 

 

 

70,911 

 

 

 -

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

53 

 

 

 

 

15 

 

 

71 

 

 

15,435 

 

 

15,506 

 

 

 -

Boat/RVs

 

534 

 

 

101 

 

 

77 

 

 

712 

 

 

126,098 

 

 

126,810 

 

 

 -

Other

 

121 

 

 

18 

 

 

20 

 

 

159 

 

 

5,626 

 

 

5,785 

 

 

 -

Commercial and industrial

 

50 

 

 

36 

 

 

 -

 

 

86 

 

 

118,189 

 

 

118,275 

 

 

 -

Total

$

7,312 

 

$

2,698 

 

$

6,036 

 

$

16,046 

 

$

1,075,562 

 

$

1,091,608 

 

$

385 











 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



December 31, 2015



 

30-59 Days Past Due

 

 

60-89 Days Past Due

 

 

90 Days or More Past Due

 

 

Total Past Due

 

 

Current

 

 

Total Loans Receivable

 

 

Total Loans 90 Days or More Past Due and Accruing

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

922 

 

$

20 

 

$

2,212 

 

$

3,154 

 

$

233,741 

 

$

236,895 

 

$

 -

Commercial construction and development

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

15,744 

 

 

15,744 

 

 

 -

Consumer closed end first mortgage

 

7,272 

 

 

1,328 

 

 

3,091 

 

 

11,691 

 

 

479,760 

 

 

491,451 

 

 

267 

Consumer open end and junior liens

 

296 

 

 

187 

 

 

765 

 

 

1,248 

 

 

69,742 

 

 

70,990 

 

 

 -

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

89 

 

 

 -

 

 

 -

 

 

89 

 

 

15,391 

 

 

15,480 

 

 

 -

Boat/RVs

 

1,135 

 

 

102 

 

 

71 

 

 

1,308 

 

 

122,313 

 

 

123,621 

 

 

 -

Other

 

89 

 

 

14 

 

 

62 

 

 

165 

 

 

6,006 

 

 

6,171 

 

 

 -

Commercial and industrial

 

192 

 

 

383 

 

 

 

 

580 

 

 

122,463 

 

 

123,043 

 

 

 -

Total

$

9,995 

 

$

2,034 

 

$

6,206 

 

$

18,235 

 

$

1,065,160 

 

$

1,083,395 

 

$

267 



Impaired Loans

The following tables present impaired loans as of and for the three month periods ended March 31, 2016 and 2015 and the year ended December 31, 2015.  There were no loans with a specific valuation allowance as of March 31, 2015.





 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



March 31, 2016



Recorded Balance

 

Unpaid Principal Balance

 

Specific Allowance

 

Average Investment in Impaired Loans

 

Interest Income Recognized

Loans without a specific valuation allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

3,150 

 

$

3,150 

 

$

 -

 

$

3,172 

 

$

23 

Commercial construction and development

 

859 

 

 

859 

 

 

 -

 

 

934 

 

 

12 

Consumer closed end first mortgage

 

1,126 

 

 

1,126 

 

 

 -

 

 

1,126 

 

 

 -

Consumer open end and junior liens

 

485 

 

 

485 

 

 

 -

 

 

483 

 

 

 -

Commercial and industrial

 

208 

 

 

208 

 

 

 -

 

 

212 

 

 

 -



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans with a specific valuation allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

517 

 

 

517 

 

 

100 

 

 

596 

 

 

 -



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

3,667 

 

$

3,667 

 

$

100 

 

$

3,768 

 

$

23 

Commercial construction and development

$

859 

 

$

859 

 

$

 -

 

$

934 

 

$

12 

Consumer closed end first mortgage

$

1,126 

 

$

1,126 

 

$

 -

 

$

1,126 

 

$

 -

Consumer open end and junior liens

$

485 

 

$

485 

 

$

 -

 

$

483 

 

$

 -

Commercial and industrial

$

208 

 

$

208 

 

$

 -

 

$

212 

 

$

 -



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

6,345 

 

$

6,345 

 

$

100 

 

$

6,523 

 

$

35 







 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



December 31, 2015

 

 

 



Recorded Balance

 

Unpaid Principal Balance

 

Specific Allowance

 

Average Investment in Impaired Loans

 

Interest Income Recognized

Loans without a specific valuation allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

3,608 

 

$

3,608 

 

$

 -

 

$

4,115 

 

$

172 

Commercial construction and development

 

595 

 

 

595 

 

 

 -

 

 

735 

 

 

31 

Consumer closed end first mortgage

 

1,126 

 

 

1,126 

 

 

 -

 

 

1,131 

 

 

 -

Consumer open end and junior liens

 

481 

 

 

481 

 

 

 -

 

 

381 

 

 

 -

Commercial and industrial

 

214 

 

 

214 

 

 

 -

 

 

423 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans with a specific valuation allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

676 

 

 

676 

 

 

100 

 

 

793 

 

 

20 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

4,284 

 

$

4,284 

 

$

100 

 

$

4,908 

 

$

192 

Commercial construction and development

$

595 

 

$

595 

 

$

 -

 

$

735 

 

$

31 

Consumer closed end first mortgage

$

1,126 

 

$

1,126 

 

$

 -

 

$

1,131 

 

$

 -

Consumer open end and junior liens

$

481 

 

$

481 

 

$

 -

 

$

381 

 

$

 -

Commercial and industrial

$

214 

 

$

214 

 

$

 -

 

$

423 

 

$



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

6,700 

 

$

6,700 

 

$

100 

 

$

7,578 

 

$

225 







 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



March 31, 2015



Recorded Balance

 

Unpaid Principal Balance

 

Specific Allowance

 

Average Investment in Impaired Loans

 

Interest Income Recognized

Loans without a specific valuation allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

5,225 

 

$

5,225 

 

$

 -

 

$

5,079 

 

$

56 

Commercial construction and development

 

851 

 

 

1,628 

 

 

 -

 

 

891 

 

 

Consumer closed end first mortgage

 

1,138 

 

 

1,138 

 

 

 -

 

 

1,138 

 

 

 -

Consumer open end and junior liens

 

476 

 

 

476 

 

 

 -

 

 

238 

 

 

 -

Commercial and industrial

 

702 

 

 

733 

 

 

 -

 

 

730 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

8,392 

 

$

9,200 

 

$

 -

 

$

8,076 

 

$

64 



Commercial and Retail Credit Exposure Credit Risk Profile by Internal Rating



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



March 31, 2016



 

Commercial

 

Consumer

 

 

 



 

Pass

 

Special Mention

 

Substandard

 

Doubtful

 

Pass

 

Special Mention

 

Substandard

 

Total

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

236,382 

 

$

6,995 

 

$

5,483 

 

$

33 

 

 

 

 

 

 

 

 

 

 

$

248,893 

Commercial construction and development

 

 

16,060 

 

 

1,095 

 

 

884 

 

 

 -

 

 

 

 

 

 

 

 

 

 

 

18,039 

Consumer closed end first mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

$

481,227 

 

$

 -

 

$

6,162 

 

 

487,389 

Consumer open end and junior liens

 

 

 

 

 

 

 

 

 

 

 

 

 

 

70,200 

 

 

 -

 

 

711 

 

 

70,911 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,491 

 

 

 -

 

 

15 

 

 

15,506 

Boat/RVs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

126,662 

 

 

 -

 

 

148 

 

 

126,810 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,760 

 

 

 -

 

 

25 

 

 

5,785 

Commercial and industrial

 

 

114,787 

 

 

3,295 

 

 

193 

 

 

 -

 

 

 

 

 

 

 

 

 

 

 

118,275 



 

$

367,229 

 

$

11,385 

 

$

6,560 

 

$

33 

 

$

699,340 

 

$

 -

 

$

7,061 

 

$

1,091,608 









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



December 31, 2015



 

Commercial

 

Consumer

 

 

 



 

Pass

 

Special Mention

 

Substandard

 

Doubtful

 

Pass

 

Special Mention

 

Substandard

 

Total

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

226,439 

 

$

4,137 

 

$

6,319 

 

$

 -

 

 

 

 

 

 

 

 

 

 

$

236,895 

Commercial construction and development

 

 

13,986 

 

 

1,309 

 

 

449 

 

 

 -

 

 

 

 

 

 

 

 

 

 

 

15,744 

Consumer closed end first mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

$

484,658 

 

$

 -

 

$

6,793 

 

 

491,451 

Consumer open end and junior liens

 

 

 

 

 

 

 

 

 

 

 

 

 

 

70,086 

 

 

 -

 

 

904 

 

 

70,990 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,480 

 

 

 -

 

 

 -

 

 

15,480 

Boat/RVs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

123,490 

 

 

 -

 

 

131 

 

 

123,621 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,097 

 

 

 -

 

 

74 

 

 

6,171 

Commercial and industrial

 

 

119,540 

 

 

3,300 

 

 

203 

 

 

 -

 

 

 

 

 

 

 

 

 

 

 

123,043 



 

$

359,965 

 

$

8,746 

 

$

6,971 

 

$

 -

 

$

699,811 

 

$

 -

 

$

7,902 

 

$

1,083,395 



Activity in Allowance for Loan Losses by Portfolio Segment

The following table details activity in the allowance for loan losses by portfolio segment for the three month periods ended March 31, 2016 and 2015, respectively.  Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other segments.





 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Three Months Ended March 31, 2016



Commercial

 

Mortgage

 

Consumer

 

Total

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

$

7,090 

 

$

2,683 

 

$

2,868 

 

$

12,641 

Provision charged to expense

 

120 

 

 

62 

 

 

18 

 

 

200 

Losses charged off

 

(4)

 

 

(120)

 

 

(138)

 

 

(262)

Recoveries

 

 

 

 

 

85 

 

 

91 

Balance, end of period

$

7,208 

 

$

2,629 

 

$

2,833 

 

$

12,670 





 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 





 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Three Months Ended March 31, 2015



Commercial

 

Mortgage

 

Consumer

 

Total

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

$

7,085 

 

$

3,471 

 

$

2,612 

 

$

13,168 

Provision charged (credited) to expense

 

(396)

 

 

188 

 

 

208 

 

 

 -

Losses charged off

 

 -

 

 

(93)

 

 

(117)

 

 

(210)

Recoveries

 

205 

 

 

 

 

53 

 

 

259 

Balance, end of period

$

6,894 

 

$

3,567 

 

$

2,756 

 

$

13,217 









 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



The following tables provide a breakdown of the allowance for loans losses and loan portfolio balances by segment as of March 31, 2016 and December 31, 2015.



 



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Three Months Ended March 31, 2016



Commercial

 

Mortgage

 

Consumer

 

Total

Allowance balances

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

100 

 

$

 -

 

$

 -

 

$

100 

Collectively evaluated for impairment

 

7,108 

 

 

2,629 

 

 

2,833 

 

 

12,570 

Total allowance for loan losses

$

7,208 

 

$

2,629 

 

$

2,833 

 

$

12,670 

Loan balances

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

4,734 

 

$

1,126 

 

$

485 

 

$

6,345 

Collectively evaluated for impairment

 

380,473 

 

 

486,263 

 

 

218,527 

 

 

1,085,263 

Gross loans

$

385,207 

 

$

487,389 

 

$

219,012 

 

$

1,091,608 







 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Year Ended December 31, 2015



Commercial

 

Mortgage

 

Consumer

 

Total

Allowance balances

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

100 

 

$

 -

 

$

 -

 

$

100 

Collectively evaluated for impairment

 

6,990 

 

 

2,683 

 

 

2,868 

 

 

12,541 

Total allowance for loan losses

$

7,090 

 

$

2,683 

 

$

2,868 

 

$

12,641 

Loan balances

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

5,093 

 

$

1,126 

 

$

481 

 

$

6,700 

Collectively evaluated for impairment

 

370,589 

 

 

490,325 

 

 

215,781 

 

 

1,076,695 

Gross loans

$

375,682 

 

$

491,451 

 

$

216,262 

 

$

1,083,395 



Troubled Debts Restructured

The following tables describe troubled debts restructured during the three month periods ended March 31, 2016 and 2015:





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Three Months Ended March 31, 2016

 

Three Months Ended March 31, 2015



No. of Loans

 

Pre-Modification Recorded Balance

 

Post-Modification Recorded Balance

 

No. of Loans

 

Pre-Modification Recorded Balance

 

Post-Modification Recorded Balance

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 -

 

$

 -

 

$

 -

 

 

$

1,172 

 

$

1,170 

Construction and development

 -

 

 

 -

 

 

 -

 

 

 

155 

 

 

134 

Consumer closed end first mortgage

 

 

419 

 

 

428 

 

 

 

156 

 

 

154 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

 

 

 

 

 -

 

 

 -

 

 

 -

Boat/RVs

 

 

48 

 

 

48 

 

 -

 

 

 -

 

 

 -

Commercial and industrial

 

 

83 

 

 

83 

 

 

 

88 

 

 

83 



Newly Restructured Loans by Types

Newly restructured loans by type for the three months ended March 31, 2016 and 2015 are as follows:



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Three Months Ended March 31, 2016



 

Rate

 

 

Term

 

 

Combination

 

 

Total Modification

Real Estate

 

 

 

 

 

 

 

 

 

 

 

Consumer closed end first mortgage

$

 -

 

$

 -

 

$

428 

 

$

428 



 

 

 

 

 

 

 

 

 

 

 

Other loans

 

 

 

 

 

 

 

 

 

 

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

Auto

 

 -

 

 

 -

 

 

 

 

Boat/RVs

 

 -

 

 

48 

 

 

 -

 

 

48 

Commercial and industrial

 

 -

 

 

83 

 

 

 -

 

 

83 





 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Three Months Ended March 31, 2015



 

Rate

 

 

Term

 

 

Combination

 

 

Total Modification

Real Estate

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

 -

 

$

1,170 

 

$

 -

 

$

1,170 

Commercial construction and development

 

 -

 

 

 -

 

 

134 

 

 

134 

Consumer closed end first mortgage

 

 -

 

 

 -

 

 

154 

 

 

154 



 

 

 

 

 

 

 

 

 

 

 

Other loans

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 -

 

 

 -

 

 

83 

 

 

83