Loans and Allowance for Loan Losses | Note 4 - Loans and Allowance for Loan Losses Categories of loans include: (Dollars in Thousands) September 30, 2017 December 31, 2016 Commercial $ 54,851 $ 60,388 Commercial real estate: Construction 52,247 38,168 Other 168,826 178,343 Residential real estate 82,222 78,422 Consumer: Auto 1,210 1,195 Other 2,852 2,875 Total Loans 362,208 359,391 Less: Allowance for loan losses (4,852) (4,854) Net loans $ 357,356 $ 354,537 The following table sets forth an analysis of our allowance for loan losses for the three months ended September 30, 2017 and 2016. (Dollars in Thousands) September 30, 2017 Commercial Commercial Real Estate Residential Real Estate Consumer Unallocated Total Allowance for loan losses: Beginning balance $ 681 $ 3,622 $ 517 $ 11 $ 67 $ 4,898 Provision (credit) for loan losses (105) (8) 45 29 9 (30) Loans charged-off — — — (23) — (23) Recoveries 3 — 4 — — 7 Total ending allowance balance $ 579 $ 3,614 $ 566 $ 17 $ 76 $ 4,852 (Dollars in Thousands) September 30, 2016 Commercial Commercial Real Estate Residential Real Estate Consumer Unallocated Total Allowance for loan losses: Beginning balance $ 464 $ 3,815 $ 600 $ 22 $ 48 $ 4,949 Provision (credit) for loan losses 80 (64) (41) 1 24 — Loans charged-off (5) — — — — (5) Recoveries 9 1 6 1 — 17 Total ending allowance balance $ 548 $ 3,752 $ 565 $ 24 $ 72 $ 4,961 The following table sets forth an analysis of our allowance for loan losses for the nine months ended September 30, September 30, 2017 and 2016. (Dollars in Thousands) September 30, 2017 Commercial Commercial Real Estate Residential Real Estate Consumer Unallocated Total Allowance for loan losses: Beginning balance $ 615 $ 3,628 $ 527 $ 14 $ 70 $ 4,854 Provision (credit) for loan losses (47) (15) 29 27 6 — Loans charged-off (17) — — (26) — (43) Recoveries 28 1 10 2 — 41 Total ending allowance balance $ 579 $ 3,614 $ 566 $ 17 $ 76 $ 4,852 (Dollars in Thousands) September 30, 2016 Commercial Commercial Real Estate Residential Real Estate Consumer Unallocated Total Allowance for loan losses: Beginning balance $ 812 $ 3,431 $ 524 $ 28 $ 121 $ 4,916 Provision (credit) for loan losses (395) 322 45 (8) (49) (85) Loans charged-off (10) (52) (23) (1) — (86) Recoveries 141 51 19 5 — 216 Total ending allowance balance $ 548 $ 3,752 $ 565 $ 24 $ 72 $ 4,961 The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on the impairment method as of September 30, 2017 and December 31, 2016, which includes net deferred loan fees. As of September 30, 2017 and December 31, 2016, accrued interest receivable of $1.3 million and $1.3 million, respectively, are not considered significant and therefore not included in the recorded investment in loans presented in the following tables. (Dollars in Thousands) September 30, 2017 Commercial Commercial Real Estate Residential Real Estate Consumer Unallocated Total Allowance for loan losses: Ending allowance balance attributable to loans: Individually evaluated for impairment $ — $ 187 $ 13 $ — $ — $ 200 Collectively evaluated 579 3,427 553 17 76 4,652 Total ending allowance balance $ 579 $ 3,614 $ 566 $ 17 $ 76 $ 4,852 Loans: Individually evaluated for impairment $ 103 $ 3,301 $ 219 $ 8 $ — $ 3,631 Collectively evaluated 54,748 217,772 82,003 4,054 — 358,577 Total ending loans balance $ 54,851 $ 221,073 $ 82,222 $ 4,062 $ — $ 362,208 (Dollars in Thousands) December 31, 2016 Commercial Commercial Real Estate Residential Real Estate Consumer Unallocated Total Allowance for loan losses: Ending allowance balance attributable to loans: Individually evaluated for impairment $ 5 $ 192 $ — $ 1 $ — $ 198 Collectively evaluated 610 3,436 527 13 70 4,656 Total ending allowance balance $ 615 $ 3,628 $ 527 $ 14 $ 70 $ 4,854 Loans: Individually evaluated for impairment $ 60 $ 1,533 $ 837 $ 23 $ — $ 2,453 Collectively evaluated 60,328 214,978 77,585 4,047 — 356,938 Total ending loans balance $ 60,388 $ 216,511 $ 78,422 $ 4,070 $ — $ 359,391 The following table presents information related to impaired loans by class of loans as of September 30, 2017 and December 31, 2016. In this table presentation the unpaid principal balance of the loans has not been reduced by partial net charge-offs and the recorded investment of the loans was reduced by partial net charge-offs. (Dollars in Thousands) (Dollars in Thousands) September 30, 2017 December 31, 2016 Unpaid Recorded Allowance for Loan Losses Allocated Unpaid Recorded Allowance With no related allowance recorded: Commercial $ 103 $ 103 $ — $ 53 $ 53 $ — Commercial real estate: Construction — — — — — — Other 2,370 2,370 — 579 579 — Residential real estate 149 149 — 837 837 — Consumer: Auto — — — — — — Other 8 8 — 5 5 — Subtotal $ 2,630 $ 2,630 $ — $ 1,474 $ 1,474 $ — With an allowance recorded: Commercial $ — $ — $ — $ 7 $ 7 $ 5 Commercial real estate: Construction — — — — — — Other 931 931 187 954 954 192 Residential real estate 70 70 13 — — — Consumer: Auto — — — — — — Other — — — 18 18 1 Subtotal $ 1,001 $ 1,001 $ 200 $ 979 $ 979 $ 198 Total $ 3,631 $ 3,631 $ 200 $ 2,453 $ 2,453 $ 198 Information on impaired loans for the three months ended September 30, 2017 and 2016 is as follows: (Dollars in Thousands) (Dollars in Thousands) September 30, 2017 September 30, 2016 Average Interest Cash Basis Average Interest Cash B asis Commercial $ 104 $ 2 $ — $ 229 $ 3 $ 3 Commercial real estate: Construction — — — — — — Other 3,310 31 24 1,560 21 21 Residential real estate 220 2 1 751 9 8 Consumer: Auto — — — — — — Other 9 — — 26 — — Total $ 3,643 $ 35 $ 25 $ 2,566 $ 33 $ 32 Information on impaired loans for the nine months ended September 30, 2017 and 2016 is as follows: (Dollars in Thousands) (Dollars in Thousands) September 30, 2017 September 30, 2016 Average Recorded Investment Interest Income Recognized Cash Basis Average Interest Cash Basis Commercial $ 105 $ 3 $ 2 $ 235 $ 8 $ 8 Commercial real estate: Construction — — — — — — Other 3,318 88 48 1,584 62 62 Residential real estate 222 6 4 757 25 24 Consumer: Auto — — — — — — Other 10 1 1 17 1 1 Total $ 3,655 $ 98 $ 55 $ 2,593 $ 96 $ 95 The recorded investment in nonaccrual and loans past due 90 days and over still on accrual by class of loans as of September 30, 2017 and December 31, 2016 are summarized below: (Dollars in Thousands) (Dollars in Thousands) September 30, 2017 December 31, 2016 Loans Past Due Nonaccrual Loans Past Due Nonaccrual Commercial $ — $ 100 $ — $ — Commercial real estate: Other — 2,370 — — Residential real estate — 162 — 23 Total $ — $ 2,632 $ — $ 23 Nonaccrual loans and loans past due 90 days and over still on accrual include individually classified impaired loans. The following tables present the aging of the recorded investment in past due loans as of September 30, 2017 and December 31, 2016 by class of loans. Non-accrual loans are included and have been categorized based on their payment status: (Dollars in Thousands) 30-59 60-89 90 and Over Days Past Due Total Past Current Total September 30, 2017 Commercial $ — $ — $ 100 $ 100 $ 54,751 $ 54,851 Commercial real estate: Construction — — — — 52,247 52,247 Other — — 2,370 2,370 166,456 168,826 Residential real estate 97 — 162 259 81,963 82,222 Consumer: Auto — — — — 1,210 1,210 Other 2 — — 2 2,850 2,852 Subtotal $ 99 $ — $ 2,632 $ 2,731 $ 359,477 $ 362,208 (Dollars in Thousands) 30-59 60-89 90 and Over Total Past Current Total December 31, 2016 Commercial $ — $ — $ — $ — $ 60,388 $ 60,388 Commercial real estate: Construction — — — — 38,168 38,168 Other — — — — 178,343 178,343 Residential real estate 166 29 23 218 78,204 78,422 Consumer: Auto 1 — — 1 1,194 1,195 Other — — — — 2,875 2,875 Subtotal $ 167 $ 29 $ 23 $ 219 $ 359,172 $ 359,391 Troubled Debt Restructurings: The Company reported total troubled debt restructurings of $1.6 million and $2.3 million as of September 30, 2017 and December 31, 2016, respectively. The Company has no commitments to lend additional amounts to customers with outstanding loans that are classified as troubled debt restructurings. Troubled debt restructurings are included in impaired loans. The modifications of the terms of these loans included reducing the interest rate, granting an interest only payment period, or extending the terms of the debt for customers experiencing financial difficulties. Of the eight troubled debt restructurings reported at quarter end, seven loans totaling $999,000 were on accrual status and one $574,000 loan was on non-accrual status. There were no troubled debt restructurings that occurred during the three months ended September 30, 2017 and 2016. The following table presents loans by class modified as troubled debt restructurings that occurred during the nine months ended September 30, 2017 and 2016. (Dollars in Thousands) (Dollars in Thousands) Number Pre- Post- Number Pre- Post-Modification Outstanding Recorded September 30, 2017 September 30, 2016 Troubled Debt Restructurings: Commercial 1 $ 5 $ 5 — $ — $ — Consumer — — — 2 21 21 Total 1 $ 5 $ 5 2 $ 21 $ 21 Specific allocations of $188,000 and $228,000 were reported for troubled debt restructurings as of September 30, 2017 and September 30, 2016. For the three and nine months ended September 30, 2017, no payment defaults or charge-offs were reported for troubled debt restructurings made during the prior 12 months, and for the three and nine months ended September 30, 2016, no payment defaults or charge-offs were reported for the troubled debt restructurings made during the prior 12 months. The terms of certain other loans were modified during the nine months ended September 30, 2017 and 2016 that did not meet the definition of a troubled debt restructuring. These loans modified during the nine months ended September 30, 2017 have a total recorded investment of $19.8 million as of September 30, 2017. These loans modified during the nine months ended September 30, 2016 had a total recorded investment of $25.6 million as of September 30, 2016. The modification of these loans involved either a modification of the terms of a loan to borrowers who were not experiencing financial difficulties or a delay in a payment that was considered to be insignificant. In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under the Company’s internal underwriting policy. Credit Quality Indicators: The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis includes commercial and commercial real estate loans with an outstanding balance greater than $25 thousand and is reviewed on a monthly basis. For residential real estate and consumer loans the analysis primarily involves monitoring the past due status of these loans and at such time that these loans are past due, the Company evaluates the loans to determine if a change in risk category is warranted. The Company uses the following definitions for risk ratings: Special Mention. Loans classified as special mention have a potential weakness that deserves management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution's credit position at some future date. Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected. Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be Pass rated loans. All loans in all loan categories are assigned risk ratings. Based on the most recent analyses performed, the risk category of loans by class of loans is as follows: (Dollars in Thousands) Pass Special Substandard Doubtful Total September 30, 2017 Commercial $ 53,722 $ — $ 1,129 $ — $ 54,851 Commercial real estate: Construction 52,247 — — — 52,247 Other 163,055 1,411 4,360 — 168,826 Residential real estate 82,004 56 162 — 82,222 Consumer: Auto 1,210 — — — 1,210 Other 2,842 — 10 — 2,852 Total $ 355,080 $ 1,467 $ 5,661 $ — $ 362,208 (Dollars in Thousands) Pass Special Substandard Doubtful Total December 31, 2016 Commercial $ 59,990 $ — $ 398 $ — $ 60,388 Commercial real estate: Construction 38,168 — — — 38,168 Other 174,507 741 3,095 — 178,343 Residential real estate 77,982 — 440 — 78,422 Consumer: Auto 1,195 — — — 1,195 Other 2,867 — 8 — 2,875 Total $ 354,709 $ 741 $ 3,941 $ — $ 359,391 |