Internal Risk Rating Grades | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Special |
|
Sub- |
|
|
|
December 31,
2016 |
|
Excellent |
|
Good |
|
Pass |
|
Watch |
|
Mention |
|
standard |
|
TOTAL |
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and
industrial - organic |
|
$ |
816 |
|
$ |
24,225 |
|
$ |
15,840 |
|
$ |
259 |
|
$ |
236 |
|
$ |
184 |
|
$ |
41,560 |
Commercial and
industrial - government guaranteed |
|
|
5,550 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
5,550 |
Commercial and
industrial - syndicated |
|
|
- |
|
|
- |
|
|
16,175 |
|
|
- |
|
|
- |
|
|
2,932 |
|
|
19,107 |
Real estate
construction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
construction |
|
|
- |
|
|
- |
|
|
395 |
|
|
- |
|
|
- |
|
|
- |
|
|
395 |
Commercial
construction |
|
|
- |
|
|
- |
|
|
4,422 |
|
|
- |
|
|
- |
|
|
- |
|
|
4,422 |
Land and land
development |
|
|
- |
|
|
- |
|
|
10,271 |
|
|
5 |
|
|
- |
|
|
589 |
|
|
10,865 |
Real estate
mortgages |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1-4 family
residential, first lien, investment |
|
|
- |
|
|
- |
|
|
35,102 |
|
|
1,724 |
|
|
229 |
|
|
483 |
|
|
37,538 |
1-4 family
residential, first lien, owner occupied |
|
|
- |
|
|
- |
|
|
15,207 |
|
|
325 |
|
|
- |
|
|
1,097 |
|
|
16,629 |
1-4 family
residential, junior lien |
|
|
- |
|
|
- |
|
|
2,214 |
|
|
326 |
|
|
189 |
|
|
142 |
|
|
2,871 |
Home equity
lines of credit, first lien |
|
|
- |
|
|
- |
|
|
7,872 |
|
|
40 |
|
|
- |
|
|
- |
|
|
7,912 |
Home equity
lines of credit, junior lien |
|
|
- |
|
|
- |
|
|
13,911 |
|
|
- |
|
|
- |
|
|
111 |
|
|
14,022 |
Farm |
|
|
- |
|
|
- |
|
|
11,253 |
|
|
- |
|
|
- |
|
|
- |
|
|
11,253 |
Multifamily |
|
|
- |
|
|
- |
|
|
31,052 |
|
|
- |
|
|
- |
|
|
- |
|
|
31,052 |
Commercial
owner occupied |
|
|
- |
|
|
695 |
|
|
81,582 |
|
|
1,019 |
|
|
- |
|
|
- |
|
|
83,296 |
Commercial
non-owner occupied |
|
|
- |
|
|
- |
|
|
104,963 |
|
|
1,012 |
|
|
- |
|
|
1,087 |
|
|
107,062 |
Consumer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer
revolving credit |
|
|
65 |
|
|
19,766 |
|
|
539 |
|
|
- |
|
|
- |
|
|
3 |
|
|
20,373 |
Consumer all
other credit |
|
|
284 |
|
|
9,977 |
|
|
1,027 |
|
|
4 |
|
|
- |
|
|
36 |
|
|
11,328 |
Student loans
purchased |
|
|
- |
|
|
- |
|
|
56,011 |
|
|
889 |
|
|
- |
|
|
- |
|
|
56,900 |
Total Loans |
|
$ |
6,715 |
|
$ |
54,663 |
|
$ |
407,836 |
|
$ |
5,603 |
|
$ |
654 |
|
$ |
6,664 |
|
$ |
482,135 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special |
|
Sub- |
|
|
|
December 31,
2015 |
|
Excellent |
|
Good |
|
Pass |
|
Watch |
|
Mention |
|
standard |
|
TOTAL |
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and
industrial - organic |
|
$ |
1,238 |
|
$ |
30,221 |
|
$ |
15,599 |
|
$ |
101 |
|
$ |
25 |
|
$ |
31 |
|
$ |
47,215 |
Commercial and
industrial - syndicated |
|
|
- |
|
|
- |
|
|
20,691 |
|
|
- |
|
|
- |
|
|
2,962 |
|
|
23,653 |
Real estate construction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
construction |
|
|
- |
|
|
- |
|
|
2,178 |
|
|
- |
|
|
- |
|
|
- |
|
|
2,178 |
Commercial
construction |
|
|
- |
|
|
- |
|
|
6,214 |
|
|
- |
|
|
- |
|
|
- |
|
|
6,214 |
Land and land
development |
|
|
- |
|
|
- |
|
|
9,369 |
|
|
8 |
|
|
515 |
|
|
627 |
|
|
10,519 |
Real estate mortgages |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1-4 family
residential, first lien, investment |
|
|
- |
|
|
- |
|
|
28,832 |
|
|
1,885 |
|
|
232 |
|
|
179 |
|
|
31,128 |
1-4 family
residential, first lien, owner occupied |
|
|
- |
|
|
1,500 |
|
|
18,796 |
|
|
335 |
|
|
- |
|
|
252 |
|
|
20,883 |
1-4 family
residential, junior lien |
|
|
- |
|
|
- |
|
|
3,060 |
|
|
130 |
|
|
418 |
|
|
162 |
|
|
3,770 |
Home equity
lines of credit, first lien |
|
|
- |
|
|
- |
|
|
11,890 |
|
|
40 |
|
|
- |
|
|
- |
|
|
11,930 |
Home equity
lines of credit, junior lien |
|
|
- |
|
|
- |
|
|
15,588 |
|
|
- |
|
|
- |
|
|
82 |
|
|
15,670 |
Farm |
|
|
- |
|
|
- |
|
|
7,762 |
|
|
- |
|
|
- |
|
|
- |
|
|
7,762 |
Multifamily |
|
|
- |
|
|
- |
|
|
20,209 |
|
|
- |
|
|
- |
|
|
- |
|
|
20,209 |
Commercial
owner occupied |
|
|
- |
|
|
- |
|
|
61,803 |
|
|
3,694 |
|
|
- |
|
|
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 |
|
|
1,317 |
|
|
2 |
|
|
- |
|
|
41 |
|
|
11,655 |
Student loans
purchased |
|
|
- |
|
|
- |
|
|
35,655 |
|
|
- |
|
|
- |
|
|
- |
|
|
35,655 |
Total Loans |
|
$ |
1,574 |
|
$ |
58,308 |
|
$ |
349,122 |
|
$ |
6,195 |
|
$ |
2,251 |
|
$ |
6,214 |
|
$ |
423,664 | |
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,
2016
|
|
|
|
|
|
Real Estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
Construction |
|
Real Estate |
|
Consumer |
|
|
|
|
|
|
Loans |
|
and Land |
|
Mortgages |
|
Loans |
|
Total |
Allowance for Loan Losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of
January 1, 2016 |
|
$ |
797 |
|
|
$ |
159 |
|
|
$ |
2,592 |
|
|
$ |
19 |
|
|
$ |
3,567 |
|
Charge-offs |
|
|
(25 |
) |
|
|
- |
|
|
|
(12 |
) |
|
|
- |
|
|
|
(37 |
) |
Recoveries |
|
|
32 |
|
|
|
- |
|
|
|
3 |
|
|
|
12 |
|
|
|
47 |
|
|
Provision for (recovery of) loan losses |
|
|
20 |
|
|
|
(32 |
) |
|
|
(77 |
) |
|
|
200 |
|
|
|
111 |
|
Ending
Balance |
|
$ |
824 |
|
|
$ |
127 |
|
|
$ |
2,506 |
|
|
$ |
231 |
|
|
$ |
3,688 |
|
|
Ending Balance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually
evaluated for impairment |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
Collectively evaluated for impairment |
|
|
824 |
|
|
|
127 |
|
|
|
2,506 |
|
|
|
231 |
|
|
|
3,688 |
|
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment |
|
$ |
- |
|
|
$ |
51 |
|
|
$ |
1,482 |
|
|
$ |
889 |
|
|
$ |
2,422 |
|
Collectively
evaluated for impairment |
|
|
66,217 |
|
|
|
15,631 |
|
|
|
310,153 |
|
|
|
87,712 |
|
|
|
479,713 |
|
Ending Balance |
|
$ |
66,217 |
|
|
$ |
15,682 |
|
|
$ |
311,635 |
|
|
$ |
88,601 |
|
|
$ |
482,135 |
|
|
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 |
| |