XML 30 R19.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans and Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2017
Financing Receivable, Allowance for Credit Losses [Line Items]  
Summary of composition of loan portfolio

 
March 31, 2017December 31, 2016
(dollars in thousands)Amount% of TotalAmount% of Total
Commercial
     Owner occupied RE     $288,300     23.7%     $285,938     24.6%
     Non-owner occupied RE258,44921.2%239,57420.6%
     Construction36,8893.0%33,3932.9%
     Business208,59017.1%202,55217.4%
          Total commercial loans792,22865.0%761,45765.5%
Consumer
     Real estate230,69518.9%215,58818.5%
     Home equity143,67311.8%137,10511.8%
     Construction31,5352.6%31,9222.7%
     Other20,5491.7%17,5721.5%
          Total consumer loans426,45235.0%402,18734.5%
          Total gross loans, net of deferred fees1,218,680100.0%1,163,644   100.0%
Less—allowance for loan losses(15,287)(14,855)
          Total loans, net$     1,203,393$     1,148,789
Summary of loan maturity distribution by type and related interest rate

 
March 31, 2017
After one
One yearbut withinAfter five
(dollars in thousands)     or less     five years     years     Total
Commercial
     Owner occupied RE$22,336149,371116,593288,300
     Non-owner occupied RE33,669140,11684,664258,449
     Construction9,07711,35816,45436,889
     Business62,790106,72939,071208,590
          Total commercial loans127,872407,574256,782792,228
Consumer
     Real estate28,75452,367149,574230,695
     Home equity7,39129,494106,788143,673
     Construction15,76260615,16731,535
     Other6,6009,6294,32020,549
          Total consumer loans58,50792,096275,849426,452
               Total gross loans, net of deferred fees$     186,379499,670532,6311,218,680
Loans maturing after one year with:
Fixed interest rates$     778,861
Floating interest rates253,440
 
December 31, 2016
After one
One yearbut withinAfter five
or lessfive yearsyearsTotal
Commercial
     Owner occupied RE$26,062145,419114,457285,938
     Non-owner occupied RE34,685142,26162,628239,574
     Construction5,8819,55817,95433,393
     Business66,36199,25536,936202,552
          Total commercial loans132,989396,493231,975761,457
Consumer
     Real estate26,34249,832139,414215,588
     Home equity7,14229,041100,922137,105
     Construction14,10362717,19231,922
     Other5,0499,3053,21817,572
          Total consumer52,63688,805260,746402,187
               Total gross loan, net of deferred fees$185,625485,298492,7211,163,644
Loans maturing after one year with:
Fixed interest rates$733,892
Floating interest rates244,127
Summary of nonperforming assets, including nonaccruing TDRs

 
(dollars in thousands)March 31, 2017December 31, 2016
Commercial
     Owner occupied RE     $     266     276
     Non-owner occupied RE2,5142,711
     Construction--
     Business1,616686
Consumer
     Real estate541550
     Home equity257256
     Construction--
     Other513
Nonaccruing troubled debt restructurings979990
Total nonaccrual loans, including nonaccruing TDRs6,1785,482
Other real estate owned669639
Total nonperforming assets$  6,847              6,121
Nonperforming assets as a percentage of:
     Total assets0.47%0.46%
     Gross loans0.56%0.53%
Total loans over 90 days past due1,6881,984
Loans over 90 days past due and still accruing--
Accruing troubled debt restructurings$5,7955,675

Summary of key information for impaired loans

 
March 31, 2017
Recorded investment
Impaired loans
Unpaidwith relatedRelated
PrincipalImpairedallowance forallowance for
(dollars in thousands)     Balance     loans     loan losses     loan losses
Commercial
     Owner occupied RE$     2,2712,2202,220420
     Non-owner occupied RE7,2263,8231,503410
     Construction----
     Business4,3533,6652,9431,160
          Total commercial13,8509,7086,6661,990
Consumer
     Real estate1,8441,8281,642605
     Home equity26225712361
     Construction----
     Other18118118193
          Total consumer2,2872,2661,946759
               Total$16,13711,9748,6122,749

 
December 31, 2016
Recorded investment
Impaired loans
Unpaidwith relatedRelated
PrincipalImpairedallowance forallowance for
     Balance     loans     loan losses     loan losses
Commercial
     Owner occupied RE$2,2842,2432,224263
     Non-owner occupied RE7,2384,0311,638457
     Construction----
     Business3,6992,5931,6101,154
          Total commercial13,2218,8675,4721,874
Consumer
     Real estate1,8531,8431,843682
     Home equity207257--
     Construction----
     Other26119017788
          Total consumer2,3212,2902,020770
               Total$     15,54211,1577,4922,644
Summary of average recorded investment and interest income recognized on impaired loans

 
Three months endedThree months endedYear ended
March 31, 2017March 31, 2016December 31, 2016
Average RecognizedAverageRecognized     AverageRecognized
recordedinterestrecordedinterestrecordedinterest
(dollars in thousands)     investment     income     investmentincomeinvestmentincome
Commercial
     Owner occupied RE$     2,23228$     615     7     2,263     112
     Non-owner occupied RE3,927295,731484,106200
     Construction--1,77830--
     Business3,675402,760302,873135
          Total commercial9,8349710,8841159,242447
Consumer
     Real estate1,836161,11991,85481
     Home equity256119522572
     Construction------
     Other182-257-2036
          Total consumer2,274171,571112,31489
               Total$12,108114$12,45512611,556536
Summary of allowance for loan losses by commercial and consumer portfolio segments

 
Three months ended March 31, 2017
CommercialConsumer
OwnerNon-owner
occupiedoccupied  RealHome
(dollars in thousands)     RE   RE   Construction   Business   Estate   equity   Construction   Other   Total
Balance, beginning of period$2,843         2,778295       4,123   2,7801,47525230914,855
Provision for loan losses20936939(321)(40)1433764500
Loan charge-offs -(181)-(9) - - - -(190)
Loan recoveries - 1-30901-- 122
       Net loan charge-offs- (180)- 21 901--(68)
Balance, end of period$     3,0522,967  3343,8232,830   1,61928937315,287
Net charge-offs to average loans (annualized) 0.02%
Allowance for loan losses to gross loans1.25%
Allowance for loan losses to nonperforming loans     247.43%
 
Three months ended March 31, 2016
CommercialConsumer
Owner Non-owner
occupiedoccupiedRealHome
(dollars in thousands)REREConstructionBusinessEstateequityConstructionOtherTotal
Balance, beginning of period$2,3473,1873383,8002,0701,202313  37213,629
Provision for loan losses151122104(158)248613859625
Loan charge-offs(5)(75)-(36)(187)--(91)(394)
Loan recoveries-2-33---338
       Net loan charge-offs(5)(73)-(3)(187)--(88)(356)
Balance, end of period$2,4933,2364423,6392,1311,26335134313,898
Net charge-offs to average loans (annualized)0.14%
Allowance for loan losses to gross loans1.34%
Allowance for loan losses to nonperforming loans224.56%
Summary of allowance for loan losses and recorded investment in loans by impairment methodology

 
March 31, 2017
Allowance for loan lossesRecorded investment in loans
(dollars in thousands)     Commercial     Consumer     Total     Commercial     Consumer     Total
Individually evaluated$1,9907592,7499,7082,26611,974
Collectively evaluated8,2304,30812,538782,520424,1861,206,706
     Total$     10,2205,06715,287792,228426,4521,218,680
 
December 31, 2016
Allowance for loan lossesRecorded investment in loans
CommercialConsumerTotalCommercialConsumerTotal
Individually evaluated $1,874 7702,644 8,8672,290 11,157
Collectively evaluated 8,1654,046 12,211752,590 399,8971,152,487
     Total$10,0394,81614,855761,457402,1871,163,644

Commercial [Member]  
Financing Receivable, Allowance for Credit Losses [Line Items]  
Summary of breakdown of outstanding loans by risk category

 
March 31, 2017
OwnerNon-owner
(dollars in thousands)     occupied RE     occupied RE     Construction     Business     Total
Pass$282,726253,42136,889198,953771,989
Special mention3,164976-3,7357,875
Substandard2,4104,052-5,90212,364
Doubtful-----
$288,300258,44936,889208,590792,228

 
December 31, 2016
OwnerNon-owner
occupied REoccupied REConstructionBusinessTotal
Pass     $     282,055     234,957     33,393     193,517     743,922
Special mention1,097975-2,4894,561
Substandard2,7863,642-6,54612,974
Doubtful-----
$285,938239,57433,393202,552761,457
Summary of outstanding loans which include loans on nonaccrual by past due status

 
March 31, 2017
OwnerNon-owner
(dollars in thousands)occupied REoccupied REConstructionBusinessTotal
Current     $     288,035     256,991     36,889     206,466     788,381
30-59 days past due-416-6511,067
60-89 days past due249--1,1001,349
Greater than 90 Days161,042-3731,431
$288,300258,44936,889208,590792,228
 
December 31, 2016
OwnerNon-owner
occupied REoccupied REConstructionBusinessTotal
Current$284,700238,34633,393200,624757,063
30-59 days past due981--1,4232,404
60-89 days past due25756--313
Greater than 90 Days-1,172-5051,677
$285,938239,57433,393202,552761,457
Consumer [Member]  
Financing Receivable, Allowance for Credit Losses [Line Items]  
Summary of breakdown of outstanding loans by risk category

 
March 31, 2017
(dollars in thousands)Real estateHome equityConstructionOtherTotal
Pass     $     226,785     140,439     31,535     20,428     419,187
Special mention8602,184-243,068
Substandard3,0501,050-974,197
Doubtful-----
Loss-----
$230,695143,67331,53520,549426,452

 
December 31, 2016
Real estateHome equityConstructionOther     Total
Pass     $     211,563     134,124     31,922     17,485395,094
Special mention1,0642,109-163,189
Substandard2,961872-713,904
Doubtful-----
Loss-----
$215,588137,10531,92217,572402,187
 
Summary of outstanding loans which include loans on nonaccrual by past due status
 
 
March 31, 2017
(dollars in thousands) Real estate  Home equity    Construction    Other Total
Current $ 229,729 143,078 31,535     20,510   424,852
30-59 days past due 413 209 - 39 661
60-89 days past due 553 129 - - 682
Greater than 90 Days - 257 - - 257
$ 230,695 143,673 31,535 20,549 426,452
 
December 31, 2016
Real estate Home equity Construction Other Total
Current $ 214,228 136,638 31,922 17,427 400,215
30-59 days past due 1,041 210 - 126 1,377
60-89 days past due 282 - - 6 288
Greater than 90 Days 37 257 - 13 307
$ 215,588 137,105 31,922 17,572 402,187