XML 30 R19.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans and Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2017
Financing Receivable, Allowance for Credit Losses [Line Items]  
Summary of composition of loan portfolio
 
June 30, 2017 December 31, 2016
(dollars in thousands)       Amount       % of Total       Amount       % of Total
Commercial
Owner occupied RE $      310,696 23.9 % $      285,938 24.6 %
Non-owner occupied RE 292,001 22.5 % 239,574 20.6 %
Construction 42,447 3.3 % 33,393 2.9 %
Business 212,703 16.3 % 202,552 17.4 %
Total commercial loans 857,847 66.0 % 761,457 65.5 %
Consumer
Real estate 233,401 18.0 % 215,588 18.5 %
Home equity 147,091 11.3 % 137,105 11.8 %
Construction 39,758 3.0 % 31,922 2.7 %
Other 21,732 1.7 % 17,572 1.5 %
Total consumer loans 441,982 34.0 % 402,187 34.5 %
Total gross loans, net of deferred fees 1,299,829      100.0 % 1,163,644      100.0 %
Less—allowance for loan losses (15,444 ) (14,855 )
Total loans, net $ 1,284,385 $ 1,148,789
Summary of loan maturity distribution by type and related interest rate
   
June 30, 2017
After one
One year but within After five
(dollars in thousands)       or less       five years       years       Total
Commercial
Owner occupied RE $      27,023 163,848 119,825 310,696
Non-owner occupied RE 39,353 151,447 101,201 292,001
Construction 12,303 9,210 20,934 42,447
Business 70,721 101,246 40,736 212,703
Total commercial loans 149,400 425,751 282,696 857,847
Consumer
Real estate 26,561 54,848 151,992 233,401
Home equity 9,382 30,130 107,579 147,091
Construction 16,602 2,614 20,542 39,758
Other 7,382 9,942 4,408 21,732
Total consumer loans 59,927 97,534 284,521 441,982
Total gross loans, net of deferred fees $ 209,327 523,285 567,217 1,299,829
Loans maturing after one year with:
Fixed interest rates $      822,399
Floating interest rates 268,103
 
December 31, 2016
After one
One year but within After five
or less five years years Total
Commercial
Owner occupied RE $ 26,062 145,419 114,457 285,938
Non-owner occupied RE 34,685 142,261 62,628 239,574
Construction 5,881 9,558 17,954 33,393
Business 66,361 99,255 36,936 202,552
Total commercial loans 132,989 396,493 231,975 761,457
Consumer
Real estate 26,342 49,832 139,414 215,588
Home equity 7,142 29,041 100,922 137,105
Construction 14,103 627 17,192 31,922
Other 5,049 9,305 3,218 17,572
Total consumer 52,636 88,805 260,746 402,187
Total gross loan, net of deferred fees $ 185,625 485,298 492,721 1,163,644
Loans maturing after one year with :
Fixed interest rates $ 733,892
Floating interest rates 244,127
Summary of nonperforming assets, including nonaccruing TDRs
 
(dollars in thousands)       June 30, 2017       December 31, 2016
Commercial
Owner occupied RE $       245 276
Non-owner occupied RE 2,205 2,711
Construction - -
Business 1,324 686
Consumer
Real estate 534 550
Home equity 197 256
Construction - -
Other 4 13
Nonaccruing troubled debt restructurings 749 990
Total nonaccrual loans, including nonaccruing TDRs 5,258 5,482
Other real estate owned 428 639
Total nonperforming assets $ 5,686 6,121
Nonperforming assets as a percentage of:
Total assets 0.37 % 0.46 %
Gross loans 0.44 % 0.53 %
Total loans over 90 days past due 2,638 1,984
Loans over 90 days past due and still accruing - -
Accruing troubled debt restructurings $ 6,009              5,675
Summary of key information for impaired loans
 
June 30, 2017
Recorded investment
  Impaired loans
Unpaid with related Related
Principal Impaired allowance for allowance for
(dollars in thousands)       Balance          loans       loan losses       loan losses
Commercial
Owner occupied RE $      2,240 2,186 833 401
Non-owner occupied RE 7,042 3,495 1,374 361
Construction - - - -
Business 4,308 3,581 3,087 1,305
Total commercial 13,590 9,262 5,294 2,067
Consumer
Real estate 1,650 1,629 1,629 1,026
Home equity 203 197 197 135
Construction - - - -
Other 180 179 179 28
Total consumer 2,033 2,005 2,005 1,189
Total $ 15,623 11,267 7,299 3,256

 
December 31, 2016
Recorded investment
  Impaired loans
Unpaid with related Related
Principal Impaired allowance for allowance for
      Balance          loans       loan losses       loan losses
Commercial
Owner occupied RE $ 2,284 2,243 2,224 263
Non-owner occupied RE 7,238 4,031 1,638 457
Construction - - - -
Business 3,699 2,593 1,610 1,154
Total commercial 13,221 8,867 5,472 1,874
Consumer
Real estate 1,853 1,843 1,843 682
Home equity 207 257 - -
Construction - - - -
Other 261 190 177 88
Total consumer 2,321 2,290 2,020 770
Total $ 15,542 11,157 7,492 2,644
Summary of average recorded investment and interest income recognized on impaired loans
 
Three months ended Three months ended
June 30, 2017 June 30, 2016
Average   Recognized Average   Recognized
recorded interest recorded interest
(dollars in thousands)       investment       income           investment       income
Commercial
Owner occupied RE $      2,195 26 1,994 21
Non-owner occupied RE 3,620 48 5,582 35
Construction - - - -
Business 3,623 54 5,272 54
Total commercial 9,438 128 12,848 110
Consumer
Real estate 1,635 16 1,153 12
Home equity 197 1 257 1
Construction - - - -
Other 180 1 294 5
Total consumer 2,012 18 1,704 18
Total $ 11,450 146 14,552 128

 
Six months ended Six months ended Year ended
June 30, 2017 June 30, 2016 December 31, 2016
Average Recognized Average   Recognized Average   Recognized
recorded interest recorded interest recorded interest
(dollars in thousands)       investment       income          investment       income          investment       income
Commercial
Owner occupied RE $      2,204 53 1,999 43 2,263 112
Non-owner occupied RE 3,721 76 5,642 86 4,106 200
Construction - - - - - -
Business 3,635 98 5,315 134 2,873 135
Total commercial 9,560 227 12,956 263 9,242 447
Consumer
Real estate 1,642 33 1,155 21 1,854 81
Home equity 198 2 257 1 257 2
Construction - - - - - -
Other 181 2 295 6 203 6
Total consumer 2,021 37 1,707 28 2,314 89
Total $ 11,581 264 14,663 291 11,556 536
Summary of allowance for loan losses by commercial and consumer portfolio segments
Three months ended June 30, 2017
Commercial Consumer
Owner Non-owner
     occupied      occupied               Real     Home               
(dollars in thousands) RE RE   Construction Business Estate equity   Construction Other Total
Balance, beginning of period $      3,052        2,967 334       3,823      2,830      1,619 289 373 15,287
Provision for loan losses (88 ) 255 16 139 240 (23 ) 39 (78 ) 500
Loan charge-offs - (253 ) - (120 ) - - - - (373 )
Loan recoveries - 12 - 15 (9 ) 12 - - 30
       Net loan charge-offs - (241 ) - (105 ) (9 ) 12 - - (343 )
Balance, end of period $ 2,964 2,981 350 3,857 3,061 1,608 328 295       15,444
Net charge-offs to average loans (annualized) 0.11 %
Allowance for loan losses to gross loans 1.19 %
Allowance for loan losses to nonperforming loans 293.75 %

 
Three months ended June 30, 2016
Commercial Consumer
(dollars in thousands)       Owner
occupied
RE
      Non-owner
occupied
RE
      Construction       Business       Real
Estate
      Home
equity
      Construction       Other       Total
Balance, beginning of period $      2,493          3,236                442        3,639   2,131 1,263                351    343  13,898
Provision for loan losses 304 (250 ) (49 ) 488 170 40 (139 ) 11 575
Loan charge-offs - - (42 ) (311 ) - (7 ) - (24 ) (384 )
Loan recoveries - 25 - 203 - - - - 228
Net loan charge-offs - 25 (42 ) (108 ) - (7 ) - (24 ) (156 )
Balance, end of period $ 2,797 3,011 351 4,019 2,301 1,296 212 330 14,317
Net charge-offs to average loans (annualized) 0.06 %
Allowance for loan losses to gross loans 1.34 %
Allowance for loan losses to nonperforming loans 250.63 %
 
 
Six months ended June 30, 2017
Commercial Consumer
(dollars in thousands) Owner
occupied
RE
Non-owner
occupied
RE
Construction Business Real
Estate
Home
equity
Construction Other Total
Balance, beginning of period $ 2,843 2,778 295 4,123 2,780 1,475 252 309 14,855
Provision for loan losses 121 623 55 (182 ) 200 121 76 (14 ) 1,000
Loan charge-offs - (433 ) - (130 ) - - - - (563 )
Loan recoveries - 13 - 46 81 12 - - 152
Net loan charge-offs - (420 ) - (84 ) 81 12 - - (411 )
Balance, end of period $ 2,964 2,981 350 3,857 3,061 1,608 328 295 15,444
Net charge-offs to average loans (annualized) 0.03 %
 
Six months ended June 30, 2016
Commercial Consumer
(dollars in thousands) Owner
occupied
RE
Non-owner
occupied
RE
Construction Business Real
Estate
Home
equity
Construction Other Total
Balance, beginning of period $ 2,347 3,187 338 3,800 2,070 1,202 313 372 13,629
Provision for loan losses 455 (128 ) 55 330 418 101 (101 ) 70 1,200
Loan charge-offs (5 ) (75 ) (42 ) (348 ) (187 ) (7 ) - (115 ) (779 )
Loan recoveries - 27 - 237 - - - 3 267
Net loan charge-offs (5 ) (48 ) (42 ) (111 ) (187 ) (7 ) - (112 ) (512 )
Balance, end of period $ 2,797 3,011 351 4,019 2,301 1,296 212 330 14,317
Net charge-offs to average loans (annualized) 0.10 %
Summary of allowance for loan losses and recorded investment in loans by impairment methodology
 
June 30, 2017
Allowance for loan losses Recorded investment in loans
(dollars in thousands)       Commercial       Consumer       Total       Commercial       Consumer       Total
Individually evaluated $      2,067 1,189 3,256 9,262 2,005 11,267
Collectively evaluated 8,085 4,103 12,188 848,585 439,977 1,288,562
Total $ 10,152 5,292 15,444 857,847 441,982 1,299,829
 
December 31, 2016
Allowance for loan losses Recorded investment in loans
Commercial Consumer Total Commercial Consumer Total
Individually evaluated $ 1,874 770 2,644 8,867 2,290 11,157
Collectively evaluated 8,165 4,046 12,211 752,590 399,897 1,152,487
Total $ 10,039 4,816 14,855 761,457 402,187 1,163,644
Commercial [Member]  
Financing Receivable, Allowance for Credit Losses [Line Items]  
Summary of breakdown of outstanding loans by risk category
 
June 30, 2017
Owner Non-owner
(dollars in thousands)       occupied RE       occupied RE       Construction       Business       Total
Pass $ 305,676 285,376 42,447 202,363 835,862
Special mention 2,645 3,038 - 4,546 10,229
Substandard 2,375 3,587 - 5,794 11,756
Doubtful - - - - -
$ 310,696 292,001 42,447 212,703 857,847

 
December 31, 2016
Owner Non-owner
      occupied RE       occupied RE       Construction       Business       Total
Pass $      282,055 234,957 33,393 193,517 743,922
Special mention 1,097 975 - 2,489 4,561
Substandard 2,786 3,642 - 6,546 12,974
Doubtful - - - - -
$ 285,938 239,574 33,393 202,552 761,457
Summary of outstanding loans which include loans on nonaccrual by past due status
 
June 30, 2017
Owner Non-owner
(dollars in thousands)       occupied RE       occupied RE       Construction       Business       Total
Current $      310,451 291,236 42,447 211,280 855,414
30-59 days past due - - - 266 266
60-89 days past due - - - - -
Greater than 90 Days 245 765 - 1,157 2,167
$ 310,696 292,001 42,447 212,703 857,847
 
December 31, 2016
Owner Non-owner
occupied RE occupied RE Construction Business Total
Current $ 284,700 238,346 33,393 200,624 757,063
30-59 days past due 981 - - 1,423 2,404
60-89 days past due 257 56 - - 313
Greater than 90 Days - 1,172 - 505 1,677
$ 285,938 239,574 33,393 202,552 761,457
Consumer [Member]  
Financing Receivable, Allowance for Credit Losses [Line Items]  
Summary of breakdown of outstanding loans by risk category

 
June 30, 2017
(dollars in thousands)       Real estate       Home equity       Construction       Other       Total
Pass $      229,812 143,932 39,758 21,624 435,126
Special mention 744 2,235 - 10 2,989
Substandard 2,845 924 - 98 3,867
Doubtful - - - - -
Loss - - - - -
$ 233,401 147,091 39,758 21,732 441,982

 
December 31, 2016
      Real estate       Home equity       Construction       Other       Total
Pass $      211,563 134,124 31,922 17,485 395,094
Special mention 1,064 2,109 - 16 3,189
Substandard 2,961 872 - 71 3,904
Doubtful - - - - -
Loss - - - - -
$ 215,588 137,105 31,922 17,572 402,187
Summary of outstanding loans which include loans on nonaccrual by past due status
 
June 30, 2017
(dollars in thousands)       Real estate Home equity Construction Other Total
Current $      231,602       146,328       39,758       21,718       439,406
30-59 days past due 548 566 - 14 1,128
60-89 days past due 977 - - - 977
Greater than 90 Days 274 197 - - 471
$ 233,401 147,091 39,758 21,732 441,982
 
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