LOANS | Note 4—Loans Loans summarized by category as of March 31, 2016, December 31, 2015 and March 31, 2015 are as follows: March 31, December 31, March 31, (Dollars in thousands) 2016 2015 2015 Commercial, financial and agricultural $ 39,092 $ 37,809 $ 32,569 Real estate: Construction 39,311 35,829 36,080 Mortgage-residential 47,768 49,077 49,838 Mortgage-commercial 329,093 326,978 294,108 Consumer: Home equity 30,419 30,906 33,511 Other 8,338 8,592 8,195 Total $ 494,021 $ 489,191 $ 454,301 The detailed activity in the allowance for loan losses and the recorded investment in loans receivable as of and for the three months ended March 31, 2016 and March 31, 2015 and for the year ended December 31, 2015 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 March 31, 2016 Allowance for loan losses: Beginning balance December 31, 2015 $ 75 $ 51 $ 223 $ 2,036 $ 127 $ 37 $ 2,047 $ 4,596 Charge-offs — — — (45 ) — (18 ) — (63 ) Recoveries 2 — 2 6 1 3 — 14 Provisions (4 ) 6 12 4 (41 ) 4 159 140 Ending balance March 31, 2016 $ 73 $ 57 $ 237 $ 2,001 $ 87 $ 26 $ 2,206 $ 4,687 Ending balances: Individually evaluated for impairment $ — $ — $ — $ 3 $ — $ — $ — $ 3 Collectively evaluated for impairment 73 57 237 1,998 87 26 2,206 4,684 March 31, 2016 Loans receivable: Ending balance-total $ 39,092 $ 39,311 $ 47,768 $ 329,093 $ 30,419 $ 8,338 $ — $ 494,021 Ending balances: Individually evaluated for impairment 3 — 877 7,165 — — — 8,045 Collectively evaluated for impairment $ 39,089 $ 39,311 $ 46,891 $ 321,928 $ 30,419 $ 8,338 $ — $ 485,976 (Dollars in thousands) Real estate Real estate Real estate Mortgage Mortgage Consumer Consumer Commercial Construction Residential Commercial Home equity Other Unallocated Total March 31, 2015 Allowance for loan losses: Beginning balance December 31, 2014 $ 67 $ 45 $ 179 $ 1,572 $ 134 $ 44 $ 2,091 $ 4,132 Charge-offs (56 ) — — (291 ) — (11 ) — (358 ) Recoveries 2 — 1 4 1 64 — 72 Provisions 197 89 63 295 (14 ) (39 ) (185 ) 406 Ending balance March 31, 2015 $ 210 $ 134 $ 243 $ 1,580 $ 121 $ 58 $ 1,906 $ 4,252 Ending balances: Individually evaluated for impairment $ — $ — $ 4 $ 3 $ — $ — $ — $ 7 Collectively evaluated for impairment 210 134 239 1,577 121 58 1,906 4,245 March 31, 2015 Loans receivable: Ending balance-total $ 32,569 $ 36,080 $ 49,838 $ 294,108 $ 33,511 $ 8,195 $ — $ 454,301 Ending balances: Individually evaluated for impairment — — 1,066 6,740 91 — — 7,897 Collectively evaluated for impairment $ 32,569 $ 36,080 $ 48,772 $ 287,368 $ 33,420 $ 8,195 $ — $ 446,404 (Dollars in thousands) Real estate Real estate Real estate Mortgage Mortgage Consumer Consumer Commercial Construction Residential Commercial Home equity Other Unallocated Total December 31, 2015 Allowance for loan losses: Beginning balance December 31, 2014 $ 67 $ 45 $ 179 $ 1,572 $ 134 $ 44 $ 2,091 $ 4,132 Charge-offs (69 ) — (50 ) (626 ) — (62 ) — (807 ) Recoveries 6 — 7 33 3 84 — 133 Provisions 71 6 87 1,057 (10 ) (29 ) (44 ) 1,138 Ending balance December 31, 2015 $ 75 $ 51 $ 223 $ 2,036 $ 127 $ 37 $ 2,047 $ 4,596 Ending balances: Individually evaluated for impairment $ — $ — $ 3 $ — $ — $ — $ — $ 3 Collectively evaluated for impairment 75 51 220 2,036 127 37 2,047 4,593 December 31, 2015 Loans receivable: Ending balance-total $ 37,809 $ 35,829 $ 49,077 $ 326,978 $ 30,906 $ 8,592 $ — $ 489,191 Ending balances: Individually evaluated for impairment 9 — 848 5,620 — — — 6,477 Collectively evaluated for impairment $ 37,800 $ 35,829 $ 48,229 $ 321,358 $ 30,906 $ 8,592 $ — $ 482,714 Loans outstanding and available lines of credit to bank directors, executive officers and their related business interests amounted to $8.7 million and $9.5 million at March 31, 2016 and March 31, 2015, respectively. Repayments on these loans during the three months ended March 31, 2016 were $163.7 thousand and there were no new loans made. Repayments on these loans during the three months ended March 31, 2015 were $961.5 thousand and loans made amounted to $871.7 thousand. Related party loans and lines of credit 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 following table presents at March 31, 2016 and December 31, 2015 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) March 31, December 31, 2016 2015 Total loans considered impaired $ 8,045 $ 6,477 Loans considered impaired for which there is a related allowance for loan loss: Outstanding loan balance 48 49 Related allowance 3 3 Loans considered impaired and previously written down to fair value 7,999 6,428 Average impaired loans 12,771 9,518 The following tables are by loan category and present at March 31, 2016, December 31, 2015 and March 31, 2015 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) Three months ended Unpaid Average Interest March 31, 2016 Recorded Principal Related Recorded Income Investment Balance Allowance Investment Recognized With no allowance recorded: Commercial $ 3 $ 3 $ — $ 8 $ — Real estate: Construction — — — — — Mortgage-residential 829 859 — 1,049 1 Mortgage-commercial 7,165 9,902 — 11,665 25 Consumer: Home Equity — — — — — Other — — — — — With an allowance recorded: Commercial — — — — — Real estate: Construction — — — — — Mortgage-residential 48 48 3 49 — Mortgage-commercial — — — — — Consumer: Home Equity — — — — — Other — — — — — Total: Commercial 3 3 — 8 — Real estate: Construction — — — — — Mortgage-residential 877 907 3 1,098 1 Mortgage-commercial 7,165 9,902 — 11,665 25 Consumer: Home Equity — — — — — Other — — — — — $ 8,045 $ 10,812 $ 3 $ 12,771 $ 26 (Dollars in thousands) Three months ended Unpaid Average Interest March 31, 2015 Recorded Principal Related Recorded Income Investment Balance Allowance Investment Recognized With no allowance recorded: Commercial $ — $ — $ — $ — $ — Real estate: Construction — — — — — Mortgage-residential 1,014 1,157 — 1,266 1 Mortgage-commercial 6,492 7,995 3 8,584 30 Consumer: Home Equity 91 97 — 97 — Other — — — — — With an allowance recorded: Commercial — — — — — Real estate: Construction — — — — — Mortgage-residential 52 52 4 52 — Mortgage-commercial 248 248 3 250 — Consumer: Home Equity — — — — — Other — — — — — Total: Commercial — — — — — Real estate: Construction — — — — — Mortgage-residential 1,066 1,209 4 1,318 1 Mortgage-commercial 6,740 8,243 3 8,834 30 Consumer: Home Equity 91 97 — 97 — Other — — — — — $ 7,897 $ 9,549 $ 7 $ 10,249 $ 31 (Dollars in thousands) December 31, 2015 Unpaid Average Interest Recorded Principal Related Recorded Income Investment Balance Allowance Investment Recognized With no allowance recorded: Commercial $ 9 $ 9 $ — $ 13 $ — Real estate: Construction — — — — — Mortgage-residential 799 874 — 1,082 1 Mortgage-commercial 5,620 7,548 — 8,372 60 Consumer: Home Equity — — — — — Other — — — — — With an allowance recorded: Commercial — — — — — Real estate: Construction — — — — — Mortgage-residential 49 49 3 51 3 Mortgage-commercial — — — — — Consumer: Home Equity — — — — — Other — — — — — Total: Commercial 9 9 — 13 — Real estate: Construction — — — — — Mortgage-residential 848 923 3 1,133 4 Mortgage-commercial 5,620 7,548 — 8,372 60 Consumer: Home Equity — — — — — Other — — — — — $ 6,477 $ 8,480 $ 3 $ 9,518 $ 64 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 March 31, 2016 and December 31, 2015, 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 March 31, 2016 and December 31, 2015, no loans were classified as doubtful. (Dollars in thousands) March 31, 2016 Special Pass Mention Substandard Doubtful Total Commercial, financial & agricultural $ 38,848 $ 241 $ 3 $ — $ 39,092 Real estate: Construction 38,856 455 — — 39,311 Mortgage – residential 45,756 838 1,174 — 47,768 Mortgage – commercial 313,127 6,870 9,096 — 329,093 Consumer: Home Equity 30,074 176 169 — 30,419 Other 8,335 1 2 — 8,338 Total $ 474,996 $ 8,581 $ 10,444 $ — $ 494,021 (Dollars in thousands) December 31, 2015 Special Pass Mention Substandard Doubtful Total Commercial, financial & agricultural $ 37,501 $ 299 $ 9 $ — $ 37,809 Real estate: Construction 35,374 455 — — 35,829 Mortgage – residential 46,580 1,378 1,119 — 49,077 Mortgage – commercial 310,367 7,555 9,056 — 326,978 Consumer: Home Equity 30,587 180 139 — 30,906 Other 8,587 1 4 — 8,592 Total $ 468,996 $ 9,868 $ 10,327 $ — $ 489,191 At March 31, 2016 and December 31, 2015, non-accrual loans totaled $6.0 million and $4.8 million, respectively. TDRs that are still accruing and included in impaired loans at March 31, 2016 and December 31, 2015 amounted to $2.0 million and $1.6 million, respectively. TDRs in non-accrual status at both March 31, 2016 and December 31, 2015 amounted to $1.8 million. Loans greater than 90 days delinquent and still accruing interest were $32.2 thousand as of March 31, 2016. There were no loans greater than 90 days delinquent and still accruing interest as of December 31, 2015. 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 Financial Corporation of Augusta, Georgia, the bank holding company for Savannah River Banking Company (“Savannah River”) 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 months ended March 31, 2016 and March 31, 2015 follows (in thousands): (Dollars in thousands) Three Months Ended March 31, 2016 Three Months Ended March 31, 2015 Accretable yield, beginning of period $ 92 $ 75 Additions — — Accretion (42 ) (437 ) Reclassification of nonaccretable difference due to improvement in expected cash flows — 390 Other changes, net — — Accretable yield, end of period $ 50 $ 28 The following tables are by loan category and present loans past due and on non-accrual status as of March 31, 2016 and December 31, 2015: (Dollars in thousands) March 31, 2016 30-59 Days Past Due 60-89 Days Past Due Greater than 90 Days and Accruing Nonaccrual Total Past Due Current Total Loans Commercial $ 7 $ — $ — $ 3 $ 10 $ 39,082 $ 39,092 Real estate: Construction — 499 — — 499 38,812 39,311 Mortgage-residential 211 13 24 829 1,077 46,691 47,768 Mortgage-commercial 730 367 — 5,181 6,278 322,815 329,093 Consumer: Home equity 204 30 8 — 242 30,177 30,419 Other 20 10 — — 30 8,308 8,338 Total $ 1,172 $ 919 $ 32 $ 6,013 $ 8,136 $ 485,885 $ 494,021 (Dollars in thousands) December 31, 2015 30-59 Days Past Due 60-89 Days Past Due Greater than 90 Days and Accruing Nonaccrual Total Past Due Current Total Loans Commercial $ 5 $ — $ — $ 9 $ 14 $ 37,795 $ 37,809 Real estate: Construction — — — — — 35,829 35,829 Mortgage-residential 126 195 — 799 1,120 47,957 49,077 Mortgage-commercial 1,180 290 — 4,031 5,501 321,477 326,978 Consumer: Home equity 135 — — — 135 30,771 30,906 Other 4 4 — — 8 8,584 8,592 Total $ 1,450 $ 489 $ — $ 4,839 $ 6,778 $ 482,413 $ 489,191 The Company identifies TDRs as impaired under the guidance in ASC 310-10-35. As shown in the table below, one loan was determined to be a TDR during the three months ended March 31, 2016. The loan was modified to extend the term of the loan due to financial hardship of the borrower. There were no loans determined to be TDRs that were restructured during the three-month period ended March 31, 2015. Troubled Debt Restructurings For the three months ended March 31, 2016 (Dollars in thousands) Number of Contracts Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment Accrual Mortgage-Commercial 1 $ 413 $ 413 Total Accrual 1 $ — $ — Total TDRs 1 $ 413 $ 413 The following table, by loan category, presents loans determined to be TDRs in the twelve month period preceding March 31, 2015 that subsequently defaulted during the three month period ended March 31, 2015. During the three month period ended March 31, 2016, 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. Troubled Debt Restructurings that subsequently defaulted this period (Dollars in thousands) For the three months ended March 31, 2015 Number of Contracts Recorded Investment Mortgage-Commercial 1 $ 1,391 Mortgage-Consumer 1 180 Total TDRs 2 $ 1,571 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. |