Allowance for Loan Losses | Note 7. Allowance for Loan Losses A disaggregation of and an analysis of the change in the allowance for loan losses by segment is shown below. Mortgage Commercial Consumer Loans on and and other (Dollars in thousands) Real Estate Industrial Loans Total For the Twelve Months Ended December 31, 2017 Beginning Balance $ 3,318 $ 493 $ 52 $ 3,863 (Charge-offs) (577 ) (729 ) (171 ) (1,477 ) Recoveries 91 263 96 450 Provision (recovery) 1,032 851 3,051 4,934 Ending Balance $ 3,864 $ 878 $ 3,028 $ 7,770 Individually evaluated for impairment $ 861 $ 92 $ 141 $ 1,094 Collectively evaluated for impairment 3,003 786 2,887 6,676 Mortgage Commercial Consumer Loans on and and Other (Dollars in thousands) Real Estate Industrial Loans Total For the Twelve Months Ended December 31, 2016 Beginning Balance $ 3,502 $ 599 $ 122 $ 4,223 Reclassification of allowance related to sold loans — — (27 ) (27 ) (Charge-offs) (735 ) (158 ) (53 ) (946 ) Recoveries 254 61 11 326 Provision (recovery) 297 (9 ) (1 ) 287 Ending Balance $ 3,318 $ 493 $ 52 $ 3,863 Individually evaluated for impairment $ 803 $ 92 $ — $ 895 Collectively evaluated for impairment 2,515 401 52 2,968 As a result of the fair value adjustment made to a pool of consumer loans acquired in the merger with Virginia BanCorp, $696 thousand of charge-offs previously reported in the Consumer and Other Loans segment were reclassified against consumer loans. Refer to Note 2, Business Combination. Loan receivables evaluated for impairment individually and collectively by segment as of December 31, 2017 and 2016 are as follows: Mortgage Commercial Consumer Loans on and and Other (Dollars in thousands) Real Estate Industrial Loans Total As of December 31, 2017 Individually evaluated for impairment $ 8,874 $ 92 $ 141 $ 9,107 Collectively evaluated for impairment 595,007 114,001 42,356 751,364 Loans acquired with deteriorated credit quality 5,756 — 69 5,825 Total Gross Loans $ 609,637 $ 114,093 $ 42,566 $ 766,296 As of December 31, 2016 Individually evaluated for impairment $ 10,323 $ 92 $ — $ 10,415 Collectively evaluated for impairment 328,118 42,932 3,544 374,594 Total Gross Loans $ 338,441 $ 43,024 $ 3,544 $ 385,009 The following table presents the changes in the accretable yield for PCI loans (refer to Note 3) since acquisition on April 1, 2017 through December 31, 2017 (in thousands): December 31, Balance at acquisition, April 1, 2017 $ 1,354 Accretion (267 ) Reclassifications from nonaccretable balance, net — Other changes, net — Balance as of December 31, 2017 $ 1,087 As of December 31, 2017 there was no allowance on PCI loans. Internal risk rating grades are shown in the following table. Construction, Residential Commercial Commercial Land and Residential Revolving and Mortgages Mortgages Commercial (Dollars in thousands) Land First Junior (Non-Owner (Owner and Consumer As of December 31, 2017 Development Farmland Mortgages Mortgages Occupied) Occupied) Industrial Loans Total Grade: Pass $ 55,949 $ 923 $ 256,614 $ 43,659 $ 140,625 $ 67,732 $ 110,281 $ 12,431 $ 688,214 Watch 6,690 — 8,624 1,376 5,931 10,076 2,373 29,917 64,987 Special mention 172 — 205 — — — 1,347 — 1,724 Substandard 3,231 — 3,922 1,463 201 2,244 92 218 11,371 Doubtful — — — — — — — — — Total $ 66,042 $ 923 $ 269,365 $ 46,498 $ 146,757 $ 80,052 $ 114,093 $ 42,566 $ 766,296 Construction, Commercial Commercial Land and Mortgages Mortgages Commercial Land (Non-Owner (Owner and As of December 31, 2016 Development Farmland Occupied) Occupied) Industrial Total Grade: Pass $ 32,009 $ 1,023 $ 30,639 $ 31,191 $ 40,841 $ 135,703 Watch 5,795 — 4,184 6,652 1,891 18,522 Special mention 180 — 272 1,453 125 2,030 Substandard 1,834 — 248 2,529 167 4,778 Doubtful — — — — — — Total $ 39,818 $ 1,023 $ 35,343 $ 41,825 $ 43,024 $ 161,033 As of December 31, 2016, internal risk rating grades were generally assigned to commercial loans not secured by real estate, commercial mortgages, residential mortgages greater than $1 million, smaller residential mortgages which are impaired, loans to real estate developers and contractors, consumer loans greater than $250,000 with chronic delinquency, and TDRs, as shown in the following table (for December 31, 2016). The grading analysis estimates the capability of the borrower to repay the contractual obligations of the loan agreements as scheduled. Risk grades (refer to Note 3) are evaluated as new information becomes available for each borrowing relationship. After completing the system conversion, the bank has adopted a new risk grading system over its entire loan portfolio. As of December 31, 2017, except for pooled consumer loans, the existing loan portfolio is risk graded using loan risk grading software that employs a variety of algorithms based on detailed account characteristics to include borrower’s payment history on a total relationship basis as well as loan to value exposure. For non-homogenous Prior to merger, the bank did not assign internal risk grades to smaller mortgage and smaller consumer loans. These loans were considered to be nonperforming when they are delinquent by 90 days or more or non-accruing Residential Residential Revolving As of December 31, 2016 First and Junior Consumer PAYMENT ACTIVITY STATUS Mortgages (1) Mortgages (2) Loans (3) Total Performing $ 191,852 $ 26,265 $ 3,544 $ 221,661 Nonperforming 2,155 160 — 2,315 Total $ 194,007 $ 26,425 $ 3,544 $ 223,976 Notes: (1) Residential First Mortgages which have been assigned a risk rating grade of Substandard totaled $3.3 million as of December 31, 2016. (2) Residential Revolving and Junior Mortgages which have been assigned a risk rating grade of Substandard totaled $1.1 million as of December 31, 2016. (3) No Consumer Loans had been assigned a risk rating grade of Substandard as of December 31, 2016. The following tables show the Company’s recorded investment and the customers’ unpaid principal balances for impaired (Dollars in thousands) As of December 31, 2017 As of December 31, 2016 IMPAIRED LOANS Recorded Customers’ Unpaid Related Recorded Customers’ Unpaid Related Investment Principal Balance Allowance Investment Principal Balance Allowance With no related allowance: Construction, Land and Land Development $ 900 $ 1,378 $ — $ 1,531 $ 1,539 $ — Residential First Mortgages 1,488 1,488 — 2,112 2,176 — Residential Revolving and Junior Mortgages (1) 414 414 — 995 999 — Commercial Mortgages (Non-owner — — — 248 248 — Commercial Mortgages (Owner occupied) 1,721 1,971 — 1,860 2,178 — Commercial and Industrial — — — — — — Consumer—Other — — — — — — 4,523 5,251 — 6,746 7,140 — With an allowance recorded: Construction, Land and Land Development 550 621 137 243 286 145 Residential First Mortgages 1,914 1,914 367 1,951 1,951 367 Residential Revolving and Junior Mortgages (1) 1,340 1,340 162 544 546 199 Commercial Mortgages (Non-owner — — — — — — Commercial Mortgages (Owner occupied) 547 586 195 839 854 92 Commercial and Industrial 92 92 92 92 101 92 Consumer—Other 141 141 141 — — — 4,584 4,694 1,094 3,669 3,738 895 Total Impaired Loans: Construction, Land and Land Development 1,450 1,999 137 1,774 1,825 145 Residential First Mortgages 3,402 3,402 367 4,063 4,127 367 Residential Revolving and Junior Mortgages (1) 1,754 1,754 162 1,539 1,545 199 Commercial Mortgages (Non-owner — — — 248 248 — Commercial Mortgages (Owner occupied) 2,268 2,557 195 2,699 3,032 92 Commercial and Industrial 92 92 92 92 101 92 Consumer—Other 141 141 141 — — — $ 9,107 $ 9,945 $ 1,094 $ 10,415 $ 10,878 $ 895 Notes: (1) Junior mortgages include equity lines. For the Year Ended For the Year Ended December 31, 2017 December 31, 2016 Average Interest Average Interest Recorded Income Recorded Income (Dollars in thousands) Investment Recognized Investment Recognized With no related allowance: Construction, Land and Land Development $ 1,282 $ 66 $ 1,316 $ 55 Residential First Mortgages 1,449 21 1,956 14 Residential Revolving and Junior Mortgages (1) 417 5 808 38 Commercial Mortgages (Non-owner — — 251 15 Commercial Mortgages (Owner occupied) 1,800 32 1,858 27 Commercial and Industrial — — — — Consumer—Other — — — — 4,948 124 6,189 149 With an allowance recorded: Construction, Land and Land Development 572 4 253 5 Residential First Mortgages 1,932 93 1,956 90 Residential Revolving and Junior Mortgages (1) 1,360 44 218 9 Commercial Mortgages (Non-owner — — — — Commercial Mortgages (Owner occupied) 572 12 819 22 Commercial and Industrial 92 — 103 1 Consumer—Other 28 6 — — 4,556 159 3,349 127 Total Construction, Land and Land Development 1,854 70 1,569 60 Residential First Mortgages 3,381 114 3,912 104 Residential Revolving and Junior Mortgages (1) 1,777 49 1,026 47 Commercial Mortgages (Non-owner — — 251 15 Commercial Mortgages (Owner occupied) 2,372 44 2,677 49 Commercial and Industrial 92 — 103 1 Consumer—Other 28 6 — — $ 9,504 $ 283 $ 9,538 $ 276 Prior to the Bank’s core system conversion, which was completed during the fourth quarter of 2017, smaller non-accruing loans, and non-accruing loans that were not graded because they were included in homogenous pools, generally did not meet the criteria for impairment testing, and were therefore excluded from impaired loan disclosures. At December 31, 2016, non-accruing non-accruing Loans modified as TDRs are considered impaired and are individually evaluated for the amount of impairment in the ALL. The following table presents, by segments of loans, information related to loans modified as TDRs during the years ended December 31, 2017 and 2016. For the Year Ended For the Year Ended December 31, 2017 December 31, 2016 Pre-Modification Post-Modification Pre-Modification Post-Modification (Dollars in thousands) Outstanding Outstanding Outstanding Outstanding Number of Recorded Recorded Number of Recorded Recorded TROUBLED DEBT RESTRUCTURINGS Loans Investment Investment Loans Investment Investment Residential first mortages (1) 1 $ 820 $ 820 1 $ 244 $ 244 Consumer loan (1) 1 147 147 — — — Notes: (1) Modifications were an extention of the loan terms. For the Year Ended For the Year Ended December 31, 2017 December 31, 2016 TROUBLED DEBT RESTRUCTURINGS THAT SUBSEQUENTLY DEFAULTED Number of Recorded Number of Recorded Commerical mortgages (Owner occupied) 0 0 0 0 There were 18 TDRs with an aggregate balance of $4.1 million and 16 TDRs with an aggregate balance of $3.2 million outstanding as of December 31, 2017 and December 31, 2016, respectively. Of the total TDR’s, 11 TDRs with an aggregate balance of $2.6 million were non performing as of December 31, 2017 and 9 TDRs with an aggregate balance of $1.1 million were nonperforming as of December 31, 2016. |