XML 48 R35.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2017
Financing Receivable, Allowance for Credit Losses [Line Items]  
Summary of composition of loan portfolio
 
     December 31,
(dollars in thousands)2017     2016
Commercial          
Owner occupied RE$316,81822.8%285,93824.6%
Non-owner occupied RE312,79822.6%239,57420.6%
Construction51,1793.7%33,3932.9%
Business226,15816.3%202,55217.4%
Total commercial loans906,95365.4%761,45765.5%
Consumer
Real estate273,05019.7%215,58818.5%
Home equity156,14111.3%137,10511.8%
Construction28,3512.0%31,9222.7%
Other22,5751.6%17,5721.5%
Total consumer loans480,11734.6%402,18734.5%
Total gross loans, net of deferred fees1,387,070100.0%1,163,644100.0%
Less – allowance for loan losses(15,523)(14,855)
Total loans, net$1,371,5471,148,789
Composition of gross loans by rate type
 
     December 31,
(dollars in thousands)2017     2016
Variable rate loans$349,493290,462
Fixed rate loans1,037,577873,182
$1,387,0701,163,644
Summary of nonperforming assets, including nonaccruing TDRs
 
December 31,
(dollars in thousands)     2017     2016
Commercial
Owner occupied RE    $-276
Non-owner occupied RE1,5812,711
Construction--
Business910686
Consumer
Real estate992550
Home equity1,144256
Construction--
Other113
Nonaccruing troubled debt restructurings2,673990
Total nonaccrual loans, including nonaccruing TDRs7,3015,482
Other real estate owned242639
Total nonperforming assets$7,5436,121
Nonperforming assets as a percentage of:
Total assets0.46%0.46%
Gross loans0.54%0.53%
Total loans over 90 days past due$2,0271,984
Loans over 90 days past due and still accruing--
Accruing TDRs5,1455,675
Summary of key information for impaired loans
 
December 31, 2017
Recorded investment
Impaired loans
Unpaidwith relatedRelated
PrincipalImpairedallowance forallowance for
(dollars in thousands)     Balance     loans     loan losses     loan losses
Commercial
Owner occupied RE$2,2812,235464179
Non-owner occupied RE6,8273,6652,646750
Construction----
Business3,7352,7641,9931,061
Total commercial12,8438,6645,1031,990
Consumer
Real estate2,0622,0372,0371,379
Home equity2,0101,575680286
Construction----
Other17117017022
Total consumer4,2433,7822,8871,687
Total$17,08612,4467,9903,677

 
December 31, 2016
Recorded investment
Impaired loans
Unpaidwith relatedRelated
PrincipalImpairedallowance forallowance for
(dollars in thousands)     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
 
Year ended December 31,
201720162015
Average RecognizedAverage RecognizedAverageRecognized
recordedinterestrecordedinterestrecordedinterest
(dollars in thousands)     investment     income     investment     income     investment     income
Commercial
Owner occupied RE   $2,2551042,2631128846
Non-owner occupied RE4,1441994,1062006,137128
Construction----1,88874
Business2,8231622,8731354,067148
Total commercial9,2224659,24244712,976356
Consumer
Real estate2,047691,854811,11246
Home equity1,5769725722527
Construction------
Other174620362087
Total consumer3,7971722,314891,57260
Total$13,01963711,55653614,548416
Summary of activity related to allowance for loan losses
  
Year ended December 31,
(dollars in thousands)     2017     2016     2015
Balance, beginning of period$14,85513,62911,752
Provision for loan losses2,0002,3003,200
Loan charge-offs:
Commercial
Owner occupied RE-(5)(48)
Non-owner occupied RE(589)(100)(258)
Construction-(42)(50)
Business(638)(1,031)(881)
Total commercial(1,227)(1,178)(1,237)
Consumer
Real estate-(194)(173)
Home equity(400)(66)(93)
Construction---
Other(11)(210)(5)
Total consumer(411)(470)(271)
Total loan charge-offs(1,638)(1,648)(1,508)
Loan recoveries:
Commercial
Owner occupied RE---
Non-owner occupied RE11915510
Construction---
Business86403129
Total commercial205558139
Consumer
Real estate8610-
Home equity13146
Construction---
Other25-
Total consumer1011646
Total recoveries306574185
Net loan charge-offs(1,332)(1,074)(1,323)
Balance, end of period$15,52314,85513,629
Summary of allowance for loan losses by commercial and consumer portfolio segments

 
 
Year ended December 31, 2017
(dollars in thousands)     Commercial     Consumer Unallocated     Total
Balance, beginning of period    $10,0394,816     -14,855
Provision9201,080-2,000
Loan charge-offs(1,227)(411)-(1,638)
Loan recoveries205101-306
Net loan charge-offs(1,022)(310)-(1,332)
Balance, end of period$9,9375,586-15,523
 
Year ended December 31, 2016
CommercialConsumer UnallocatedTotal
Balance, beginning of period$9,672     3,957-13,629
Provision9871,313-2,300
Loan charge-offs(1,178)(470)-(1,648)
Loan recoveries55816-574
Net loan charge-offs(620)(454)-(1,074)
Balance, end of period$10,0394,816-14,855
Summary of allowance for loan losses and recorded investment in loans by impairment methodology
 
December 31, 2017
Allowance for loan lossesRecorded investment in loans
(dollars in thousands)     Commercial     Consumer     Total     Commercial     Consumer     Total
Individually evaluated$1,9901,6873,6778,6643,78212,446
Collectively evaluated7,9473,89911,846898,289476,3351,374,624
Total   $  9,9375,58615,523906,953480,1171,387,070
  
December 31, 2016
     Allowance for loan lossesRecorded investment in loans
     Commercial     Consumer     Total     Commercial     Consumer     Total
Individually evaluated   $1,8747702,6448,8672,29011,157
Collectively evaluated8,1654,04612,211752,590399,8971,152,487
Total$10,0394,81614,855761,457402,1871,163,644
Commercial [Member]  
Financing Receivable, Allowance for Credit Losses [Line Items]  
Outstanding commercial and consumer loans which include loans on nonaccrual by past due status
 
December 31, 2017
     OwnerNon-owner
(dollars in thousands)     occupied RE     occupied RE     Construction     Business     Total
Current$316,818312,47751,179224,861905,335
30-59 days past due-129-416545
60-89 days past due-----
Greater than 90 days-192-8811,073
$316,818312,79851,179226,158906,953
 
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
Summary of breakdown of outstanding loans by risk category

 
December 31, 2017
OwnerNon-owner
(dollars in thousands)     occupied RE     occupied RE     Construction     Business     Total
Pass$312,628306,96551,179215,729886,501
Special Mention1,7702,082-5,5409,392
Substandard2,4203,751-4,88911,060
Doubtful-----
$316,818312,79851,179226,158906,953
 
December 31, 2016
OwnerNon-owner
occupied REoccupied REConstructionBusinessTotal
Pass$282,055234,95733,393193,517743,922
Special Mention1,097975-2,4894,561
Substandard2,7863,642-6,54612,974
Doubtful-----
$285,938239,57433,393202,552761,457
Consumer [Member]  
Financing Receivable, Allowance for Credit Losses [Line Items]  
Outstanding commercial and consumer loans which include loans on nonaccrual by past due status
 
December 31, 2017
(dollars in thousands)     Real estate     Home equity     Construction     Other     Total
Current$271,284154,82128,35122,506476,962
30-59 days past due681325-691,075
60-89 days past due131995--1,126
Greater than 90 days954---954
$273,050156,14128,35122,575480,117
  
December 31, 2016
     Real estate     Home equity     Construction     Other     Total
Current$214,228136,63831,92217,427400,215
30-59 days past due1,041210-1261,377
60-89 days past due282--6288
Greater than 90 days37257-13307
$215,588137,10531,92217,572402,187
Summary of breakdown of outstanding loans by risk category

 
December 31, 2017
(dollars in thousands)     Real estate     Home equity     Construction     Other     Total
Pass$269,422152,54528,35122,367472,685
Special Mention7151,025-881,828
Substandard2,9132,571-1205,604
Doubtful-----
Loss-----
$273,050156,14128,35122,575480,117
 
December 31, 2016
Real estateHome equityConstructionOtherTotal
Pass$211,563134,12431,92217,485395,094
Special Mention1,0642,109-163,189
Substandard2,961872-713,904
Doubtful-----
Loss-----
$215,588137,10531,92217,572402,187