Loans | Note 4—Loans Loans summarized by category as of September 30, 2015, December 31, 2014 and September 30, 2014 are as follows: September 30, December 31, September 30, (Dollars in thousands) 2015 2014 2014 Commercial, financial and agricultural $ 38,020 $ 33,403 $ 33,147 Real estate: Construction 33,127 27,545 22,738 Mortgage-residential 49,135 48,510 47,369 Mortgage-commercial 323,513 293,186 305,013 Consumer: Home equity 31,154 33,000 32,435 Other 8,982 8,200 7,854 Total $ 483,931 $ 443,844 $ 448,556 The detailed activity in the allowance for loan losses and the recorded investment in loans receivable as of and for the nine months ended September 30, 2015 and September 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 September 30, 2015 Allowance for loan losses: Beginning balance $ 67 $ 45 $ 179 $ 1,572 $ 134 $ 44 $ 2,091 $ 4,132 Charge-offs (56 ) — (39 ) (625 ) — (44 ) — (764 ) Recoveries 5 — 6 16 3 80 — 110 Provisions 154 130 53 861 (17 ) (25 ) (166 ) 990 Ending balance $ 170 $ 175 $ 199 $ 1,824 $ 120 $ 55 $ 1,925 $ 4,468 Ending balances: Individually evaluated $ — $ — $ 3 $ 1 $ — $ — $ — $ 4 Collectively evaluated 170 175 196 1,823 120 55 1,925 4,464 Loans receivable: Ending balance-total $ 38,020 $ 33,127 $ 49,135 $ 323,513 $ 31,154 $ 8,982 $ — $ 483,931 Ending balances: Individually evaluated 11 — 923 5,786 — — — 6,720 Collectively evaluated $ 38,009 $ 33,127 $ 48,212 $ 317,727 $ 31,154 $ 8,982 $ — $ 477,211 (Dollars in thousands) Real estate Real estate Real estate Mortgage Mortgage Consumer Consumer Commercial Construction Residential Commercial Home equity Other Unallocated Total September 30, 2014 Allowance for loan losses: Beginning balance $ 233 $ 26 $ 291 $ 1,117 $ 112 $ 80 $ 2,360 $ 4,219 Charge-offs (2 ) — (39 ) (689 ) — (95 ) — (825 ) Recoveries 32 — 15 — — 13 — 60 Provisions (116 ) 12 (101 ) 1,171 — 65 (329 ) 702 Ending balance $ 147 $ 38 $ 166 $ 1,599 $ 112 $ 63 $ 2,031 $ 4,156 Ending balances: Individually evaluated $ — $ — $ 4 $ — $ — $ — $ — $ 4 Collectively evaluated 147 38 162 1,599 112 63 2,031 4,152 Loans receivable: Ending balance-total $ 33,147 $ 22,738 $ 47,369 $ 305,013 $ 32,435 $ 7,854 $ — $ 448,556 Ending balances: Individually evaluated 58 — 1,038 6,152 93 5 — 7,346 Collectively evaluated $ 33,089 $ 22,738 $ 46,331 $ 298,861 $ 32,342 $ 7,849 $ — $ 441,210 (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 $ — $ — $ 4 $ 57 $ — $ — $ — $ 61 Collectively evaluated 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 55 — 1,078 7,334 92 — — 8,559 Collectively evaluated $ 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 amounted to $6.9 million and $10.6 million at September 30, 2015 and September 30, 2014, respectively. Repayments on these loans during the nine months ended September 30, 2015 were $1.3 million and there were no new loans made. Repayments on these loans during the nine months ended September 30, 2014 were $1.1 million 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 September 30, 2015 and the three months ended September 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 $ 221 $ 124 $ 179 $ 1,774 $ 119 $ 60 $ 1,804 $ 4,281 Charge-offs — — (13 ) — — (17 ) — (30 ) Recoveries 2 — 4 11 1 6 — 24 Provisions (53 ) 51 29 39 — 6 121 193 Ending balance $ 170 $ 175 $ 199 $ 1,824 $ 120 $ 55 $ 1,925 $ 4,468 (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 $ 180 $ 109 $ 206 $ 1,317 $ 118 $ 52 $ 2,084 $ 4,066 Charge-offs (2 ) — (4 ) — — (75 ) — (81 ) Recoveries 8 — 6 — — 5 — 19 Provisions (39 ) (71 ) (42 ) 282 (6 ) 81 (53 ) 152 Ending balance $ 147 $ 38 $ 166 $ 1,599 $ 112 $ 63 $ 2,031 $ 4,156 The following table presents at September 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) September 30, December 31, 2015 2014 Total loans considered impaired $ 6,720 $ 8,559 Loans considered impaired for which there is a related allowance for loan loss: Outstanding loan balance 83 1,959 Related allowance 4 61 Loans considered impaired and previously written down to fair value 6,637 6,600 Average impaired loans 9,627 10,900 The following tables are by loan category and present at September 30, 2015, December 31, 2014 and September 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) Nine months ended Three months ended Unpaid Average Interest Average Interest September 30, 2015 Recorded Principal Related Recorded Income Recorded Income Investment Balance Allowance Investment Recognized Investment Recognized With no allowance recorded: Commercial $ 11 $ 11 $ — $ 14 $ — $ 13 $ — Real estate: Construction — — — — — — — Mortgage-residential 873 952 — 1,140 71 1,133 1 Mortgage-commercial 5,753 8,149 — 8,388 — 8,293 — Consumer: Home Equity — — — — — — — Other — — — — — — — With an allowance recorded: Commercial — — — — — — — Real estate: Construction — — — — — — — Mortgage-residential 50 50 3 51 2 50 — Mortgage-commercial 33 33 1 34 2 34 — Consumer: Home Equity — — — — — — — Other — — — — — — — Total: Commercial $ 11 $ 11 $ — $ 14 $ — $ 13 $ — Real estate: Construction — — — — — — — Mortgage-residential 923 1,002 3 1,191 73 1,183 1 Mortgage-commercial 5,786 8,182 1 8,422 2 8,327 — Consumer: Home Equity — — — — — — — Other — — — — — — — $ 6,720 $ 9,195 $ 4 $ 9,627 $ 75 $ 9,523 $ 1 (Dollars in thousands) Nine months ended Three months ended Unpaid Average Interest Average Interest September 30, 2014 Recorded Principal Related Recorded Income Recorded Income Investment Balance Allowance Investment Recognized Investment Recognized With no allowance recorded: Commercial $ 58 $ 115 $ — $ 133 $ — $ 131 $ 0 Real estate: Construction — — — — — — — Mortgage-residential 985 1,344 — 1,227 5 1,221 — Mortgage-commercial 6,152 7,381 — 7,326 39 7,236 9 Consumer: Home Equity 93 97 — 79 — 86 — Other 5 5 — 8 — 6 With an allowance recorded: Commercial — — — — — — — Real estate: Construction — — — — — — — Mortgage-residential 53 53 4 54 2 54 1 Mortgage-commercial — — — — — — — Consumer: Home Equity — — — — — — — Other — — — — — — — Total: Commercial $ 58 $ 115 $ — $ 133 $ — $ 131 $ — Real estate: Construction — — — — — — — Mortgage-residential 1,038 1,397 4 1,281 7 1,275 1 Mortgage-commercial 6,152 7,381 — 7,326 39 7,236 9 Consumer: Home Equity 93 97 — 79 — 86 — Other 5 5 — 8 — 6 $ 7,346 $ 8,995 $ 4 $ 8,827 $ 46 $ 8,734 $ 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 September 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 September 30, 2015 and December 31, 2014, no loans were classified as doubtful. (Dollars in thousands) September 30, 2015 Special Pass Mention Substandard Doubtful Total Commercial, financial & agricultural $ 37,682 $ 312 $ 26 $ — $ 38,020 Real estate: Construction 32,406 721 — — 33,127 Mortgage – residential 46,572 1,456 1,107 — 49,135 Mortgage – commercial 305,582 9,009 8,922 — 323,513 Consumer: Home Equity 30,833 189 132 — 31,154 Other 8,962 1 19 — 8,982 Total $ 462,037 $ 11,688 $ 10,206 $ — $ 483,931 (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 September 30, 2015 and December 31, 2014, non-accrual loans totaled $5.1 million and $6.6 million, respectively. TDRs that are still accruing and included in impaired loans at September 30, 2015 and December 31, 2014 totaled $1.7 million and $2.2 million, respectively. TDRs in non-accrual status at September 30, 2015 and December 31, 2014 totaled $1.9 million and $2.6 million, respectively. Loans greater than 90 days delinquent and still accruing interest totaled $2 thousand as of September 30, 2015. There were no loans greater than 90 days delinquent and still accruing interest as of 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 nine months ended September 30, 2015 and September 30, 2014 follows (dollars in thousands): Three Months Nine Months Accretable yield, beginning of period $ 135 $ 75 Accretion (42 ) (513 ) Reclassification of nonaccretable difference due to improvement in — 531 Accretable yield, end of period $ 93 $ 93 Three Months Nine Months Accretable yield, beginning of period $ 164 $ 272 Accretion (49 ) (132 ) Reclassification of nonaccretable difference due to improvement in — (25 ) Accretable yield, end of period $ 115 $ 115 The following tables are by loan category and present loans past due and on non-accrual status as of September 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 $ — $ 11 $ 45 $ 37,975 $ 38,020 Real estate: Construction — — — — — 33,127 33,127 Mortgage-residential 93 134 — 873 1,100 48,035 49,135 Mortgage-commercial 847 650 — 4,183 5,680 317,833 323,513 Consumer: Home equity 36 — — — 36 31,118 31,154 Other 3 9 2 — 14 8,968 8,982 Total $ 979 $ 827 $ 2 $ 5,067 $ 6,875 $ 477,056 $ 483,931 (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. The following table, by loan category, presents loans determined to be TDRs during the nine-month period ended September 30, 2014. There were no loans determined to be TDRs during the three-month period ended September 30, 2014 or the three and nine month periods ended September 30, 2015. Troubled Debt Restructurings For the nine months ended September 30, 2014 (Dollars in thousands) Pre-Modification Post-Modification Number Outstanding Outstanding of Recorded Recorded Contracts Investment Investment Nonaccrual Mortgage-Commercial 1 $ 1,730 $ 1,730 Mortgage-Residential 1 $ 180 $ 180 Total TDRs 2 $ 1,910 $ 1,910 As shown in the table above, two loans were determined to be TDRs during the nine months ended September 30, 2014. The interest rate was lowered on both of these loans. During the three and nine month periods ended September 30, 2015 and September 30, 2014, there were no loans determined to be TDRs in the previous twelve months that had payment defaults. Any payment that is past due greater than 89 days is considered to be a payment default. 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. |