XML 37 R13.htm IDEA: XBRL DOCUMENT v3.19.3
Loans and Related Allowance for Loan Losses
9 Months Ended
Sep. 30, 2019
Loans and Related Allowance for Loan Losses [Abstract]  
Loans and Related Allowance for Loan Losses

Note 5 – Loans and Related Allowance for Loan Losses



The following table summarizes the primary segments of the loan portfolio at September 30, 2019 and December 31, 2018:





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

Commercial
Real Estate

 

Acquisition
and
Development

 

Commercial
and
Industrial

 

Residential
Mortgage

 

Consumer

 

Total

September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

4,171 

 

$

8,329 

 

$

27 

 

$

3,472 

 

$

 

$

16,005 

Collectively evaluated for impairment

 

$

291,084 

 

$

105,461 

 

$

111,264 

 

$

437,612 

 

$

35,858 

 

$

981,279 

Total loans

 

$

295,255 

 

$

113,790 

 

$

111,291 

 

$

441,084 

 

$

35,864 

 

$

997,284 

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 



The segments of the Bank’s loan portfolio are disaggregated to a level that allows management to monitor risk and performance.  The commercial real estate (“CRE”) loan segment is then segregated into two classes. Non-owner occupied CRE loans, which include loans secured by non-owner occupied, non-farm, and nonresidential properties, generally have a greater risk profile than all other CRE loans, which include loans secured by farmland, multifamily structures and owner-occupied commercial structures.  The acquisition and development (“A&D”) loan segment is segregated into two classes. One-to-four family residential construction loans are generally made to individuals for the acquisition of and/or construction on a lot or lots on which a residential dwelling is to be built.  All other A&D loans are generally made to developers or investors for the purpose of acquiring, developing and constructing residential or commercial structures.  A&D loans have a higher risk profile because the ultimate buyer, once development is completed, is generally not known at the time of the loan is made.  The commercial and industrial (“C&I”) loan segment consists of loans made for the purpose of financing the activities of commercial customers.  The residential mortgage loan segment is segregated into two classes:  amortizing term loans, which are primarily first lien loans and home equity lines of credit, which are generally second liens.  The consumer loan segment consists primarily of installment loans (direct and indirect) and overdraft lines of credit connected with customer deposit accounts.



Management uses a 10-point internal risk rating system to monitor the credit quality of the overall loan portfolio. The first six categories are considered not criticized; and are aggregated as “Pass” rated. The criticized rating categories utilized by management generally follow bank regulatory definitions. The Special Mention category includes assets that are currently protected but are potentially weak, resulting in an undue and unwarranted credit risk, but not to the point of justifying a substandard classification.  Loans in the substandard category have well-defined weaknesses that jeopardize the liquidation of the debt and have a distinct possibility that some loss will be sustained if the weaknesses are not corrected.  All loans greater than 90 days past due are considered Substandard.   The portion of a specific allocation of the allowance for loan losses that management believes is associated with a pending event that could trigger loss in the short-term will be classified in the Doubtful category.  Any portion of a loan that has been charged off is placed in the Loss category. 



To help ensure that risk ratings are accurate and reflect the present and future capacity of borrowers to repay a loan as agreed, the Bank has a structured loan rating process with several layers of internal and external oversight.  Generally, consumer and residential mortgage loans are included in the Pass categories unless a specific action, such as bankruptcy, repossession, or death occurs to raise awareness of a possible credit event.  The Bank’s Commercial Loan Officers are responsible for the timely and accurate risk rating of the loans in the commercial segments at origination and on an ongoing basis.  The Bank’s experienced Credit Quality and Portfolio Risk departments perform an annual review of all commercial relationships of $500,000 or greater.  Confirmation of the appropriate risk grade is included as part of the review process on an ongoing basis.  The Credit Quality and Portfolio Risk Management departments continually review and assess loans within the portfolio.  In addition, the Bank engages an external consultant to conduct loan reviews on at least an annual basis. Generally, the external consultant reviews commercial relationships greater than $1,000,000 and/or criticized non-consumer loans greater than $500,000.  Detailed reviews, including plans for resolution, are performed on loans classified as Substandard on a quarterly basis.  Loans in the Special Mention and Substandard categories that are collectively evaluated for impairment are given separate consideration in the determination of the allowance. 



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, 2019 and December 31, 2018:







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

Pass

 

Special
Mention

 

Substandard

 

Total

September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

Non owner-occupied

 

$

131,700 

 

$

7,471 

 

$

1,889 

 

$

141,060 

All other CRE

 

 

147,029 

 

 

2,963 

 

 

4,203 

 

 

154,195 

Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential construction

 

 

11,355 

 

 

 —

 

 

 —

 

 

11,355 

All other A&D

 

 

94,390 

 

 

19 

 

 

8,026 

 

 

102,435 

Commercial and industrial

 

 

107,694 

 

 

128 

 

 

3,469 

 

 

111,291 

Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage - term

 

 

367,933 

 

 

60 

 

 

3,973 

 

 

371,966 

Residential mortgage - home equity

 

 

67,667 

 

 

140 

 

 

1,311 

 

 

69,118 

Consumer

 

 

35,745 

 

 

 

 

116 

 

 

35,864 

Total

 

$

963,513 

 

$

10,784 

 

$

22,987 

 

$

997,284 

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 



The increase of $8.0 million in the substandard category from December 31, 2018 to September 30, 2019 was primarily due to one large A&D loan that moved to non-accrual in the first nine months of 2019.  The loan is a participation development loan originally booked in 2013, which entered into a forbearance agreement in the first quarter 2019.    



Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past due.  A loan is considered to be past due when a payment remains unpaid 30 days past its contractual due date.  For all loan segments, the accrual of interest is discontinued when principal or interest is delinquent for 90 days or more unless the loan is well-secured and in the process of collection.  All non-accrual loans are considered to be impaired.  Interest payments received on non-accrual loans are applied as a reduction of the loan principal balance.  Loans are returned to accrual status when all principal and interest amounts contractually due are brought current and future payments are reasonably assured.  The Corporation’s policy for recognizing interest income on impaired loans does not differ from its overall policy for interest recognition. 



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, 2019 and December 31, 2018:





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non owner-occupied

 

$

141,027 

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

33 

 

$

141,060 

All other CRE

 

 

151,227 

 

 

898 

 

 

465 

 

 

 —

 

 

1,363 

 

 

1,605 

 

 

154,195 

Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential construction

 

 

11,355 

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

11,355 

All other A&D

 

 

94,617 

 

 

10 

 

 

 —

 

 

 —

 

 

10 

 

 

7,808 

 

 

102,435 

Commercial and industrial

 

 

109,022 

 

 

1,212 

 

 

1,030 

 

 

 —

 

 

2,242 

 

 

27 

 

 

111,291 

Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage - term

 

 

368,325 

 

 

306 

 

 

2,021 

 

 

10 

 

 

2,337 

 

 

1,304 

 

 

371,966 

Residential mortgage - home equity

 

 

67,642 

 

 

292 

 

 

254 

 

 

 —

 

 

546 

 

 

930 

 

 

69,118 

Consumer

 

 

35,653 

 

 

138 

 

 

55 

 

 

12 

 

 

205 

 

 

 

 

35,864 

Total

 

$

978,868 

 

$

2,856 

 

$

3,825 

 

$

22 

 

$

6,703 

 

$

11,713 

 

$

997,284 

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 



Non-accrual loans totaled $11.7 million at September 30, 2019, compared to $4.9 million at December 31, 2018.  The increase in non-accrual balances at September 30, 2019 was primarily due to one large A&D loan totaling $7.7 million.  This loan is a participation development loan originally booked in 2013, which entered into a forbearance agreement in the first quarter 2019.  Management believes that the specific allocation of $1.9 million at September 30, 2019 is adequate based upon an appraisal obtained in the second quarter of 2019. 



Non-accrual loans that have been subject to partial charge-offs totaled $.1 million at September 30, 2019, compared to $.3 million at December 31, 2018.  Loans secured by 1-4 family residential real estate properties in the process of foreclosure were $.3 million at September 30, 2019 and December 31, 2018. 



Accruing loans past due 30 days or more decreased to .67% of the loan portfolio at September 30, 2019, compared to 1.09% at December 31, 2018.  The decrease for the first nine months of 2019 was primarily related to one large relationship in the commercial A&D portfolio that moved to non-accrual in the first quarter of 2019.



An allowance for loan losses (“ALL”) is maintained to absorb losses from the loan portfolio.  The ALL is based on management’s continuing evaluation of the risk characteristics and credit quality of the loan portfolio, assessment of current economic conditions, diversification and size of the portfolio, adequacy of collateral, past and anticipated loss experience, and the amount of non-performing loans.



The Bank’s methodology for determining the ALL is based on the requirements of ASC Section 310-10-35, Receivables-Overall-Subsequent Measurement, for loans individually evaluated for impairment and ASC Subtopic 450-20, Contingencies-Loss Contingencies, for loans collectively evaluated for impairment, as well as the Interagency Policy Statement on the Allowance for Loan and Lease Losses and other bank regulatory guidance.   The total of the two components represents the allocated portion of the Bank’s ALL.  Beginning in the second quarter of 2015, management determined that it would be prudent to establish an unallocated portion of the ALL to protect the Bank from other risks associated with the loan portfolio that may not be specifically identifiable.



The following table summarizes the primary segments of the ALL at September 30, 2019 and December 31, 2018, 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, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated
for impairment

 

$

10 

 

$

1,894 

 

$

 —

 

$

22 

 

$

 —

 

$

 —

 

$

1,926 

Collectively evaluated
for impairment

 

$

2,675 

 

$

1,486 

 

$

1,195 

 

$

3,877 

 

$

312 

 

$

500 

 

$

10,045 

Total ALL

 

$

2,685 

 

$

3,380 

 

$

1,195 

 

$

3,899 

 

$

312 

 

$

500 

 

$

11,971 

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 



The evaluation of the need and amount of a specific allocation of the ALL and whether a loan can be removed from impairment status is made on a quarterly basis. 



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, 2019 and December 31, 2018:





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

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, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non owner-occupied

 

$

118 

 

$

10 

 

$

33 

 

$

151 

 

$

8,308 

All other CRE

 

 

 —

 

 

 —

 

 

4,020 

 

 

4,020 

 

 

4,020 

Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All other A&D

 

 

7,970 

 

 

1,894 

 

 

359 

 

 

8,329 

 

 

8,392 

Commercial and industrial

 

 

 —

 

 

 —

 

 

27 

 

 

27 

 

 

2,241 

Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage – term

 

 

779 

 

 

22 

 

 

1,763 

 

 

2,542 

 

 

2,739 

Residential mortgage – home equity

 

 

 —

 

 

 —

 

 

930 

 

 

930 

 

 

944 

Consumer

 

 

 —

 

 

 —

 

 

 

 

 

 

Total impaired loans

 

$

8,867 

 

$

1,926 

 

$

7,138 

 

$

16,005 

 

$

26,650 

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 



Loans that are collectively evaluated for impairment are analyzed with general allowances being made as appropriate.  For general allowances, historical loss trends are used in the estimation of losses in the current portfolio.  These historical loss amounts are modified by other qualitative factors. 



The classes described above, which are based on the Federal call code assigned to each loan, provide the starting point for the ALL analysis.  Management tracks the historical net charge-off activity (full and partial charge-offs, net of full and partial recoveries) at the call code level.  A historical charge-off factor is calculated utilizing a defined number of consecutive historical quarters. Consumer pools currently utilize a rolling 12 quarters, while Commercial pools currently utilize a rolling eight quarters. 



“Pass” rated credits are segregated from “Criticized” credits for the application of qualitative factors. Most “Pass” pools for commercial and residential real estate are further segmented based upon the geographic location of the underlying collateral.  There are seven geographic regions utilized – six that represent the Bank’s lending footprint and a seventh for all out-of-market credits.  Different economic environments and resultant credit risks exist in each region that are acknowledged in the assignment of qualitative factors.  Loans in the criticized pools, which possess certain qualities or characteristics that may lead to collection and loss issues, are closely monitored by management and subject to additional qualitative factors.



Management supplements the historical charge-off factor with a number of additional qualitative factors that are likely to cause estimated credit losses associated with the existing loan pools to differ from historical loss experience.  The additional factors, which are evaluated quarterly and updated using information obtained from internal, regulatory, and governmental sources, are:  (a) national and local economic trends and conditions; (b) levels of and trends in delinquency rates and non-accrual loans; (c) trends in volumes and terms of loans; (d) effects of changes in lending policies; (e) experience, ability, and depth of lending staff; (f) value of underlying collateral; and (g) concentrations of credit from a loan type, industry and/or geographic standpoint.



Management reviews the loan portfolio on a quarterly basis using a defined, consistently applied process in order to make appropriate and timely adjustments to the ALL.  When information confirms all or part of specific loans to be uncollectible, these amounts are promptly charged off against the ALL.  Residential mortgage and consumer loans are charged off after they are 120 days contractually past due.  All other loans are charged off based on an evaluation of the facts and circumstances of each individual loan. When the Bank believes that its ability to collect is solely dependent on the liquidation of the collateral, a full or partial charge-off is recorded promptly to bring the recorded investment to an amount that the Bank believes is supported by an ability to collect on the collateral.  The circumstances that may impact the Bank’s decision to charge-off all or a portion of a loan include default or non-payment by the borrower, scheduled foreclosure actions, and/or prioritization of the Bank’s claim in bankruptcy.   There may be circumstances where, due to pending events, the Bank will place a specific allocation of the ALL on a loan for which a partial charge-off has been previously recognized.  This specific allocation may be either charged off or removed depending upon the outcome of the pending event.  Full or partial charge-offs are not recovered until full principal and interest on the loan have been collected, even if a subsequent appraisal supports a higher value. Loans with partial charge-offs generally remain in non-accrual status. Both full and partial charge-offs reduce the recorded investment of the loan and the ALL and are considered to be charge-offs for purposes of all credit loss metrics and trends, including the historical rolling charge-off rates used in the determination of the ALL.

 

The following tables present the activity in the ALL for the nine- and three-month periods ended September 30, 2019 and 2018:







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

Commercial
Real Estate

 

Acquisition
and
Development

 

Commercial
and
Industrial

 

Residential
Mortgage

 

Consumer

 

Unallocated

 

Total

ALL balance at January 1, 2019

 

$

2,780 

 

$

1,721 

 

$

1,187 

 

$

4,544 

 

$

315 

 

$

500 

 

$

11,047 

Charge-offs

 

 

 —

 

 

(29)

 

 

(75)

 

 

(86)

 

 

(212)

 

 

 —

 

 

(402)

Recoveries

 

 

67 

 

 

132 

 

 

77 

 

 

259 

 

 

122 

 

 

 —

 

 

657 

Provision

 

 

(162)

 

 

1,556 

 

 

 

 

(818)

 

 

87 

 

 

 —

 

 

669 

ALL balance at September 30, 2019

 

$

2,685 

 

$

3,380 

 

$

1,195 

 

$

3,899 

 

$

312 

 

$

500 

 

$

11,971 

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 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

Commercial
Real Estate

 

Acquisition
and
Development

 

Commercial
and
Industrial

 

Residential
Mortgage

 

Consumer

 

Unallocated

 

Total

ALL balance at July 1, 2019

 

$

2,735 

 

$

3,294 

 

$

1,147 

 

$

3,981 

 

$

319 

 

$

500 

 

$

11,976 

Charge-offs

 

 

 —

 

 

 —

 

 

(70)

 

 

 —

 

 

(76)

 

 

 —

 

 

(146)

Recoveries

 

 

37 

 

 

21 

 

 

 

 

64 

 

 

31 

 

 

 —

 

 

154 

Provision

 

 

(87)

 

 

65 

 

 

117 

 

 

(146)

 

 

38 

 

 

 —

 

 

(13)

ALL balance at September 30, 2019

 

$

2,685 

 

$

3,380 

 

$

1,195 

 

$

3,899 

 

$

312 

 

$

500 

 

$

11,971 

ALL balance at July 1, 2018

 

$

3,303 

 

$

1,172 

 

$

786 

 

$

3,744 

 

$

264 

 

$

500 

 

$

9,769 

Charge-offs

 

 

 —

 

 

 —

 

 

(22)

 

 

(113)

 

 

(122)

 

 

 —

 

 

(257)

Recoveries

 

 

 —

 

 

32 

 

 

13 

 

 

258 

 

 

37 

 

 

 —

 

 

340 

Provision

 

 

(490)

 

 

291 

 

 

224 

 

 

329 

 

 

117 

 

 

 —

 

 

471 

ALL balance at September 30, 2018

 

$

2,813 

 

$

1,495 

 

$

1,001 

 

$

4,218 

 

$

296 

 

$

500 

 

$

10,323 



The ALL is based on estimates, and actual losses may vary from current estimates.   Management believes that the granularity of the homogeneous pools and the related historical loss ratios and other qualitative factors, as well as the consistency in the application of assumptions, result in an ALL that is representative of the risk found in the components of the portfolio at any given date. 



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, 2019

 

September 30, 2018

(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

 

$

241 

 

$

 

$

 —

 

$

1,716 

 

$

 

$

66 

All other CRE

 

 

4,644 

 

 

113 

 

 

68 

 

 

5,495 

 

 

153 

 

 

56 

Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential construction

 

 

232 

 

 

10 

 

 

 —

 

 

475 

 

 

18 

 

 

 —

All other A&D

 

 

6,062 

 

 

12 

 

 

 —

 

 

350 

 

 

 

 

 —

Commercial and industrial

 

 

25 

 

 

 —

 

 

 —

 

 

327 

 

 

13 

 

 

 —

Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage – term

 

 

3,082 

 

 

75 

 

 

10 

 

 

3,566 

 

 

92 

 

 

Residential mortgage – home equity

 

 

873 

 

 

 —

 

 

 

 

585 

 

 

 —

 

 

Consumer

 

 

12 

 

 

 —

 

 

 —

 

 

25 

 

 

 —

 

 

 —

Total

 

$

15,171 

 

$

219 

 

$

82 

 

$

12,539 

 

$

294 

 

$

131 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Three months ended

 

Three months ended



 

September 30, 2019

 

September 30, 2018

(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

 

$

201 

 

$

 

$

 —

 

$

772 

 

$

 

$

 —

All other CRE

 

 

4,773 

 

 

37 

 

 

68 

 

 

5,848 

 

 

54 

 

 

 —

Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential construction

 

 

152 

 

 

 

 

 —

 

 

422 

 

 

 

 

 —

All other A&D

 

 

8,085 

 

 

 

 

 —

 

 

274 

 

 

 

 

 —

Commercial and industrial

 

 

27 

 

 

 —

 

 

 —

 

 

161 

 

 

 

 

 —

Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage – term

 

 

2,701 

 

 

22 

 

 

 —

 

 

3,537 

 

 

30 

 

 

Residential mortgage – home equity

 

 

928 

 

 

 —

 

 

 

 

544 

 

 

 —

 

 

 —

Consumer

 

 

 

 

 —

 

 

 —

 

 

22 

 

 

 —

 

 

 —

Total

 

$

16,874 

 

$

69 

 

$

70 

 

$

11,580 

 

$

98 

 

$



The Bank modifies loan terms in the normal course of business.  Among other reasons, modifications might be made in an effort to retain the loan relationship, to remain competitive in the current interest rate environment and/or to re-amortize or extend the loan’s term to better match the loan’s payment stream with the borrower’s cash flow.  A modified loan is considered to be a troubled debt restructuring (“TDR”) when the Bank has determined that the borrower is troubled (i.e., experiencing financial difficulties). The Bank evaluates the probability that the borrower will be in payment default on any of its debt obligations in the foreseeable future without modification. To make this determination, the Bank performs a global financial review of the borrower and loan guarantors to assess their current ability to meet their financial obligations.



When the Bank restructures a loan to a troubled borrower, the loan terms (i.e., interest rate, payment amount, amortization period, and/or maturity date) are modified in such a way as to enable the borrower to cover the modified debt service payments based on current financials and cash flow adequacy.  If a borrower’s hardship is thought to be temporary, then modified terms are offered only for that time period. Where possible, the Bank obtains additional collateral and/or secondary payment sources at the time the loan is restructured in order to put the Bank in the best possible position if the borrower is not able to meet the modified terms. To date, the Bank has not forgiven any principal as a restructuring concession. The Bank will not offer modified terms if it believes that modifying the loan terms will only delay an inevitable permanent default. 



All loans designated as TDRs are considered impaired loans and may be in either accruing or non-accruing status.  The Bank’s policy for recognizing interest income on impaired loans does not differ from its overall policy for interest recognition.  Accordingly, the accrual of interest is discontinued when principal or interest is delinquent for 90 days or more unless the loan is well-secured and in the process of collection.  If the loan was accruing at the time of the modification, then it continues to be in accruing status subsequent to the modification. Non-accrual TDRs may return to accruing status when there has been sufficient payment performance for a period of at least six months.  TDRs are considered to be in payment default if, subsequent to modification, the loans are transferred to non-accrual status or to foreclosure.  Loans may be removed from being reported as a TDR in the calendar year following the modification if the interest rate at the time of modification was consistent with the interest rate for a loan with comparable credit risk and the loan has performed according to its modified terms for at least six months.



The volume and type of TDR activity is considered in the assessment of the local economic trends’ qualitative factor used in the determination of the ALL for loans that are evaluated collectively for impairment. 



There were 14 loans totaling $4.1 million and 16 loans totaling $4.9 million that were classified as TDRs at September 30, 2019 and December 31, 2018, respectively.  The following tables present the volume and recorded investment in TDR’s at the times they were modified, 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, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

 

 —

 

$

 —

 

 —

 

$

 —

 

 —

 

$

 —

     All other CRE

 

 —

 

 

 —

 

 —

 

 

 —

 

 —

 

 

 —

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

 —

 

 

 —

 

 —

 

 

 —

 

 —

 

 

 —

     All other A&D

 

 —

 

 

 —

 

 —

 

 

 —

 

 

 

227 

  Commercial and industrial

 

 —

 

 

 —

 

 —

 

 

 —

 

 —

 

 

 —

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Residential mortgage – term

 

 

 

149 

 

 —

 

 

 —

 

 

 

243 

     Residential mortgage – home equity

 

 —

 

 

 —

 

 —

 

 

 —

 

 —

 

 

 —

  Consumer

 

 —

 

 

 —

 

 —

 

 

 —

 

 —

 

 

 —

        Total

 

 

$

149 

 

 —

 

$

 —

 

 

$

470 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

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 



During the nine months ended September 30, 2019, there was one new TDR due to a mortgage hardship and two existing TDRs that had reached their modification maturity dates were re-modified.  There was no impact to the ALL from the new TDR or the re-modifications.  During the nine months ended September 30, 2019, there were no payment defaults.



During the nine months ended September 30, 2018, there were no new TDRs but three existing TDRs that had reached their original modification maturity dates were re-modified.  These re-modifications did not impact the ALL.  During the nine months ended September 30, 2018, there were no payment defaults.











 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

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

Three months ended September 30, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

 

 —

 

$

 —

 

 —

 

$

 —

 

 —

 

$

 —

     All other CRE

 

 —

 

 

 —

 

 —

 

 

 —

 

 —

 

 

 —

  Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     1-4 family residential construction

 

 —

 

 

 —

 

 —

 

 

 —

 

 —

 

 

 —

     All other A&D

 

 —

 

 

 —

 

 —

 

 

 —

 

 —

 

 

 —

  Commercial and industrial

 

 —

 

 

 —

 

 —

 

 

 —

 

 —

 

 

 —

  Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Residential mortgage – term

 

 

 

149 

 

 —

 

 

 —

 

 —

 

 

 —

     Residential mortgage – home equity

 

 —

 

 

 —

 

 —

 

 

 —

 

 —

 

 

 —

  Consumer

 

 —

 

 

 —

 

 —

 

 

 —

 

 —

 

 

 —

        Total

 

 

$

149 

 

 —

 

$

 —

 

 —

 

$

 —



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

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

Three months ended September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Non owner-occupied

 

 —

 

$

 —

 

 —

 

$

 —

 

 —

 

$

 —

     All other CRE

 

 —

 

 

 —

 

 —

 

 

 —

 

 —

 

 

 —

  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

 

 —

 

$

 —

 

 

$

387 

 

 —

 

$

 —



During the three months ended September 30, 2019, there was one new TDR, no modifications to existing TDRs and no payment defaults.  There was no impact to the ALL from the new TDR.



During the three months ended September 30, 2018, there were no new TDRs but one existing TDR that had reached its original   modification maturity was re-modified.  This re-modification did not impact the ALL.  During the third quarter of 2018, there were no payment defaults.