XML 30 R19.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans and Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2018
Financing Receivable, Allowance for Credit Losses [Line Items]  
Summary of composition of loan portfolio
 
March 31, 2018December 31, 2017
(dollars in thousands)     Amount     % of Total     Amount     % of Total
Commercial
Owner occupied RE$     339,444        23.3%$     316,818        22.8%
Non-owner occupied RE339,23123.2%312,79822.6%
Construction56,2103.8%51,1793.7%
Business234,82016.1%226,15816.3%
Total commercial loans969,70566.4%906,95365.4%
Consumer
Real estate275,73118.9%273,05019.7%
Home equity155,50710.7%156,14111.3%
Construction35,0172.4%28,3512.0%
Other23,4221.6%22,5751.6%
Total consumer loans489,67733.6%480,11734.6%
Total gross loans, net of deferred fees1,459,382100.0%1,387,070100.0%
Less—allowance for loan losses(15,852)(15,523)
Total loans, net$1,443,530$1,371,547
Summary of loan maturity distribution by type and related interest rate
 
March 31, 2018
After one
One yearbut withinAfter five
(dollars in thousands)     or less     five years     years     Total
Commercial
Owner occupied RE$      23,682177,441138,321339,444
Non-owner occupied RE39,636178,214121,381339,231
Construction13,78520,70021,72556,210
Business67,252119,86947,699234,820
Total commercial loans144,355496,224329,126969,705
Consumer
Real estate30,21862,393183,120275,731
Home equity11,77527,386116,346155,507
Construction19,72086814,42935,017
Other7,94110,6604,82123,422
Total consumer loans69,654101,307318,716489,677
Total gross loans, net of deferred fees$214,009      597,531      647,8421,459,382
Loans maturing after one year with:
Fixed interest rates$      942,192
Floating interest rates303,181

December 31, 2017
     After one          
One yearbut withinAfter five
(dollars in thousands)     or lessfive yearsyearsTotal
Commercial
Owner occupied RE$      24,171167,425125,222316,818
Non-owner occupied RE39,519165,764107,515312,798
Construction13,08612,79625,29751,179
Business73,588107,58444,986226,158
Total commercial loans150,364453,569303,020906,953
Consumer
Real estate30,17261,809181,069273,050
Home equity13,33125,807117,003156,141
Construction14,9431,73711,67128,351
Other7,20311,3714,00122,575
Total consumer65,649100,724313,744480,117
Total gross loan, net of deferred fees$216,013      554,293      616,7641,387,070
Loans maturing after one year with :
Fixed interest rates$      875,991
Floating interest rates295,066
Summary of nonperforming assets, including nonaccruing TDRs
     
(dollars in thousands)     March 31, 2018     December 31, 2017
Commercial
Owner occupied RE$     --
Non-owner occupied RE1,5251,581
Construction--
Business102910
Consumer
Real estate1,091992
Home equity1,7301,144
Construction--
Other-1
Nonaccruing troubled debt restructurings2,8262,673
Total nonaccrual loans, including nonaccruing TDRs7,2747,301
Other real estate owned242242
Total nonperforming assets$7,5167,543
Nonperforming assets as a percentage of:
Total assets0.43%0.46%
Gross loans0.52%0.54%
Total loans over 90 days past due1,1462,027
Loans over 90 days past due and still accruing--
Accruing troubled debt restructurings$5,6485,145
Summary of key information for impaired loans
      
March 31, 2018
Recorded investment
Impaired loans
Unpaidwith relatedRelated
PrincipalImpairedallowance forallowance for
(dollars in thousands)     Balance     loans     loan losses     loan losses
Commercial
Owner occupied RE$     2,2762,2271,798180
Non-owner occupied RE6,8933,7172,119729
Construction----
Business2,5801,8631,863943
Total commercial11,7497,8075,7801,852
Consumer
Real estate2,8462,7952,1281,285
Home equity2,7512,1541,275566
Construction----
Other16616616620
Total consumer5,7635,1153,5691,871
Total$17,51212,9229,3493,723

 
December 31, 2017
Recorded investment
               Impaired loans     
Unpaidwith relatedRelated
PrincipalImpairedallowance forallowance for
(dollars in thousands)Balanceloansloan lossesloan 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
Summary of average recorded investment and interest income recognized on impaired loans
      
Three months endedThree months endedYear ended
March 31, 2018March 31, 2017December 31, 2017
Average RecognizedAverage RecognizedAverageRecognized
recorded     interest     recorded     interest     recorded     interest
(dollars in thousands)investmentincomeinvestmentincomeinvestmentincome
Commercial
Owner occupied RE$2,231172,232282,255104
Non-owner occupied RE3,758503,927294,144199
Construction------
Business1,886213,675402,823162
Total commercial7,875889,834979,222465
Consumer
Real estate2,814411,836162,04769
Home equity2,2032825611,57697
Construction------
Other1681182-1746
Total consumer5,185702,274173,797172
Total$     13,06015812,10811413,019637
Summary of allowance for loan losses by commercial and consumer portfolio segments
 
Three months ended March 31, 2018
CommercialConsumer
OwnerNon-owner
  occupied  occupied      Real  Home      
(dollars in thousands)REREConstructionBusinessEstate

equity

Construction

OtherTotal
Balance, beginning of period$2,5343,2303253,8483,4951,60021028115,523
Provision for loan losses14613590(294)(105)4514631500
Loan charge-offs---(119)-(140)-(34)(293)
Loan recoveries-1-1181--2122
Net loan charge-offs-1-(1)1(140)-(32)(171)
Balance, end of period$2,6803,3664153,5533,3911,91125628015,852
Net charge-offs to average loans (annualized)0.05%
Allowance for loan losses to gross loans1.09%
Allowance for loan losses to nonperforming loans217.92%
 
Three months ended March 31, 2017
CommercialConsumer
OwnerNon-owner
occupiedoccupiedRealHome
(dollars in thousands)REREConstructionBusinessEstateequity

Construction

OtherTotal
Balance, beginning of period$2,8432,7782954,1232,7801,47525230914,855
Provision for loan losses20936939(321)(40)1433764500
Loan charge-offs-(181)-(9)----(190)
Loan recoveries-1-30901--122
Net loan charge-offs-(180)-21901--(68)
Balance, end of period$     3,052         2,967334      3,823     2,830     1,619289     37315,287
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%
Summary of allowance for loan losses and recorded investment in loans by impairment methodology
 
March 31, 2018
Allowance for loan lossesRecorded investment in loans
(dollars in thousands)     Commercial     Consumer     Total     Commercial     Consumer     Total
Individually evaluated$1,8521,8713,7237,8075,11512,922
Collectively evaluated8,1623,96712,129961,898484,5621,446,460
Total$10,0145,83815,852969,705489,6771,459,382
 
December 31, 2017
Allowance for loan lossesRecorded investment in loans
(dollars in thousands)CommercialConsumerTotalCommercialConsumerTotal
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
Commercial [Member]  
Financing Receivable, Allowance for Credit Losses [Line Items]  
Summary of breakdown of outstanding loans by risk category
 
March 31, 2018
OwnerNon-owner
(dollars in thousands)      occupied RE      occupied RE      Construction      Business      Total
Pass$    335,912335,32156,210227,672955,115
Special mention54053-3,8784,471
Substandard2,9923,857-3,27010,119
Doubtful-----
$339,444339,23156,210234,820969,705
 
   
December 31, 2017
Owner      Non-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
Summary of outstanding commercial and consumer loans which include loans on nonaccrual by past due status
 March 31, 2018
OwnerNon-owner
(dollars in thousands)occupied RE occupied REConstructionBusinessTotal
Current$338,915339,03856,210234,386968,549
30-59 days past due529--332861
60-89 days past due-----
Greater than 90 Days-193-102295
$339,444339,23156,210234,820969,705
 
December 31, 2017
OwnerNon-owner
(dollars in thousands)occupied REoccupied REConstructionBusinessTotal
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
Consumer [Member]  
Financing Receivable, Allowance for Credit Losses [Line Items]  
Summary of breakdown of outstanding loans by risk category
          
March 31, 2018
(dollars in thousands)     Real estate     Home equity     Construction     Other     Total
Pass$    271,915151,58635,01723,172481,690
Special mention440619-1841,243
Substandard3,3763,302-666,744
Doubtful-----
$275,731155,50735,01723,422489,677
 
   
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-----
$273,050156,14128,35122,575480,117
Summary of outstanding commercial and consumer loans which include loans on nonaccrual by past due status
   
March 31, 2018
(dollars in thousands)     Real estate     Home equity     Construction     Other     Total
Current$     274,302153,82735,01723,317486,463
30-59 days past due1,304829-1052,238
60-89 days past due125---125
Greater than 90 Days-851--851
$275,731155,50735,01723,422489,677
 
December 31, 2017
(dollars in thousands)Real estateHome equityConstructionOtherTotal
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