Allowance for Loan Losses | Note 6: Allowance for Loan Losses Loans Evaluated for Impairment Loan receivables evaluated for impairment individually and collectively by segment as of September 30, 2016 and December 31, 2015 are as follows: (Dollars in thousands) Mortgage Commercial Consumer As of September 30, 2016 on Real Estate Industrial Loans Total Individually evaluated for impairment $ 10,426 $ 93 $ — $ 10,519 Collectively evaluated for impairment 317,552 36,503 3,615 357,670 Total Gross Loans $ 327,978 $ 36,596 $ 3,615 $ 368,189 Mortgage Commercial Loans and Consumer As of December 31, 2015 on Real Estate Industrial Loans Total Individually evaluated for impairment $ 10,542 $ 284 $ — $ 10,826 Collectively evaluated for impairment 296,561 34,820 5,015 336,396 Total Gross Loans $ 307,103 $ 35,104 $ 5,015 $ 347,222 Allowance for Loan Losses The allowance for loan losses disaggregated based on loan receivables evaluated for impairment individually and collectively by segment as of September 30, 2016 and December 31, 2015 are as follows: Mortgage Commercial (Dollars in thousands) Loans and Consumer As of September 30, 2016 on Real Estate Industrial Loans Total Individually evaluated for impairment $ 751 $ 92 $ — $ 843 Collectively evaluated for impairment 2,457 388 53 2,898 Total allowance for loan losses $ 3,208 $ 480 $ 53 $ 3,741 Mortgage Commercial Consumer As of December 31, 2015 on Real Estate Industrial Loans Total Individually evaluated for impairment $ 1,256 $ 278 $ — $ 1,534 Collectively evaluated for impairment 2,246 321 122 2,689 Total allowance for loan losses $ 3,502 $ 599 $ 122 $ 4,223 A disaggregation and an analysis of the change in the allowance for loan losses by segment is shown below. Mortgage Commercial Loans on and Consumer (Dollars in thousands) Real Estate Industrial Loans Total For the Three Months Ended September 30, 2016 ALLOWANCE FOR LOAN LOSSES: Beginning Balance $ 2,995 $ 435 $ 117 $ 3,547 Reclassification of allowanace related to sold loans — — (27 ) (27 ) (Charge-offs) (46 ) — (10 ) (56 ) Recoveries 15 — 3 18 Provision 244 45 (30 ) 259 Ending Balance $ 3,208 $ 480 $ 53 $ 3,741 Mortgage Commercial Loans on and Consumer Real Estate Industrial Loans Total For the Three Months Ended September 30, 2015 ALLOWANCE FOR LOAN LOSSES: Beginning Balance $ 2,889 $ 420 $ 130 $ 3,439 (Charge-offs) (12 ) (132 ) (17 ) (161 ) Recoveries 6 — 6 12 Provision (69 ) 145 8 84 Ending Balance $ 2,814 $ 433 $ 127 $ 3,374 Mortgage Commercial Loans on and Consumer (Dollars in thousands) Real Estate Industrial Loans Total For the Nine Months Ended September 30, 2016 ALLOWANCE FOR LOAN LOSSES: Beginning Balance $ 3,502 $ 599 $ 122 $ 4,223 Reclassification of allowance related to sold loans — — (27 ) (27 ) (Charge-offs) (702 ) (158 ) (41 ) (901 ) Recoveries 25 5 9 39 Provision 383 34 (10 ) 407 Ending Balance $ 3,208 $ 480 $ 53 $ 3,741 Mortgage Commercial Loans on and Consumer Real Estate Industrial Loans Total For the Nine Months Ended September 30, 2015 ALLOWANCE FOR LOAN LOSSES: Beginning Balance $ 2,778 $ 323 $ 104 $ 3,205 (Charge-offs) (13 ) (132 ) (103 ) (248 ) Recoveries 16 — 47 63 Provision 33 242 79 354 Ending Balance $ 2,814 $ 433 $ 127 $ 3,374 Internal Risk Rating Grades Internal risk rating grades are generally assigned to commercial loans not secured by real estate, commercial mortgages, residential mortgages greater than $1 million, smaller residential mortgages which are impaired, loans to real estate developers and contractors, consumer loans greater than $250,000 with chronic delinquency, and TDRs, as shown in the following table. The grading analysis estimates the capability of the borrower to repay the contractual obligations of the loan agreements as scheduled. Risk grades (refer to Note 2) are evaluated as new information becomes available for each borrowing relationship or at least quarterly. Construction, Commercial Commercial Land and Mortgages Mortgages Commercial (Dollars in thousands) Land (Non-Owner (Owner and As of September 30, 2016 Development Farmland Occupied) Occupied) Industrial Total Grade: Pass $ 34,042 $ 1,051 $ 24,398 $ 36,044 $ 35,026 $ 130,561 Watch 5,466 — 4,212 5,433 1,193 16,304 Special mention 182 — 273 1,467 126 2,048 Substandard 1,840 — 248 2,560 251 4,899 Doubtful — — — — — — Total $ 41,530 $ 1,051 $ 29,131 $ 45,504 $ 36,596 $ 153,812 Construction, Commercial Commercial Land and Mortgages Mortgages Commercial Land (Non-Owner (Owner and As of December 31, 2015 Development Farmland Occupied) Occupied) Industrial Total Grade: Pass $ 34,692 $ 1,030 $ 24,258 $ 33,023 $ 29,383 $ 122,386 Watch 5,337 — 4,564 4,968 5,202 20,071 Special mention 1,119 — — 2,687 148 3,954 Substandard 981 — 264 3,278 371 4,894 Doubtful — — — — — — Total $ 42,129 $ 1,030 $ 29,086 $ 43,956 $ 35,104 $ 151,305 Loans not assigned internal risk rating grades are comprised of smaller residential mortgages and smaller consumer loans. Payment activity of these loans is reviewed monthly by management. However, some of these loans are graded when the borrower’s total exposure to the Bank exceeds the limits noted above. Loans are considered to be nonperforming when they are delinquent by 90 days or more or non-accruing and credit risk is primarily evaluated by delinquency status, as shown in the table below. (Dollars in thousands) Residential Residential Revolving As of September 30, 2016 First and Junior Consumer PAYMENT ACTIVITY STATUS Mortgages (1) Mortgages (2) Loans (3) Total Performing $ 183,097 $ 25,176 $ 3,615 $ 211,888 Nonperforming 2,276 213 — 2,489 Total $ 185,373 $ 25,389 $ 3,615 $ 214,377 Residential Residential Revolving As of December 31, 2015 First and Junior Consumer PAYMENT ACTIVITY STATUS Mortgages (4) Mortgages (5) Loans (6) Total Performing $ 161,564 $ 26,220 $ 4,996 $ 192,780 Nonperforming 2,841 277 19 3,137 Total $ 164,405 $ 26,497 $ 5,015 $ 195,917 (1) Residential First Mortgages which have been assigned a risk rating grade of Substandard totaled $3.3 million as of September 30, 2016. (2) Residential Revolving and Junior Mortgages which have been assigned a risk rating grade of Substandard totaled $265 thousand as of September 30, 2016. (3) No Consumer Loans had been assigned a risk rating grade of Substandard as of September 30, 2016. (4) Residential First Mortgages which have been assigned a risk rating grade of Substandard totaled $3.9 million as of December 31, 2015. (5) Residential Revolving and Junior Mortgages which have been assigned a risk rating grade of Substandard totaled $372 thousand as of December 31, 2015. (6) No Consumer Loans had been assigned a risk rating grade of Substandard as of December 31, 2015. Impaired Loans The following tables show the Company’s recorded investment and the customers’ unpaid principal balances for impaired loans, with the associated allowance amount, if applicable, as of September 30, 2016 and December 31, 2015, along with the average recorded investment and interest income recognized for the three and nine months ended September 30, 2016 and 2015, respectively. (Dollars in thousands) IMPAIRED LOANS At September 30, 2016 At December 31, 2015 Recorded Customers’ Unpaid Related Recorded Customers’ Unpaid Related Investment Principal Balance Allowance Investment Principal Balance Allowance With no related allowance: Construction, land and land development $ 1,532 $ 1,540 $ — $ 445 $ 451 $ — Residential First Mortgages 2,520 2,552 — 3,130 3,166 — Residential Revolving and Junior Mortgages (1) 951 951 — 233 233 — Commercial Mortgages (Non-owner occupied) 248 248 — 264 264 — Commercial Mortgages (Owner occupied) 2,050 2,356 — 1,352 1,390 — Commercial and Industrial — — — — — — 7,301 7,647 — 5,424 5,504 — With an allowance recorded: Construction, land and land development 248 287 150 262 290 120 Residential First Mortgages 1,961 1,961 366 2,507 2,507 308 Residential Revolving and Junior Mortgages (1) 232 235 148 258 259 150 Commercial Mortgages (Non-owner occupied) — — — — — — Commercial Mortgages (Owner occupied) 684 692 87 2,091 2,348 678 Commercial and Industrial 93 101 92 284 285 278 3,218 3,276 843 5,402 5,689 1,534 Total Impaired Loans: Construction, land and land development 1,780 1,827 150 707 741 120 Residential First Mortgages 4,481 4,513 366 5,637 5,673 308 Residential Revolving and Junior Mortgages (1) 1,183 1,186 148 491 492 150 Commercial Mortgages (Non-owner occupied) 248 248 — 264 264 — Commercial Mortgages (Owner occupied) 2,734 3,048 87 3,443 3,738 678 Commercial and Industrial 93 101 92 284 285 278 $ 10,519 $ 10,923 $ 843 $ 10,826 $ 11,193 $ 1,534 (1) Junior mortgages include equity lines. For the three months ended For the nine months ended September 30, 2016 September 30, 2015 September 30, 2016 September 30, 2015 Average Interest Average Interest Average Interest Average Interest Recorded Income Recorded Income Recorded Income Recorded Income (Dollars in thousands) Investment Recognized Investment Recognized Investment Recognized Investment Recognized With no related allowance: Construction, land and land development $ 1,533 $ 14 $ 448 $ — $ 1,262 $ 41 $ 449 $ — Residential First Mortgages 2,618 4 2,061 18 2,432 9 1,813 53 Residential Revolving and Junior Mortgages (1) 951 9 50 1 739 30 50 2 Commercial Mortgages (Non-owner occupied) 248 4 264 4 252 11 264 12 Commercial Mortgages (Owner occupied) 2,104 9 1,354 8 1,982 26 1,036 20 Commercial and Industrial — — — — — — — — Consumer (2) — — 3 — — — 4 — 7,454 40 4,180 31 6,667 117 3,616 87 With an allowance recorded: Construction, land and land development 250 1 268 1 255 3 272 4 Residential First Mortgages 1,965 24 1,741 21 1,956 66 1,748 64 Residential Revolving and Junior Mortgages (1) 234 — 209 2 209 4 191 6 Commercial Mortgages (Non-owner occupied) — — — — — — — — Commercial Mortgages (Owner occupied) 686 5 1,152 6 691 17 1,156 21 Commercial and Industrial 92 — 120 — 105 1 91 — Consumer (2) — — — — — — — — 3,227 30 3,490 30 3,216 91 3,458 95 Total Construction, land and land development 1,783 15 716 1 1,517 44 721 4 Residential First Mortgages 4,583 28 3,802 39 4,388 75 3,561 117 Residential Revolving and Junior Mortgages (1) 1,185 9 259 3 948 34 241 8 Commercial Mortgages (Non-owner occupied) 248 4 264 4 252 11 264 12 Commercial Mortgages (Owner occupied) 2,790 14 2,506 14 2,673 43 2,192 41 Commercial and Industrial 92 — 120 — 105 1 91 — Consumer (2) — — 3 — — — 4 — $ 10,681 $ 70 $ 7,670 $ 61 $ 9,883 $ 208 $ 7,074 $ 182 (1) Junior mortgages include equity lines. (2) Includes credit cards. Smaller non-accruing loans and non-accruing loans that are not graded because they are included in homogenous pools generally do not meet the criteria for impairment testing, and are therefore excluded from impaired loan disclosures. At September 30, 2016 and December 31, 2015, non-accruing loans excluded from impaired loan disclosure totaled $77 thousand and $95 thousand, respectively. If interest on these non-accruing loans had been accrued, such income would have approximated $1 thousand during both the three months ended September 30, 2016 and 2015 and $3 thousand and $9 thousand during the nine months ended September 30, 2016 and 2015, respectively. Loan Modifications Loans modified as TDRs are considered impaired and are individually evaluated for the amount of impairment in the ALL. The following table presents, by segments of loans, information related to loans modified as TDRs during the three and nine months ended September 30, 2016 and 2015. For the three months ended For the three months ended September 30, 2016 September 30, 2015 (Dollars in thousands) TROUBLED DEBT RESTRUCTURINGS Number of Pre-Modification Post-Modification Number of Pre-Modification Post-Modification Residential first mortgages (1) — $ — $ — 1 $ 213 $ 211 (1) Modification was an extension of loan terms. For the nine months ended For the nine months ended September 30, 2016 September 30, 2015 (Dollars in thousands) TROUBLED DEBT RESTRUCTURINGS Number of Pre-Modification Post-Modification Number of Pre-Modification Post-Modification Residential first mortgages (2) (1) 1 $ 244 $ 244 1 $ 213 $ 211 Commercial mortgage (Owner occupied) (2) — — — 1 105 124 (1) Modification was an extension of loan terms. (2) Modification was a capitalization of interest. For the three months ended For the three months ended (Dollars in thousands) September 30, 2016 September 30, 2015 TROUBLED DEBT RESTRUCTURINGS THAT SUBSEQUENTLY DEFAULTED Number of Recorded Number of Recorded Commercial and industrial — $ — — $ — For the nine months ended For the nine months ended (Dollars in thousands) September 30, 2016 September 30, 2015 TROUBLED DEBT RESTRUCTURINGS THAT SUBSEQUENTLY DEFAULTED Number of Recorded Number of Recorded Commercial mortgage (Owner occupied) — $ — 1 $ 124 Other Real Estate Owned The table below details the properties included in other real estate owned (“OREO”) as of September 30, 2016 and December 31, 2015. There were three collateralized consumer residential mortgage loans with an aggregate balance of $601 thousand from two borrowers in the process of foreclosure as of September 30, 2016. As of September 30, 2016 As of December 31, 2015 No. of Carrying No. of Carrying (Dollars in thousands) Properties Value Properties Value Residential 3 $ 1,172 3 $ 540 Land lots 6 536 7 413 Convenience stores 1 59 2 191 Restaurant 1 55 1 55 Commerical properties 3 942 3 671 Total 14 $ 2,764 16 $ 1,870 Included in other assets as of September 30, 2016, was one residential property purchased in 2013 from a related party with a value of $708 thousand and a former branch, which was closed April 30, 2015, with a value of $403 thousand. Both properties are being marketed for sale. |