XML 48 R35.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2018
Financing Receivable, Allowance for Credit Losses [Line Items]  
Summary of composition of loan portfolio
 
December 31,
(dollars in thousands)20182017
Commercial                    
Owner occupied RE$367,01821.9%316,81822.8%
Non-owner occupied RE404,29624.1%312,79822.6%
Construction84,4115.0%51,1793.7%
Business272,98016.3%226,15816.3%
Total commercial loans1,128,70567.3%906,95365.4%
Consumer
Real estate320,94319.1%273,05019.7%
Home equity165,9379.9%156,14111.3%
Construction37,9252.3%28,3512.0%
Other23,8221.4%22,5751.6%
Total consumer loans548,62732.7%480,11734.6%
Total gross loans, net of deferred fees1,677,332100.0%1,387,070100.0%
Less – allowance for loan losses(15,762)(15,523)
Total loans, net$1,661,5701,371,547
Composition of gross loans by rate type
 
December 31,
(dollars in thousands)      2018      2017
Variable rate loans$402,148349,493
Fixed rate loans1,275,1841,037,577
$ 1,677,3321,387,070
 
Summary of nonperforming assets, including nonaccruing TDRs
 
December 31,
(dollars in thousands)     2018     2017
Commercial
Owner occupied RE$--
Non-owner occupied RE2101,581
Construction--
Business81910
Consumer
Real estate1,980992
Home equity1,0061,144
Construction--
Other121
Nonaccruing troubled debt restructurings2,5412,673
Total nonaccrual loans, including nonaccruing TDRs5,8307,301
Other real estate owned-242
Total nonperforming assets$   5,8307,543
Nonperforming assets as a percentage of:
Total assets0.31%0.46%
Gross loans0.35%0.54%
Total loans over 90 days past due$4582,027
Loans over 90 days past due and still accruing--
Accruing TDRs6,7425,145
Summary of key information for impaired loans
   December 31, 2018
Recorded investment
Impaired loans
Unpaidwith relatedRelated
PrincipalImpaired allowance forallowance for
(dollars in thousands)     Balance     loans     loan losses     loan losses
Commercial
Owner occupied RE$2,8272,76245175
Non-owner occupied RE3,3212,8072,204558
Construction----
Business3,7452,5202,005895
Total commercial9,8938,0894,6601,528
Consumer
Real estate2,9932,8921,398456
Home equity1,9351,421--
Construction----
Other17017017030
Total consumer5,0984,4831,568486
Total$14,991     12,5726,228     2,014

 
December 31, 2017
Recorded investment
Impaired loans
Unpaidwith relatedRelated
PrincipalImpaired allowance 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$17,086     12,4467,9903,677
 
Summary of average recorded investment and interest income recognized on impaired loans
   
Year ended December 31,
201820172016
Average RecognizedAverage RecognizedAverageRecognized
recordedinterestrecordedinterestrecordedinterest
(dollars in thousands)     investment     income     investment     income     investment     income
Commercial
Owner occupied RE  $2,7841422,2551042,263112
Non-owner occupied RE2,8601744,1441994,106200
Construction------
Business2,8831622,8231622,873135
Total commercial8,5274789,2224659,242447
Consumer
Real estate2,9301512,047691,85481
Home equity1,453991,576972572
Construction------
Other174517462036
Total consumer4,5572553,7971722,31489
Total$13,084     73313,01963711,556536
 
Summary of activity related to allowance for loan losses
  
Year ended December 31,
(dollars in thousands)     2018     2017     2016
Balance, beginning of period$15,52314,85513,629
Provision for loan losses1,9002,0002,300
Loan charge-offs:
Commercial
Owner occupied RE--(5)
Non-owner occupied RE(432)(589)(100)
Construction--(42)
Business(695)(638)(1,031)
Total commercial(1,127)(1,227)(1,178)
Consumer
Real estate(749)-(194)
Home equity(217)(400)(66)
Construction---
Other(53)(11)(210)
Total consumer(1,019)(411)(470)
Total loan charge-offs(2,146)(1,638)(1,648)
Loan recoveries:
Commercial
Owner occupied RE---
Non-owner occupied RE132119155
Construction---
Business22986403
Total commercial361205558
Consumer
Real estate58610
Home equity115131
Construction---
Other425
Total consumer12410116
Total recoveries485306574
Net loan charge-offs(1,661)(1,332)(1,074)
Balance, end of period$15,762     15,523   14,855
Summary of allowance for loan losses by commercial and consumer portfolio segments
    
Year ended December 31, 2018
(dollars in thousands)     Commercial     Consumer      Unallocated     Total
Balance, beginning of period$9,9375,586-15,523
Provision1,597303-1,900
Loan charge-offs(1,127)(1,019)-(2,146)
Loan recoveries361124-485
Net loan charge-offs(766)(895)-(1,661)
Balance, end of period$10,7684,994-15,762
  
Year ended December 31, 2017
CommercialConsumer  UnallocatedTotal
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$9,937     5,586-     15,523
Summary of allowance for loan losses and recorded investment in loans by impairment methodology
   
December 31, 2018
Allowance for loan lossesRecorded investment in loans
(dollars in thousands)     Commercial     Consumer     Total     Commercial     Consumer     Total
Individually evaluated   $1,5284862,0148,0894,48312,572
Collectively evaluated9,2404,50813,7481,120,616544,1441,664,760
Total$10,7684,99415,7621,128,705548,6271,677,332
  
December 31, 2017
Allowance for loan lossesRecorded investment in loans
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]  
Outstanding commercial and consumer loans which include loans on nonaccrual by past due status
 
December 31, 2018
OwnerNon-owner
(dollars in thousands)     occupied RE     occupied RE     Construction     Business     Total
Current$367,018404,17984,411272,8641,128,472
30-59 days past due-117-36153
60-89 days past due-----
Greater than 90 days---8080
$367,018404,29684,411272,9801,128,705
    
December 31, 2017
OwnerNon-owner
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
 
Summary of breakdown of outstanding loans by risk category
 
December 31, 2018
OwnerNon-owner
(dollars in thousands)     occupied RE     occupied RE     Construction     Business     Total
Pass$363,621400,26684,411266,8981,115,196
Special Mention296118-2,9713,385
Substandard3,1013,912-3,11110,124
Doubtful-----
$367,018404,29684,411272,9801,128,705
  
December 31, 2017
OwnerNon-owner
occupied REoccupied REConstructionBusinessTotal
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
 
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, 2018
(dollars in thousands)     Real estate     Home equity     Construction     Other     Total
Current$317,267165,72737,92523,603544,522
30-59 days past due2,55530-1062,691
60-89 days past due923--1131,036
Greater than 90 days198180--378
$320,943165,93737,92523,822548,627
  
December 31, 2017
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
 
Summary of breakdown of outstanding loans by risk category
 
December 31, 2018
(dollars in thousands)     Real estate     Home equity     Construction     Other     Total
Pass$314,586162,62637,92523,586538,723
Special Mention1,792864-1392,795
Substandard4,5652,447-977,109
Doubtful-----
Loss-----
$320,943165,93737,92523,822548,627
  
December 31, 2017
(dollars in thousands)Real estateHome equityConstructionOtherTotal
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