XML 30 R19.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2017
Financing Receivable, Allowance for Credit Losses [Line Items]  
Summary of composition of loan portfolio
 
     September 30, 2017     December 31, 2016
(dollars in thousands)Amount% of TotalAmount% of Total
Commercial          
Owner occupied RE$317,26223.9%$285,93824.6%
Non-owner occupied RE301,36022.7%239,57420.6%
Construction32,3322.4%33,3932.9%
Business214,89816.2%202,55217.4%
Total commercial loans865,85265.2%761,45765.5%
Consumer
Real estate250,48318.9%215,58818.5%
Home equity150,371 11.3%137,105 11.8%
Construction 38,7662.9%31,9222.7%
Other22,267 1.7%17,572 1.5%
Total consumer loans 461,88734.8%  402,18734.5%
Total gross loans, net of deferred fees1,327,739100.0%1,163,644100.0%
Less—allowance for loan losses(15,579)(14,855)
Total loans, net$1,312,160$1,148,789
Summary of loan maturity distribution by type and related interest rate
 
September 30, 2017
          After one          
One yearbut withinAfter five
(dollars in thousands)or lessfive yearsyearsTotal
Commercial
Owner occupied RE$24,771165,019127,472317,262
Non-owner occupied RE47,778155,98797,595301,360
Construction6,9086,49218,93232,332
Business63,391109,00342,504214,898
Total commercial loans142,848436,501286,503865,852
Consumer
Real estate23,86462,991163,628250,483
Home equity10,44125,930114,000150,371
Construction19,31263518,81938,766
Other5,87512,0824,31022,267
Total consumer loans59,492101,638300,757461,887
Total gross loans, net of deferred fees$202,340538,139587,2601,327,739
Loans maturing after one year with:
Fixed interest rates$851,998
Floating interest rates273,401
 
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
Business 66,36199,25536,936202,552
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 consumer 52,63688,805 260,746402,187
Total gross loan, net of deferred fees$185,625 485,298492,721 1,163,644
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)September 30, 2017December 31, 2016
Commercial
Owner occupied RE$244276
Non-owner occupied RE2,0492,711
Construction--
Business1,116686
Consumer
Real estate1,267550
Home equity195256
Construction--
Other213
Nonaccruing troubled debt restructurings730990
Total nonaccrual loans, including nonaccruing TDRs5,6035,482
Other real estate owned 420639
Total nonperforming assets$6,0236,121
Nonperforming assets as a percentage of:
Total assets0.39%0.46%
Gross loans0.45% 0.53%
Total loans over 90 days past due1,4011,984
Loans over 90 days past due and still accruing--
Accruing troubled debt restructurings$6,9545,675
Summary of key information for impaired loans
 
     September 30, 2017
          Recorded investment     
Impaired loans
Unpaidwith relatedRelated
PrincipalImpairedallowance forallowance for
(dollars in thousands)Balanceloansloan lossesloan losses
Commercial
Owner occupied RE$2,2322,177830192
Non-owner occupied RE7,8544,2993,704948
Construction----
Business4,4883,3552,0901,140
Total commercial14,5749,8316,6242,280
Consumer 
Real estate2,382 2,357 2,3571,304
Home equity203195195133
Construction  ----
Other17517417425
Total consumer2,7602,7262,7261,462
Total$  17,33412,5579,3503,742
 
                     
December 31, 2016
Recorded investment     
Impaired loans
Unpaidwith relatedRelated
PrincipalImpairedallowance forallowance for
Balanceloansloan lossesloan 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 estate 1,8531,8431,843682
Home equity 207 257- -
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 ended
September 30, 2017September 30, 2016
Average     RecognizedAverage     Recognized
recordedinterestrecordedinterest
(dollars in thousands)investmentincomeinvestmentincome
Commercial
Owner occupied RE$2,182252,00030
Non-owner occupied RE4,322575,51539
Construction----
Business3,498585,07271
Total commercial10,002 14012,587140
Consumer 
Real estate2,361401,57316
Home equity 1962207 -
Construction----
Other1761 2572
Total consumer2,733432,03718
Total$12,73518314,624158
 
                    
Nine months endedNine months endedYear ended
September 30, 2017September 30, 2016December 31, 2016
Average  RecognizedAverage  RecognizedAverageRecognized
recorded     interestrecorded     interestrecordedinterest
(dollars in thousands)investmentincomeinvestmentincomeinvestmentincome
Commercial 
Owner occupied RE$2,198782,009722,263112
Non-owner occupied RE4,5031545,5941244,106200
Construction------
Business 3,5851655,1341992,873135
Total commercial10,28639712,7373959,242447
Consumer  
Real estate 2,370731,578491,85481
Home equity196 4257 12572
Construction----- -
Other17842085 2036
Total consumer2,744812,043552,31489
Total$13,03047814,78045011,556536
Summary of allowance for loan losses by commercial and consumer portfolio segments
 
Three months ended September 30, 2017
CommercialConsumer
    Owner  Non-owner                      
occupied    occupied        RealHome
(dollars in thousands)RERE ConstructionBusinessEstateequity ConstructionOtherTotal
Balance, beginning of period$2,9642,9813503,8573,0611,608               32829515,444
Provision for loan losses(141)634               (122)213160(196)(47)(1)500
Loan charge-offs-  - - (388) - - -  (11)(399)
Loan recoveries  -1- 31 1- -134
Net loan charge-offs-1-(357)1--(10)(365)
Balance, end of period$2,8233,6162283,7133,2221,412281284 15,579
Net charge-offs to average loans (annualized)0.11%
Allowance for loan losses to gross loans1.17%
Allowance for loan losses to nonperforming loans278.05%
 
  
Three months ended September 30, 2016
    Commercial    Consumer
Owner     Non-owner                        
occupied  occupiedRealHome
(dollars in thousands)RERE Construction BusinessEstate equity ConstructionOtherTotal
Balance, beginning of period$2,7973,011               3504,0192,3021,296               21233014,317
Provision for loan losses9847(53)337215119(5)67825
Loan charge-offs-(25)-(515)-(43)-(100)(683)
Loan recoveries-5-13---119
Net loan charge-offs-(20)-(502)-(43)-(99)(664)
Balance, end of period$2,8953,0382973,8542,5171,37220729814,478
Net charge-offs to average loans (annualized)0.24%
Allowance for loan losses to gross loans1.30%
Allowance for loan losses to nonperforming loans258.3%
 
 
Nine months ended September 30, 2017
CommercialConsumer
Owner  Non-owner
occupied  occupied RealHome
(dollars in thousands)RERE Construction BusinessEstate   equity ConstructionOtherTotal
Balance, beginning of period$2,8432,778                2954,123 2,7801,475               25230914,855
Provision for loan losses(20) 1,257(67)31359(75)29(14) 1,500
Loan charge-offs-(433)-  (518)--- (11)(962)
Loan recoveries- 14-7783 12- -186
Net loan charge-offs -(419)-(441)8312 -(11)(776)
Balance, end of period$2,8233,6162283,7133,2221,41228128415,579
Net charge-offs to average loans (annualized)  0.08%
 
Nine months ended September 30, 2016
CommercialConsumer
Owner  Non-owner
occupied  occupiedRealHome
(dollars in thousands)REREConstructionBusinessEstateequity ConstructionOtherTotal
Balance, beginning of period$2,3473,187               3383,8002,0701,20231337213,629
Provision for loan losses553(81)2666641236              (106)1142,025
Loan charge-offs(5)(100)(43)(862)(194)(66)-(192)(1,462)
Loan recoveries-32-250---4286
Net loan charge-offs(5)(68)(43)(612)(194)(66)-(188)(1,176)
Balance, end of period$2,8953,0382973,8542,5171,37220729814,478
Net charge-offs to average loans (annualized)0.15%
Summary of allowance for loan losses and recorded investment in loans by impairment methodology
 
                         September 30, 2017
 Allowance for loan lossesRecorded investment in loans
(dollars in thousands)CommercialConsumerTotalCommercialConsumer     Total
Individually evaluated$2,2801,4623,7429,8312,72612,557
Collectively evaluated8,1003,73711,837856,021459,1611,315,182
Total$10,3805,19915,579865,852461,8871,327,739
 
December 31, 2016
Allowance for loan lossesRecorded investment in loans
CommercialConsumerTotalCommercial ConsumerTotal
Individually evaluated$1,8747702,6448,8672,290 11,157
Collectively evaluated8,165 4,046 12,211 752,590399,8971,152,487
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
                    
September 30, 2017
OwnerNon-owner     
(dollars in thousands)occupied REoccupied REConstructionBusinessTotal
Pass$312,878294,934 32,332204,694844,838
Special mention  2,020 2,039-4,5878,646
Substandard2,3644,387-5,617 12,368
Doubtful--- --
$317,262301,36032,332214,898865,852
 
 
                    December 31, 2016
OwnerNon-owner     
occupied REoccupied REConstructionBusinessTotal
Pass$282,055 234,95733,393193,517743,922
Special mention  1,097975-2,4894,561
Substandard2,7863,642 -6,546 12,974
Doubtful--- --
$285,938239,57433,393202,552761,457
Summary of outstanding loans which include loans on nonaccrual by past due status
 
                    September 30, 2017
OwnerNon-owner     
(dollars in thousands)occupied REoccupied REConstructionBusinessTotal
Current$317,019300,72032,332213,394863,465
30-59 days past due---1,3811,381
60-89 days past due-----
Greater than 90 Days243640-1231,006
$317,262301,36032,332214,898865,852
 
December 31, 2016
OwnerNon-owner
occupied REoccupied REConstructionBusinessTotal
Current$284,700 238,34633,393 200,624757,063
30-59 days past due 981- -1,4232,404
60-89 days past due 25756-- 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
                 
September 30, 2017
(dollars in thousands)Real estateHome equityConstructionOther     Total
Pass$246,962147,57038,76622,172455,470
Special mention719126-7852
Substandard2,802 2,675-88 5,565
Doubtful-- - --
Loss  -----
$250,483150,37138,76622,267461,887
 
                    
December 31, 2016
Real estateHome equityConstructionOther     Total
Pass$211,563134,12431,92217,485395,094
Special mention 1,0642,109-16 3,189
Substandard 2,961872 -713,904
Doubtful--- --
Loss- ----
$215,588137,10531,92217,572402,187
Summary of outstanding loans which include loans on nonaccrual by past due status
                    
September 30, 2017
(dollars in thousands)Real estateHome equityConstructionOther     Total
Current$248,907149,97838,49322,175459,553
30-59 days past due13290-92314
60-89 days past due1,172180273-1,625
Greater than 90 Days 272123--395
$250,483150,37138,76622,267461,887
 
December 31, 2016
Real estateHome equityConstructionOtherTotal
Current$214,228136,63831,92217,427400,215
30-59 days past due1,041 210- 1261,377
60-89 days past due 282--6 288
Greater than 90 Days37257 -13307
$215,588137,10531,92217,572402,187