XML 48 R31.htm IDEA: XBRL DOCUMENT v3.3.1.900
Loans and Allowance for loan Losses (Tables)
12 Months Ended
Dec. 31, 2015
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
At December 31, 2015 and 2014, loans consist of the following (in thousands):
 
 
 
December 31, 2015
 
December 31, 2014
 
 
 
PCI
 
All Other
 
 
 
PCI
 
All Other
 
 
 
 
 
Loans
 
Loans
 
Total
 
Loans
 
Loans
 
Total
 
Commercial real estate
 
$
20,050
 
$
349,727
 
$
369,777
 
$
3,102
 
$
190,349
 
$
193,451
 
Consumer real estate
 
 
12,764
 
 
148,930
 
 
161,694
 
 
4,380
 
 
77,034
 
 
81,414
 
Construction and land development
 
 
2,695
 
 
102,783
 
 
105,478
 
 
36
 
 
52,469
 
 
52,505
 
Commercial and industrial
 
 
2,768
 
 
82,183
 
 
84,951
 
 
3
 
 
33,716
 
 
33,719
 
Consumer and other
 
 
-
 
 
5,815
 
 
5,815
 
 
-
 
 
2,314
 
 
2,314
 
Total loans
 
 
38,277
 
 
689,438
 
 
727,715
 
 
7,521
 
 
355,882
 
 
363,403
 
Less:  Allowance for loan losses
 
 
-
 
 
(4,354)
 
 
(4,354)
 
 
-
 
 
(3,880)
 
 
(3,880)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans, net
 
$
38,277
 
$
685,084
 
$
723,361
 
$
7,521
 
$
352,002
 
$
359,523
 
Schedule Of Impaired and Performing Loans Receivable [Table Text Block]
The composition of loans by loan classification for impaired and performing loan status at December 31, 2015 and 2014, is summarized in the tables below (amounts in thousands):
 
 
 
December 31, 2015
 
 
 
 
 
 
 
Construction
 
Commercial
 
 
 
 
 
 
 
 
Commercial
 
Consumer
 
and Land
 
and
 
Consumer
 
 
 
 
 
Real Estate
 
Real Estate
 
Development
 
Industrial
 
and Other
 
Total
 
Performing loans
 
$
347,775
 
$
145,289
 
$
101,751
 
$
81,715
 
$
5,815
 
$
682,345
 
Impaired loans
 
 
1,952
 
 
3,641
 
 
1,032
 
 
468
 
 
-
 
 
7,093
 
 
 
 
349,727
 
 
148,930
 
 
102,783
 
 
82,183
 
 
5,815
 
 
689,438
 
PCI loans
 
 
20,050
 
 
12,764
 
 
2,695
 
 
2,768
 
 
-
 
 
38,277
 
Total
 
$
369,777
 
$
161,694
 
$
105,478
 
$
84,951
 
$
5,815
 
$
727,715
 
 
 
 
December 31, 2014
 
 
 
 
 
 
 
Construction
 
Commercial
 
 
 
 
 
 
 
 
Commercial
 
Consumer
 
and Land
 
and
 
Consumer
 
 
 
 
 
Real Estate
 
Real Estate
 
Development
 
Industrial
 
and Other
 
Total
 
Performing loans
 
$
188,169
 
$
71,634
 
$
50,301
 
$
33,178
 
$
2,314
 
$
345,596
 
Impaired loans
 
 
2,180
 
 
5,400
 
 
2,168
 
 
538
 
 
-
 
 
10,286
 
 
 
 
190,349
 
 
77,034
 
 
52,469
 
 
33,716
 
 
2,314
 
 
355,882
 
PCI loans
 
 
3,102
 
 
4,380
 
 
36
 
 
3
 
 
-
 
 
7,521
 
Total loans
 
$
193,451
 
$
81,414
 
$
52,505
 
$
33,719
 
$
2,314
 
$
363,403
 
Schedule Of Allowance For Loan Losses For Impaired and Performing Loans Receivable [Table Text Block]
The following tables show the allowance for loan losses allocation by loan classification for impaired and performing loans as of December 31, 2015 and 2014 (amounts in thousands):
 
December 31, 2015
 
 
 
 
 
 
 
Construction
 
Commercial
 
Consumer
 
 
 
 
 
Commercial
 
Consumer
 
and Land
 
and
 
and
 
 
 
 
 
Real Estate
 
Real Estate
 
Development
 
Industrial
 
Other
 
Total
 
Performing loans
 
$
1,906
 
$
1,015
 
$
627
 
$
519
 
$
29
 
$
4,096
 
Impaired loans
 
 
-
 
 
-
 
 
-
 
 
258
 
 
-
 
 
258
 
Total
 
$
1,906
 
$
1,015
 
$
627
 
$
777
 
$
29
 
$
4,354
 
 
December 31, 2014
 
 
 
 
 
 
 
Construction
 
Commercial
 
Consumer
 
 
 
 
 
Commercial
 
Consumer
 
and Land
 
and
 
and
 
 
 
 
 
Real Estate
 
Real Estate
 
Development
 
Industrial
 
Other
 
Total
 
Performing loans
 
$
1,734
 
$
903
 
$
630
 
$
353
 
$
26
 
$
3,646
 
Impaired loans
 
 
-
 
 
3
 
 
60
 
 
171
 
 
-
 
 
234
 
Total
 
$
1,734
 
$
906
 
$
690
 
$
524
 
$
26
 
$
3,880
 
Schedule Of Financing Receivable Allowance For Credit Losses [Table Text Block]
The following tables detail the changes in the allowance for loan losses for the year ending December 31, 2015 and December 31, 2014, by loan classification (amounts in thousands):
 
December 31, 2015
 
 
 
 
 
Consumer
 
Construction
 
Commercial
 
 
 
 
 
 
 
Commercial
 
Real
 
and Land
 
and
 
Consumer
 
 
 
 
 
Real Estate
 
Estate
 
Development
 
Industrial
 
and Other
 
Total
 
Beginning balance
 
$
1,734
 
$
906
 
$
690
 
$
524
 
$
26
 
$
3,880
 
Loans charged off
 
 
(95)
 
 
(247)
 
 
(50)
 
 
-
 
 
(114)
 
 
(506)
 
Recoveries of loans charged off
 
 
-
 
 
-
 
 
26
 
 
19
 
 
12
 
 
57
 
Provision charged to operating expense
 
 
267
 
 
356
 
 
(39)
 
 
234
 
 
105
 
 
923
 
Ending balance
 
$
1,906
 
$
1,015
 
$
627
 
$
777
 
$
29
 
$
4,354
 
 
December 31, 2014
 
 
 
 
 
 
Consumer
 
Construction
 
Commercial
 
 
 
 
 
 
 
 
Commercial
 
Real
 
and Land
 
and
 
Consumer
 
 
 
 
 
 
Real Estate
 
Estate
 
Development
 
Industrial
 
and Other
 
Total
 
Beginning balance
 
$
1,603
 
$
1,040
 
$
726
 
$
503
 
$
264
 
$
4,136
 
Loans charged off
 
 
-
 
 
(623)
 
 
(7)
 
 
(118)
 
 
(65)
 
 
(813)
 
Recoveries of loans charged off
 
 
2
 
 
-
 
 
-
 
 
-
 
 
123
 
 
125
 
Provision charged to operating expense
 
 
129
 
 
489
 
 
(29)
 
 
139
 
 
(296)
 
 
432
 
Ending balance
 
$
1,734
 
$
906
 
$
690
 
$
524
 
$
26
 
$
3,880
 
Financing Receivable Credit Quality Indicators [Table Text Block]
The following tables outline the amount of each loan classification and the amount categorized into each risk rating as of December 31, 2015 and 2014 (amounts in thousands):
 
Non PCI Loans
 
 
 
December 31, 2015
 
 
 
 
 
 
 
Construction
 
Commercial
 
 
 
 
 
 
 
Commercial
 
Consumer
 
and Land
 
and
 
Consumer
 
 
 
 
 
Real Estate
 
Real Estate
 
Development
 
Industrial
 
and Other
 
Total
 
Pass
 
$
349,030
 
$
146,645
 
$
101,751
 
$
81,683
 
$
5,815
 
$
684,924
 
Watch
 
 
184
 
 
327
 
 
-
 
 
-
 
 
-
 
 
511
 
Special mention
 
 
387
 
 
-
 
 
-
 
 
32
 
 
-
 
 
419
 
Substandard
 
 
126
 
 
1,958
 
 
1,032
 
 
468
 
 
-
 
 
3,584
 
Doubtful
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Total
 
$
349,727
 
$
148,930
 
$
102,783
 
$
82,183
 
$
5,815
 
$
689,438
 
 
PCI Loans
 
 
 
December 31, 2015
 
 
 
 
 
 
 
Construction
 
Commercial
 
 
 
 
 
 
 
Commercial
 
Consumer
 
and Land
 
and
 
Consumer
 
 
 
 
 
Real Estate
 
Real Estate
 
Development
 
Industrial
 
and Other
 
Total
 
Pass
 
$
17,127
 
$
11,635
 
$
1,947
 
$
2,458
 
$
-
 
$
33,167
 
Watch
 
 
-
 
 
260
 
 
-
 
 
-
 
 
-
 
 
260
 
Special mention
 
 
1,975
 
 
-
 
 
526
 
 
221
 
 
-
 
 
2,722
 
Substandard
 
 
948
 
 
869
 
 
222
 
 
89
 
 
-
 
 
2,128
 
Doubtful
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Total
 
$
20,050
 
$
12,764
 
$
2,695
 
$
2,768
 
$
-
 
$
38,277
 
Total loans
 
$
369,777
 
$
161,694
 
$
105,478
 
$
84,951
 
$
5,815
 
$
727,715
 
 
Non PCI Loans
 
 
 
December 31, 2014
 
 
 
 
 
 
 
Construction
 
Commercial
 
 
 
 
 
 
 
Commercial
 
Consumer
 
and Land
 
and
 
Consumer
 
 
 
 
 
Real Estate
 
Real Estate
 
Development
 
Industrial
 
and Other
 
Total
 
Pass
 
$
188,113
 
$
71,199
 
$
44,484
 
$
33,178
 
$
2,314
 
$
339,288
 
Watch
 
 
56
 
 
226
 
 
6,273
 
 
-
 
 
-
 
 
6,555
 
Special mention
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Substandard
 
 
2,180
 
 
5,609
 
 
1,712
 
 
538
 
 
-
 
 
10,039
 
Doubtful
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Total
 
$
190,349
 
$
77,034
 
$
52,469
 
$
33,716
 
$
2,314
 
$
355,882
 
 
PCI Loans
 
 
 
December 31, 2014
 
 
 
 
 
 
 
Construction
 
Commercial
 
 
 
 
 
 
 
Commercial
 
Consumer
 
and Land
 
and
 
Consumer
 
 
 
 
 
Real Estate
 
Real Estate
 
Development
 
Industrial
 
and Other
 
Total
 
Pass
 
$
2,358
 
$
3,968
 
$
-
 
$
-
 
$
-
 
$
6,326
 
Watch
 
 
-
 
 
309
 
 
36
 
 
3
 
 
-
 
 
348
 
Special mention
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Substandard
 
 
744
 
 
103
 
 
-
 
 
-
 
 
-
 
 
847
 
Doubtful
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Total
 
$
3,102
 
$
4,380
 
$
36
 
$
3
 
$
-
 
$
7,521
 
Total loans
 
$
193,451
 
$
81,414
 
$
52,505
 
$
33,719
 
$
2,314
 
$
363,403
 
Past Due Financing Receivables [Table Text Block]
The following tables present the aging of the recorded investment in loans and leases as of December 31, 2015 and 2014 (amounts in thousands):
 
 
 
December 31, 2015
 
 
 
30-89 Days
 
Past Due 90
 
 
 
 
 
 
 
 
 
 
 
 
 
Past Due and
 
Days or More
 
 
 
Total
 
 
 
Current
 
Total
 
 
 
Accruing
 
and Accruing
 
Nonaccrual
 
Past Due
 
PCI Loans
 
Loans
 
Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$
471
 
$
258
 
$
-
 
$
729
 
$
20,050
 
$
348,998
 
$
369,777
 
Consumer real estate
 
 
581
 
 
232
 
 
1,351
 
 
2,164
 
 
12,764
 
 
146,766
 
 
161,694
 
Construction and land development
 
 
137
 
 
-
 
 
483
 
 
620
 
 
2,695
 
 
102,163
 
 
105,478
 
Commercial and industrial
 
 
207
 
 
12
 
 
418
 
 
637
 
 
2,768
 
 
81,546
 
 
84,951
 
Consumer and other
 
 
12
 
 
-
 
 
-
 
 
12
 
 
-
 
 
5,803
 
 
5,815
 
Total
 
$
1,408
 
$
502
 
$
2,252
 
$
4,162
 
$
38,277
 
$
685,276
 
$
727,715
 
 
 
 
December 31, 2014
 
 
 
30-89 Days
 
Past Due 90
 
 
 
 
 
 
 
 
 
 
 
 
 
Past Due and
 
Days or More
 
 
 
Total
 
PCI
 
Current
 
Total
 
 
 
Accruing
 
and Accruing
 
Nonaccrual
 
Past Due
 
Loans
 
Loans
 
Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$
-
 
$
-
 
$
1,757
 
$
1,757
 
$
3,102
 
$
188,592
 
$
193,451
 
Consumer real estate
 
 
-
 
 
-
 
 
2,249
 
 
2,249
 
 
4,380
 
 
74,785
 
 
81,414
 
Construction and land development
 
 
-
 
 
-
 
 
643
 
 
643
 
 
36
 
 
51,826
 
 
52,505
 
Commercial and industrial
 
 
-
 
 
-
 
 
418
 
 
418
 
 
3
 
 
33,298
 
 
33,719
 
Consumer and other
 
 
12
 
 
-
 
 
-
 
 
12
 
 
-
 
 
2,302
 
 
2,314
 
Total
 
$
12
 
$
-
 
$
5,067
 
$
5,079
 
$
7,521
 
$
350,803
 
$
363,403
 
Impaired Financing Receivables [Table Text Block]
The following is an analysis of the impaired loan portfolio detailing the related allowance recorded as of and for the years ended December 31, 2015 and 2014 (amounts in thousands):
 
 
 
 
 
 
 
 
 
For the year ended
 
 
 
At December 31, 2015
 
December 31, 2015
 
 
 
 
 
Unpaid
 
 
 
Average
 
Interest
 
 
 
Recorded
 
Principal
 
Related
 
Recorded
 
Income
 
 
 
Investment
 
Balance
 
Allowance
 
Investment
 
Recognized
 
Impaired loans without a valuation allowance:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non PCI Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$
1,952
 
$
1,952
 
$
-
 
$
1,898
 
$
73
 
Consumer real estate
 
 
3,641
 
 
4,341
 
 
-
 
 
4,003
 
 
81
 
Construction and land development
 
 
1,033
 
 
1,033
 
 
-
 
 
1,044
 
 
26
 
Commercial and industrial
 
 
49
 
 
49
 
 
-
 
 
54
 
 
3
 
Consumer and other
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
 
 
6,675
 
 
7,375
 
 
-
 
 
6,999
 
 
183
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PCI loans: None in 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans with a valuation allowance:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non PCI Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Consumer real estate
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Construction and land development
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Commercial and industrial
 
 
418
 
 
418
 
 
258
 
 
448
 
 
-
 
Consumer and other
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
 
 
418
 
 
418
 
 
258
 
 
448
 
 
-
 
PCI loans:  None in 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total impaired loans
 
$
7,093
 
$
7,793
 
$
258
 
$
7,447
 
$
183
 
 
 
 
 
 
 
 
 
 
For the year ended
 
 
 
At December 31, 2014
 
December 31, 2014
 
 
 
 
 
Unpaid
 
 
 
Average
 
Interest
 
 
 
Recorded
 
Principal
 
Related
 
Recorded
 
Income
 
 
 
Investment
 
Balance
 
Allowance
 
Investment
 
Recognized
 
Impaired loans without a valuation allowance:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non PCI Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
$
2,180
 
$
2,180
 
$
-
 
$
2,247
 
$
193
 
Consumer real estate
 
 
5,155
 
 
5,692
 
 
-
 
 
5,289
 
 
362
 
Construction and land development
 
 
1,086
 
 
1,090
 
 
-
 
 
1,257
 
 
54
 
Commercial and industrial
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Consumer and other
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
 
 
8,421
 
 
8,962
 
 
-
 
 
8,793
 
 
609
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PCI loans: None in 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans with a valuation allowance:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non PCI Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Consumer real estate
 
 
245
 
 
245
 
 
3
 
 
294
 
 
12
 
Construction and land development
 
 
1,082
 
 
1,082
 
 
60
 
 
1,101
 
 
82
 
Commercial and industrial
 
 
538
 
 
538
 
 
171
 
 
539
 
 
59
 
Consumer and other
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
 
 
1,865
 
 
1,865
 
 
234
 
 
1,934
 
 
153
 
PCI loans:  None in 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total impaired loans
 
$
10,286
 
$
10,827
 
$
234
 
$
10,727
 
$
762
 
Troubled Debt Restructurings on Financing Receivables [Table Text Block]
The following table presents a summary of loans that were modified as troubled debt restructurings during the year ended December 31, 2014 (amounts in thousands):
 
 
 
 
 
Pre-Modification
 
Post-Modification
 
 
 
 
 
Outstanding
 
Outstanding
 
 
 
 
 
Recorded
 
Recorded
 
December 31, 2014
 
Number of Contracts
 
Investment
 
Investment
 
 
 
 
 
 
 
 
 
Commercial real estate
 
1
 
$
1,757
 
$
1,757
 
Consumer real estate
 
3
 
 
3,169
 
 
3,169
 
Commercial and industrial
 
1
 
 
52
 
 
52
 
Certain Loans Acquired In Transfer Not Accounted For As Debt Securities Acquired During Period Carrying Amount Of Loans [Table Text Block]
The Company has acquired loans which there was, at acquisition, evidence of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected. The carrying amount of those loans at December 31, 2015 is as follows (in thousands):
 
Commercial real estate
 
$
22,995
 
Consumer real estate
 
 
16,909
 
Construction and land development
 
 
3,553
 
Commercial and industrial
 
 
3,660
 
Consumer and other
 
 
-
 
Total loans
 
$
47,117
 
Less remaining purchase discount
 
 
(8,840)
 
 
 
 
38,277
 
Less: Allowance for loan losses
 
 
-
 
 
 
 
 
 
Carrying amount, net of allowance
 
$
38,277
 
Schedule Of Certain Loans Acquired In Transfer Accounted For As Debt Securities Accretable Yield Movement [Table Text Block]
The following is a summary of the accretable discount on acquired loans for the years ended December 31, 2015 and 2014 (in thousands):
 
 
 
2015
 
2014
 
 
 
 
 
 
 
Accretable yield, beginning of period
 
$
7,983
 
$
10,266
 
Additions
 
 
4,282
 
 
-
 
Accretion income
 
 
(1,805)
 
 
(2,252)
 
Reclassification from nonaccretable
 
 
151
 
 
(292)
 
Other changes, net
 
 
(394)
 
 
261
 
Accretable yield, end of period
 
$
10,217
 
$
7,983
 
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities Acquired During Period [Table Text Block]
Purchased credit impaired loans acquired during the year ended December 31, 2015 for which it was probable at acquisition that all contractually required payments would not be collected are as follows (in thousands):
 
Contractual principal and interest at acquisition
 
$
45,678
 
Nonaccretable difference
 
 
(4,072)
 
Expected Cash flows at acquisition
 
 
41,606
 
Accretable yield
 
 
(4,282)
 
Basis in PCI loans at acquisition - estimated fair value
 
$
37,324
 
Schedule Of Loan To Directors Officers And Affiliated Parties [Table Text Block]
A summary of activity in loans to related parties is as follows (in thousands):
 
 
 
2015
 
2014
 
Balance, beginning of year
 
$
14,813
 
$
16,230
 
Disbursements
 
 
548
 
 
7,847
 
Repayments
 
 
(4,510)
 
 
(9,264)
 
Balance, end of year
 
$
10,851
 
$
14,813