Loans | Note 4 – Loans Loans summarized by category as of June 30, 2015, December 31, 2014 and June 30, 2014 are as follows: June 30, December 31, June 30, (Dollars in thousands) 2015 2014 2014 Commercial, financial and agricultural $ 37,915 $ 33,403 $ 34,970 Real estate: Construction 30,392 27,545 23,736 Mortgage-residential 49,341 48,510 48,114 Mortgage-commercial 315,373 293,186 297,982 Consumer: Home equity 32,264 33,000 31,536 Other 8,731 8,200 8,332 Total $ 474,016 $ 443,844 $ 444,670 The detailed activity in the allowance for loan losses and the recorded investment in loans receivable as of and for the six months ended June 30, 2015 and June 30, 2014 and for the year ended December 31, 2014 is as follows: (Dollars in thousands) Real estate Real estate Real estate Mortgage Mortgage Consumer Consumer Commercial Construction Residential Commercial Home equity Other Unallocated Total June 30, 2015 Allowance for loan losses: Beginning balance $ 67 $ 45 $ 179 $ 1,572 $ 134 $ 44 $ 2,091 $ 4,132 Charge-offs (56 ) — (26 ) (625 ) — (27 ) — (734 ) Recoveries 3 — 2 5 2 74 — 86 Provisions 207 79 24 822 (17 ) (31 ) (287 ) 797 Ending balance $ 221 $ 124 $ 179 $ 1,774 $ 119 $ 60 $ 1,804 $ 4,281 Ending balances: Individually evaluated for impairment $ — $ — $ 3 $ 1 $ — $ — $ — $ 4 Collectively evaluated for impairment 221 124 176 1,773 119 60 1,804 4,277 Loans receivable: Ending balance-total $ 37,915 $ 30,392 $ 49,341 $ 315,373 $ 32,264 $ 8,731 $ — $ 474,016 Ending balances: Individually evaluated for impairment 13 — 997 5,924 89 — — 7,023 Collectively evaluated for impairment $ 37,902 $ 30,392 $ 48,344 $ 309,449 $ 32,175 $ 8,731 $ — $ 466,993 Note 4 – Loans - continued (Dollars in thousands) Real estate Real estate Real estate Mortgage Mortgage Consumer Consumer Commercial Construction Residential Commercial Home equity Other Unallocated Total June 30, 2014 Allowance for loan losses: Beginning balance $ 233 $ 26 $ 291 $ 1,117 $ 112 $ 80 $ 2,360 $ 4,219 Charge-offs — — (35 ) (689 ) — (20 ) — (744 ) Recoveries 24 — 9 — — 8 — 41 Provisions (77 ) 83 (59 ) 889 6 (16 ) (276 ) 550 Ending balance $ 180 $ 109 $ 206 $ 1,317 $ 118 $ 52 $ 2,084 $ 4,066 Ending balances: Individually evaluated for impairment $ — $ — $ 4 $ 12 $ — $ — $ — $ 16 Collectively evaluated for impairment 180 109 202 1,305 118 52 2,084 4,050 Loans receivable: Ending balance-total $ 34,970 $ 23,736 $ 48,114 $ 297,982 $ 31,536 $ 8,332 $ — $ 444,670 Ending balances: Individually evaluated for impairment 62 — 1,136 6,930 73 6 — 8,207 Collectively evaluated for impairment $ 34,908 $ 23,736 $ 46,978 $ 291,052 $ 31,463 $ 8,326 $ — $ 436,463 (Dollars in thousands) Real estate Real estate Real estate Mortgage Mortgage Consumer Consumer Commercial Construction Residential Commercial Home equity Other Unallocated Total December 31, 2014 Allowance for loan losses: Beginning balance $ 233 $ 26 $ 291 $ 1,117 $ 112 $ 80 $ 2,360 $ 4,219 Charge-offs (54 ) — (52 ) (879 ) (17 ) (109 ) — (1,111 ) Recoveries 110 — 10 — 6 17 — 143 Provisions (222 ) 19 (70 ) 1,334 33 56 (269 ) 881 Ending balance $ 67 $ 45 $ 179 $ 1,572 $ 134 $ 44 $ 2,091 $ 4,132 Ending balances: Individually evaluated for impairment $ — $ — $ 4 $ 57 $ — $ — $ — $ 61 Collectively evaluated for impairment 67 45 175 1,515 134 44 2,091 4,071 Loans receivable: Ending balance-total $ 33,403 $ 27,545 $ 48,510 $ 293,186 $ 33,000 $ 8,200 $ — $ 443,844 Ending balances: Individually evaluated for impairment 55 — 1,078 7,334 92 — — 8,559 Collectively evaluated for impairment $ 33,348 $ 27,545 $ 47,432 $ 285,852 $ 32,908 $ 8,200 $ — $ 435,285 Loans outstanding to bank directors, executive officers and their related business interests totaled $8.4 million and $11.1 million at June 30, 2015 and June 30, 2014, respectively. Repayments on these loans during the six months ended June 30, 2015 were $1.2 million and loans made amounted to $1.7 million. During the six months ended June 30, 2014, repayments on these loans totaled $383 thousand and loans made totaled $1.4 million. Related party loans are made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with unrelated persons and generally do not involve more than the normal risk of collectability. The detailed activity in the allowance for loan losses as of and for the three months ended June 30, 2015 and the three months ended June 30, 2014 is as follows: (Dollars in thousands) Real estate Real estate Real estate Mortgage Mortgage Consumer Consumer Commercial Construction Residential Commercial Home equity Other Unallocated Total 2015 Allowance for loan losses: Beginning balance $ 210 $ 134 $ 243 $ 1,580 $ 121 $ 58 $ 1,906 $ 4,252 Charge-offs — — (26 ) (334 ) — (16 ) — (376 ) Recoveries 1 — 1 1 1 10 — 14 Provisions 10 (10 ) (39 ) 527 (3 ) 8 (102 ) 391 Ending balance $ 221 $ 124 $ 179 $ 1,774 $ 119 $ 60 $ 1,804 $ 4,281 (Dollars in thousands) Real estate Real estate Real estate Mortgage Mortgage Consumer Consumer Commercial Construction Residential Commercial Home equity Other Unallocated Total 2014 Allowance for loan losses: Beginning balance $ 243 $ 163 $ 256 $ 1,024 $ 114 $ 63 $ 2,298 $ 4,161 Charge-offs — — — (502 ) — (12 ) — (514 ) Recoveries 7 — 8 — — 4 — 19 Provisions (70 ) (54 ) (58 ) 795 4 (3 ) (214 ) 400 Ending balance $ 180 $ 109 $ 206 $ 1,317 $ 118 $ 52 $ 2,084 $ 4,066 The following table presents at June 30, 2015 and December 31, 2014 loans individually evaluated and considered impaired under Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 310 “Accounting by Creditors for Impairment of a Loan.” Impairment includes performing troubled debt restructurings (“TDRs”). (Dollars in thousands) June 30, December 31, 2015 2014 Total loans considered impaired $ 7,023 $ 8,559 Loans considered impaired for which there is a related allowance for loan loss: Outstanding loan balance 85 1,959 Related allowance 4 61 Loans considered impaired and previously written down to fair value 6,938 6,600 Average impaired loans 9,832 10,900 The following tables are by loan category and present at June 30, 2015, December 31, 2014 and June 30, 2014 loans individually evaluated and considered impaired under FASB ASC 310 “Accounting by Creditors for Impairment of a Loan.” Impairment includes performing TDRs. (Dollars in thousands) Six months ended Three months ended Unpaid Average Interest Average Interest June 30, 2015 Recorded Principal Related Recorded Income Recorded Income Investment Balance Allowance Investment Recognized Investment Recognized With no allowance recorded: Commercial $ 13 $ 13 $ — $ 15 $ 1 $ 14 $ — Real estate: Construction — — — — — — — Mortgage-residential 946 1,201 — 1,207 14 1,204 8 Mortgage-commercial 5,890 8,327 — 8,428 165 8,073 79 Consumer: Home Equity 89 95 — 96 2 97 1 Other — — — — — — — With an allowance recorded: Commercial — — — — — — — Real estate: Construction — — — — — — — Mortgage-residential 51 51 3 52 2 51 — Mortgage-commercial 34 34 1 34 1 346 — Consumer: Home Equity — — — — — — — Other — — — — — — — Total: Commercial $ 13 $ 13 $ — $ 15 $ 1 $ 14 $ — Real estate: Construction — — — — — — — Mortgage-residential 997 1,252 3 1,259 16 1,255 8 Mortgage-commercial 5,924 8,361 1 8,462 166 8,419 79 Consumer: Home Equity 89 95 — 96 2 97 1 Other — — — — — — — $ 7,023 $ 9,721 $ 4 $ 9,832 $ 185 $ 9,785 $ 88 (Dollars in thousands) Six months ended Three months ended Unpaid Average Interest Average Interest June 30, 2014 Recorded Principal Related Recorded Income Recorded Income Investment Balance Allowance Investment Recognized Investment Recognized With no allowance recorded: Commercial $ 62 $ 68 $ — $ 134 $ — $ 133 $ — Real estate: Construction — — — — — — — Mortgage-residential 1,082 1,187 — 1,307 4 1,303 — Mortgage-commercial 6,688 8,083 — 9,188 23 8,910 6 Consumer: Home Equity 73 77 — 75 — 75 — Other 6 6 — 8 — 8 — With an allowance recorded: Commercial — — — — — — — Real estate: Construction — — — — — — — Mortgage-residential 54 54 4 55 2 55 1 Mortgage-commercial 242 242 12 246 6 246 3 Consumer: Home Equity — — — — — — — Other — — — — — — — Total: Commercial $ 62 $ 68 $ — $ 134 $ — $ 133 $ — Real estate: Construction — — — — — — — Mortgage-residential 1,136 1,241 4 1,362 6 1,358 1 Mortgage-commercial 6,930 8,325 12 9,434 29 9,156 9 Consumer: Home Equity 73 77 — 75 — 75 — Other 6 6 — 8 — 8 — $ 8,207 $ 9,717 $ 16 $ 11,013 $ 35 $ 10,730 $ 10 (Dollars in thousands) December 31, 2014 Unpaid Average Interest Recorded Principal Related Recorded Income Investment Balance Allowance Investment Recognized With no allowance recorded: Commercial $ 55 $ 112 $ — $ 132 $ 3 Real estate: Construction — — — — — Mortgage-residential 1,025 1,167 — 1,071 8 Mortgage-commercial 5,428 6,469 — 7,634 64 Consumer: Home Equity 92 97 — 83 — Other — — — — — With an allowance recorded: Commercial — — — — — Real estate: Construction — — — — — Mortgage-residential 53 53 4 54 3 Mortgage-commercial 1,906 2,134 57 1,926 85 Consumer: Home Equity — — — — — Other — — — — — Total: Commercial $ 55 $ 112 $ — $ 132 $ 3 Real estate: Construction — — — — — Mortgage-residential 1,078 1,220 4 1,125 11 Mortgage-commercial 7,334 8,603 57 9,560 149 Consumer: Home Equity 92 97 — 83 — Other — — — — — $ 8,559 $ 10,032 $ 61 $ 10,900 $ 163 The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt, including: 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 is performed on a monthly basis. The Company uses the following definitions for risk ratings: Special Mention Substandard Doubtful Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered as pass rated loans. As of June 30, 2015 and December 31, 2014, and based on the most recent analysis performed, the risk category of loans by class of loans is shown in the table below. As of June 30, 2015 and December 31, 2014, no loans were classified as doubtful. (Dollars in thousands) June 30, 2015 Special Pass Mention Substandard Doubtful Total Commercial, financial & agricultural $ 37,559 $ 343 $ 13 $ — $ 37,915 Real estate: Construction 29,671 721 — — 30,392 Mortgage – residential 46,837 1,452 1,052 — 49,341 Mortgage – commercial 296,752 9,022 9,599 — 315,373 Consumer: Home Equity 31,777 266 221 — 32,264 Other 8,709 2 20 — 8,731 Total $ 451,305 $ 11,806 $ 10,905 $ — $ 474,016 (Dollars in thousands) December 31, 2014 Special Pass Mention Substandard Doubtful Total Commercial, financial & agricultural $ 32,579 $ 754 $ 70 $ — $ 33,403 Real estate: Construction 26,824 721 — — 27,545 Mortgage – residential 46,090 1,054 1,366 — 48,510 Mortgage – commercial 270,986 10,437 11,763 — 293,186 Consumer: Home Equity 32,008 751 241 — 33,000 Other 8,041 100 59 — 8,200 Total $ 416,528 $ 13,817 $ 13,499 $ — $ 443,844 At June 30, 2015 and December 31, 2014, non-accrual loans totaled $5.4 million and $6.6 million, respectively. TDRs that are still accruing and included in impaired loans at June 30, 2015 and December 31, 2014 totaled $1.7 million and $2.2 million, respectively. TDRs in non-accrual status at June 30, 2015 and December 31, 2014 totaled $1.9 million and $2.6 million, respectively. There were no loans greater than 90 days delinquent and still accruing interest as of June 30, 2015 and December 31, 2014. We account for acquisitions under FASB ASC Topic 805, Business Combinations Acquired credit-impaired loans are accounted for under the accounting guidance for loans and debt securities acquired with deteriorated credit quality, found in FASB ASC Topic 310-30, Receivables—Loans and Debt Securities Acquired with Deteriorated Credit Quality, Purchase credit impaired (“PCI”) loans acquired totaled $4.2 million at estimated fair value, and acquired performing loans totaling $102.3 million at estimated fair value were not credit impaired. The gross contractual amount receivable for PCI loans and acquired performing loans was approximately $5.7 million and $116.0 million, respectively, as of the acquisition date. For the acquired performing loans, the best estimate at acquisition date of contractual cash flows not expected to be collected is $825 thousand. Determining the fair value of PCI loans at acquisition required the Company to estimate cash flows expected to result from those loans and to discount those cash flows at appropriate rates of interest. For such loans, the excess of cash flows expected to be collected at acquisition over the estimated fair value is recognized as interest income over the remaining lives of the loans and is called the accretable yield. The difference between contractually required payments at acquisition and the cash flows expected to be collected at acquisition reflects the impact of estimated credit losses and is called the nonaccretable difference. In accordance with GAAP, there was no carry-over of previously established allowance for credit losses from the acquired company. In conjunction with the acquisition of Savannah River (as defined below) on February 1, 2014, the acquired PCI loan portfolio was accounted for at fair value as follows: (Dollars in thousands) February 1, 2014 Contractual principal and interest at acquisition $ 5,717 Nonaccretable difference (1,205 ) Expected cash flows at acquisition 4,512 Accretable yield (272 ) Basis in PCI loans at acquisition – estimated fair value $ 4,240 A summary of changes in the accretable yield for PCI loans for the three and six months ended June 30, 2015 and June 30, 2014 follows (in thousands): Three Months Six Months Accretable yield, beginning of period $ 28 $ 75 Accretion (34 ) (471 ) Reclassification of nonaccretable difference due to improvement in expected cash flows 141 531 Accretable yield, end of period $ 135 $ 135 Three Months Six Months Accretable yield, beginning of period $ 239 $ 272 Accretion (50 ) (83 ) Reclassification of nonaccretable difference due to improvement in expected cash flows (25 ) (25 ) Accretable yield, end of period $ 164 $ 164 The following tables are by loan category and present loans past due and on non-accrual status as of June 30, 2015 and December 31, 2014: (Dollars in thousands) 30-59 Days 60-89 Days Past Due Greater than 90 Days and Accruing Nonaccrual Total Past Due Current Total Loans Commercial $ 34 $ — $ — $ 13 $ 47 $ 37,868 $ 37,915 Real estate: Construction — — — — — 30,392 30,392 Mortgage-residential 498 26 — 946 1,470 47,871 49,341 Mortgage-commercial 232 1,402 — 4,301 5,935 309,438 315,373 Consumer: Home equity 38 29 — 89 156 32,108 32,264 Other 37 14 — — 51 8,680 8,731 Total $ 839 $ 1,471 $ — $ 5,349 $ 7,659 $ 466,357 $ 474,016 (Dollars in thousands) 30-59 Days 60-89 Days Past Due Greater than 90 Days and Accruing Nonaccrual Total Past Due Current Total Loans Commercial $ — $ — $ — $ 55 $ 147 $ 33,256 $ 33,403 Real estate: Construction — 2 — — 2 27,543 27,545 Mortgage-residential 131 5 — 1,025 1,161 47,349 48,510 Mortgage-commercial 1,443 4 — 5,413 6,860 286,326 293,186 Consumer: Home equity 19 — — 92 111 32,899 33,000 Other 63 6 — — 69 8,131 8,200 Total $ 1,748 $ 17 $ — $ 6,585 $ 8,350 $ 435,494 $ 443,844 As a result of adopting the amendments in Accounting Standards Update (“ASU”) 2011-02 (Receivables-Topic 310), the Company reassessed all restructurings that occurred on or after the beginning of the fiscal year of adoption (January 1, 2011) to determine whether they are considered TDRs under the amended guidance. The Company identified as TDRs certain loans for which the allowance for loan losses had previously been measured under a general allowance methodology. Upon identifying those loans as TDRs, the Company identified them as impaired under the guidance in ASC 310-10-35. The amendments in ASU 2011-02 require prospective application of the impairment measurement guidance in ASC 310-10-35 for those loans newly identified as impaired. There were no loans determined to be TDRs that were restructured during the three and six month periods ended June 30, 2015. The following table, by loan category, presents loans determined to be TDRs during the three and six month periods ended June 30, 2014. Troubled Debt Restructurings For the three and six months ended June 30, 2014 (Dollars in thousands) Number Pre-Modification Post-Modification Nonaccrual Mortgage-Commercial 1 $ 1,751 $ 1,751 Mortgage-Residential 1 $ 180 $ 180 Total TDRs 2 $ 1,931 $ 1,931 As shown in the table above, two loans were determined to be TDRs during the three and six months ended June 30, 2014. The interest rate was lowered on both of these loans. During the three and six month periods ended June 30, 2015 and June 30, 2014 there were no loans determined to be TDRs in the previous twelve months that had payment defaults. Defaulted loans are those loans that are greater than 89 days past due. In the determination of the allowance for loan losses, all TDRs are reviewed to ensure that one of the three proper valuation methods (fair market value of the collateral, present value of cash flows, or observable market price) is adhered to. All non-accrual loans are written down to their corresponding collateral value. All troubled TDR accruing loans that have a loan balance that exceeds the present value of cash flows will have a specific allocation. All nonaccrual loans are considered impaired. Under ASC 310-10, a loan is impaired when it is probable that the Company will be unable to collect all amounts due including both principal and interest according to the contractual terms of the loan agreement. |