XML 45 R34.htm IDEA: XBRL DOCUMENT v3.3.1.900
Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2015
Allowance for Loan Losses [Abstract]  
Summary of Transactions in Allowance for Loan Losses
2015   2014
Balance, beginning of period $ 3,164
    $ 3,360  
Loans charged off   (141
  (551)  
Recoveries   81
      49  
     Net charge-offs   (60     (502
Provision for loan losses   463
      306
 
Balance, December 31 $ 3,567
    $ 3,164  

Internal Risk Rating Grades

                 Special   Sub-        
December 31, 2015   Excellent   Good  
Pass        Mention   standard   Doubtful   TOTAL
Commercial
     Commercial and industrial - organic   $ 1,238   $ 30,221   $ 15,700   $ 25   $ 31   $ -   $ 47,215
     Commercial and industrial - syndicated - - 20,691 - 2,962 - 23,653
Real estate construction              
     Residential construction     -
  -
  2,178
  -
  -
  -
  2,178
     Other construction and land   -
  -
  15,591
  515
  627
  -
  16,733
Real estate mortgages    
           
     1-4 family residential   -
  1,500
  60,801
  650
  593
  -
  63,544
     Home equity lines of credit     -
  -
  27,517
  -
  82
  -
  27,599
     Multifamily   -
  -
  20,209
  -
  -
  -
  20,209
     Commercial owner occupied     -
  -
  65,497
  -   747
  -
  66,244
     Commercial non-owner occupied   -
  -
  89,619
  1,061
  1,125
  -
  91,805
Consumer    
           
     Consumer revolving credit   104
  16,524
  540
  -
  6
  -
  17,174
     Consumer all other credit     232
  10,063
  1,319
  -
  41
  -
  11,655
     Student loans purchased       -       -       35,655       -       -     -       35,655  
Total Loans   $ 1,574
  $ 58,308

  $ 355,317
  $ 2,251
  $ 6,214
  $ -
  $ 423,664



              Special   Sub-        
December 31, 2014   Excellent   Good  
Pass   Mention   standard   Doubtful   TOTAL
 Commercial                                                        
Commercial and industrial - organic   $ 3,579   $ 23,261   $ 18,487   $ 64   $ 734   $ -   $ 46,125
  Commercial and industrial - syndicated       -       -       14,815       -       -     -       14,815  
Real estate construction              
     Residential construction     -   -   337   -   -   -   337
     Other construction and land   -   -   10,903   507   165   -   11,575
Real estate mortgages                
     1-4 family residential   -   1,910   56,968   455   829   -   60,162
     Home equity lines of credit     -   -   25,411   -   87   -   25,498
     Multifamily   -   -   26,462   -   -   -   26,462
     Commercial owner occupied     -   -   58,890   -   1,978   -   60,868
     Commercial non-owner occupied   -   -   54,012   -   -   -   54,012
Consumer                
     Consumer revolving credit   34   3,054   332   -   8   -   3,428
     Consumer all other credit     200   7,856   1,867   -   49   -   9,972
Total Loans   $ 3,813   $ 36,081   $ 268,484   $ 1,026   $ 3,850   $ -   $ 313,254


Allowance for Loan Losses Rollforward by Portfolio Segment
Allowance for Loan Losses Rollforward by Portfolio Segment
as of and for the year ended December 31, 2015
Real Estate

  Commercial   Construction   Real Estate     Consumer      
  Loans   and Land
  Mortgages     Loans     Total
Allowance for Loan Losses:                            
Balance as of January 1, 2015   $ 674
  $ 102
  $ 2,360
  $ 28
  $ 3,164
Charge-offs     (126 )     -
  (12 )     (3 )     (141
)
Recoveries   35
  -
  46
  -
  81
Provision for (recovery of) loan losses     214
    57

  198

    (6 )     463
Ending Balance   $ 797
    $ 159
  $ 2,592
    $ 19
    $ 3,567
           
Ending Balance:                  
Individually evaluated for impairment   $ -
  $ -
  $ -
  $ -
  $ -
Collectively evaluated for impairment     797
    159
  2,592
    19
    3,567
Loans:    
     
Individually evaluated for impairment     $ -
    $ 59
  $ 1,560
    $ -     $ 1,619
Collectively evaluated for impairment   70,868
    18,852
  267,841
    64,484
    422,045
Ending Balance:     $ 70,868
    $ 18,911
  $ 269,401
    $ 64,484
    $ 423,664

 


As of and for the year ended December 31, 2014
Real Estate

  Commercial   Construction   Real Estate     Consumer      
  Loans   and Land
  Mortgages     Loans     Total
Allowance for Loan Losses:                            
Balance as of January 1, 2014   $ 340   $ 198   $ 2,788   $ 34   $ 3,360
Charge-offs     (286 )     -   (262 )     (3)     (551 )
Recoveries   32   -   10   7   49
Provision for (recovery of) loan losses     588     (96)   (176)     (10 )     306
Ending Balance   $ 674     $ 102   $ 2,360     $ 28     $ 3,164
           
Ending Balance:                  
Individually evaluated for impairment   $ -   $ -   $ -   $ -   $ -
Collectively evaluated for impairment     674     102   2,360     28     3,164
Loans:
         
Individually evaluated for impairment     $ -     $ 69   $ 1,628     $ -     $ 1,697
Collectively evaluated for impairment   60,940     11,843   225,374     13,400     311,557
Ending Balance:     $ 60,940     $ 11,912   $ 227,002     $ 13,400     $ 313,254