Allowance for Loan Losses | Note 8: Allowance for Loan Losses Loans Evaluated for Impairment Loan receivables evaluated for impairment individually and collectively by segment as of June 30, 2017 and December 31, 2016 are as follows: (Dollars in thousands) As of June 30, 2017 Mortgage Commercial Consumer Total Loans individually evaluated for impairment $ 9,511 $ 92 $ — $ 9,603 Loans collectively evaluated for impairment 507,035 85,847 41,151 634,033 Loans acquired with deteriorated credit quality 5,912 — 78 5,990 Total Gross Loans $ 522,458 $ 85,939 $ 41,229 $ 649,626 As of December 31, 2016 Loans individually evaluated for impairment $ 10,323 $ 92 $ — $ 10,415 Loans collectively evaluated for impairment 328,118 42,932 3,544 374,594 Total Gross Loans $ 338,441 $ 43,024 $ 3,544 $ 385,009 Allowance for Loan Losses The allowance for loan losses disaggregated based on loan receivables evaluated for impairment individually and collectively by segment as of June 30, 2017 and December 31, 2016 are as follows: (Dollars in thousands) As of June 30, 2017 Mortgage Commercial Consumer Total Loans individually evaluated for impairment $ 851 $ 92 $ — $ 943 Loans collectively evaluated for impairment 2,835 364 99 3,298 Loans acquired with deteriorated credit quality — — — — Total allowance for loan losses $ 3,686 $ 456 $ 99 $ 4,241 As of December 31, 2016 Mortgage Commercial Consumer Total Loans individually evaluated for impairment $ 803 $ 92 $ — $ 895 Loans collectively evaluated for impairment 2,515 401 52 2,968 Total allowance for loan losses $ 3,318 $ 493 $ 52 $ 3,863 A disaggregation and an analysis of the change in the allowance for loan losses by segment is shown below. (Dollars in thousands) Mortgage Commercial Consumer Total For the Three Months Ended June 30, 2017 ALLOWANCE FOR LOAN LOSSES: Beginning Balance $ 3,421 $ 528 $ 44 $ 3,993 (Charge-offs) (141 ) — (193 ) (334 ) Recoveries 10 1 3 14 Provision (recovery) 396 (73 ) 245 568 Ending Balance $ 3,686 $ 456 $ 99 $ 4,241 Mortgage Commercial Consumer Total For the Three Months Ended June 30, 2016 ALLOWANCE FOR LOAN LOSSES: Beginning Balance $ 3,410 $ 579 $ 118 $ 4,107 (Charge-offs) (573 ) (158 ) (20 ) (751 ) Recoveries 4 — 4 8 Provision 154 14 15 183 Ending Balance $ 2,995 $ 435 $ 117 $ 3,547 (Dollars in thousands) Mortgage Commercial Consumer Total For the Six Months Ended June 30, 2017 ALLOWANCE FOR LOAN LOSSES: Beginning Balance $ 3,318 $ 493 $ 52 $ 3,863 (Charge-offs) (273 ) — (201 ) (474 ) Recoveries 88 1 5 94 Provision (recovery) 553 (38 ) 243 758 Ending Balance $ 3,686 $ 456 $ 99 $ 4,241 Mortgage Commercial Consumer Total For the Six Months Ended June 30, 2016 ALLOWANCE FOR LOAN LOSSES: Beginning Balance $ 3,502 $ 599 $ 122 $ 4,223 (Charge-offs) (656 ) (158 ) (31 ) (845 ) Recoveries 10 5 6 21 Provision (recovery) 139 (11 ) 20 148 Ending Balance $ 2,995 $ 435 $ 117 $ 3,547 Purchased Impaired Loans The following table presents the changes in the accretable yield for purchased impaired loans (refer to Note 3) since acquisition on April 1, 2017 through June 30, 2017 (in thousands): June 30, Balance at acquisition, April 1, 2017 $ 1,354 Accretion (90 ) Reclassifications from nonaccretable balance, net — Other changes, net — Balance as of June 30, 2017 $ 1,264 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 3) are evaluated as new information becomes available for each borrowing relationship or at least quarterly. All loan portfolios acquired in the merger are risk graded using loan risk grading software that employs a variety of algorithms based on detailed account characteristics to include borrower’s payment history on a total relationship basis as well as loan to value exposure. For non-homogenous (Dollars in thousands) Construction, Residential Residential Commercial (Non-Owner Commercial Commercial As of June 30, 2017 Development Farmland Mortgage Mortgage Occupied) Occupied) Industrial Consumer Total Grade: Pass $ 46,344 $ 966 $ 42,984 $ 22,924 $ 75,168 $ 60,261 $ 84,483 $ 37,698 $ 370,828 Watch 7,958 — 1,252 33 4,345 11,058 1,230 77 25,953 Special mention 270 — — — 269 254 40 — 833 Substandard 3,319 — 1,482 50 458 2,408 186 165 8,068 Doubtful — — — — — — — — — Total $ 57,891 $ 966 $ 45,718 $ 23,007 $ 80,240 $ 73,981 $ 85,939 $ 37,940 $ 405,682 As of December 31, 2016 Construction, Farmland Commercial (Non-Owner Commercial Commercial Total Grade: Pass $ 32,009 $ 1,023 $ 30,639 $ 31,191 $ 40,841 $ 135,703 Watch 5,795 — 4,184 6,652 1,891 18,522 Special mention 180 — 272 1,453 125 2,030 Substandard 1,834 — 248 2,529 167 4,778 Doubtful — — — — — — Total $ 39,818 $ 1,023 $ 35,343 $ 41,825 $ 43,024 $ 161,033 Loans not assigned internal risk rating grades are comprised of smaller residential mortgages and smaller consumer loans in the surviving bank’s legacy portfolios. 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 (Dollars in thousands) Residential Residential As of June 30, 2017 First and Junior Consumer PAYMENT ACTIVITY STATUS Mortgages (1) Mortgages (2) Loans (3) Total Performing $ 212,467 $ 25,342 $ 3,289 $ 241,098 Nonperforming 1,889 957 — 2,846 Total $ 214,356 $ 26,299 $ 3,289 $ 243,944 Residential Residential As of December 31, 2016 First and Junior Consumer PAYMENT ACTIVITY STATUS Mortgages (4) Mortgages (5) Loans (6) Total Performing $ 191,852 $ 26,265 $ 3,544 $ 221,661 Nonperforming 2,155 160 — 2,315 Total $ 194,007 $ 26,425 $ 3,544 $ 223,976 (1) Residential First Mortgages which have been assigned a risk rating grade of Substandard totaled $2.3 million as of June 30, 2017. (2) Residential Revolving and Junior Mortgages which have been assigned a risk rating grade of Substandard totaled $1.0 million as of June 30, 2017. (3) Consumer Loans had been assigned a risk rating grade of Substandard as of June 30, 2017 totaled $85 thousand as of June 30, 2017. (4) Residential First Mortgages which have been assigned a risk rating grade of Substandard totaled $3.3 million as of December 31, 2016. (5) Residential Revolving and Junior Mortgages which have been assigned a risk rating grade of Substandard totaled $1.1 million as of December 31, 2016. (6) No Consumer Loans had been assigned a risk rating grade of Substandard as of December 31, 2016. Impaired Loans The following tables show the Company’s recorded investment and the customers’ unpaid principal balances for impaired loans, excluding purchased impaired loans, with the associated allowance amount, if applicable, as of June 30, 2017 and December 31, 2016, along with the average recorded investment and interest income recognized for the three and six months ended June 30, 2017 and 2016, respectively. (Dollars in thousands) As of June 30, 2017 As of December 31, 2016 IMPAIRED LOANS Recorded Customers’ Unpaid Related Recorded Customers’ Unpaid Related With no related allowance: Construction, Land and Land Development $ 1,451 $ 1,532 $ — $ 1,531 $ 1,539 $ — Residential First Mortgages 1,765 1,836 — 2,112 2,176 — Residential Revolving and Junior Mortgages (1) 160 166 — 995 999 — Commercial Mortgages (Non-owner 248 248 — 248 248 — Commercial Mortgages (Owner occupied) 1,682 1,997 — 1,860 2,178 — Commercial and Industrial — — — — — — 5,306 5,779 — 6,746 7,140 — With an allowance recorded: Construction, Land and Land Development 233 283 142 243 286 145 Residential First Mortgages 1,934 1,934 408 1,951 1,951 367 Residential Revolving and Junior Mortgages (1) 1,299 1,302 159 544 546 199 Commercial Mortgages (Non-owner — — — — — — Commercial Mortgages (Owner occupied) 739 764 142 839 854 92 Commercial and Industrial 92 101 92 92 101 92 4,297 4,384 943 3,669 3,738 895 Total Impaired Loans: Construction, Land and Land Development 1,684 1,815 142 1,774 1,825 145 Residential First Mortgages 3,699 3,770 408 4,063 4,127 367 Residential Revolving and Junior Mortgages (1) 1,459 1,468 159 1,539 1,545 199 Commercial Mortgages (Non-owner 248 248 — 248 248 — Commercial Mortgages (Owner occupied) 2,421 2,761 142 2,699 3,032 92 Commercial and Industrial 92 101 92 92 101 92 $ 9,603 $ 10,163 $ 943 $ 10,415 $ 10,878 $ 895 Notes: (1) Junior mortgages include equity lines. For the three months ended For the six months ended June 30, 2017 June 30, 2016 June 30, 2017 June 30, 2016 (Dollars in thousands) Average Interest Average Interest Average Interest Average Interest With no related allowance: Construction, land and land development $ 1,453 $ 14 $ 1,535 $ 14 $ 1,479 $ 27 $ 1,172 $ 27 Residential First Mortgages 1,769 2 2,728 (2 ) 1,774 7 2,231 14 Residential Revolving and Junior Mortgages (1) 162 — 988 8 162 1 675 19 Commercial Mortgages (Non-owner 247 5 248 4 248 8 253 8 Commercial Mortgages (Owner occupied) 1,689 4 1,393 1 1,777 11 1,190 17 Commercial and Industrial — — — — — — — — 5,320 25 6,892 25 5,440 54 5,521 85 With an allowance recorded: Construction, land and land development 236 1 255 1 238 2 257 2 Residential First Mortgages 1,938 23 2,370 21 1,942 47 2,416 42 Residential Revolving and Junior Mortgages (1) 1,300 5 196 2 1,301 18 195 4 Commercial Mortgages (Non-owner — — — — — — — — Commercial Mortgages (Owner occupied) 737 — 1,460 6 739 — 1,462 11 Commercial and Industrial 92 — 105 1 92 — 109 1 4,303 29 4,386 31 4,312 67 4,439 60 Total Construction, land and land development 1,689 15 1,790 15 1,717 29 1,429 29 Residential First Mortgages 3,707 25 5,098 19 3,716 54 4,647 56 Residential Revolving and Junior Mortgages (1) 1,462 5 1,184 10 1,463 19 870 23 Commercial Mortgages (Non-owner 247 5 248 4 248 8 253 8 Commercial Mortgages (Owner occupied) 2,426 4 2,853 7 2,516 11 2,652 28 Commercial and Industrial 92 — 105 1 92 — 109 1 $ 9,623 $ 54 $ 11,278 $ 56 $ 9,752 $ 121 $ 9,960 $ 145 (1) Junior mortgages include equity lines. Smaller non-accruing non-accruing non-accruing non-accruing Loan Modifications Loans modified as TDRs are considered impaired and are individually evaluated for the amount of impairment in the ALL. No TDRs subsequently defaulted in the first six months 2017 or the first six months of 2016. The following table presents, by segments of loans, information related to loans modified as TDRs. For the three months ended For the three months ended June 30, 2017 June 30, 2016 (Dollars in thousands) TROUBLED DEBT RESTRUCTURINGS Number of Pre-Modification Post-Modification Number of Pre-Modification Post-Modification Residential first mortgages (1) — $ — $ — 1 $ 244 $ 244 (1) Modification was a capitalization of interest. For the six months ended For the six months ended June 30, 2017 June 30, 2016 (Dollars in thousands) TROUBLED DEBT RESTRUCTURINGS Number of Pre-Modification Post-Modification Number of Pre-Modification Post-Modification Residential first mortgages (1) — $ — $ — 1 $ 244 $ 244 (1) Modification was a capitalization of interest. Other Real Estate Owned The table below details the properties included in other real estate owned (“OREO”) as of June 30, 2017 and December 31, 2016. There were two collateralized consumer residential mortgage loans from two borrowers valued at $127 thousand in the process of foreclosure as of June 30, 2017. As of June 30, 2017 As of December 31, 2016 (Dollars in thousands) No. of Carrying No. of Carrying Residential 5 $ 979 2 $ 891 Land lots 18 3,196 7 547 Convenience store 1 59 1 59 Restaurant 1 55 1 55 Commerical properties 5 1,071 3 942 Total 30 $ 5,360 14 $ 2,494 Included in other assets as of June 30, 2017 and December 31, 2016, is 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. |