Loans | Note 4—Loans Loans summarized by category as of June 30, 2016, December 31, 2015 and June 30, 2015 are as follows: June 30, December 31, June 30, (Dollars in thousands) 2016 2015 2015 Commercial, financial and agricultural $ 39,480 $ 37,809 $ 37,915 Real estate: Construction 42,253 35,829 30,392 Mortgage-residential 50,500 49,077 49,341 Mortgage-commercial 339,276 326,978 315,373 Consumer: Home equity 31,608 30,906 32,264 Other 8,186 8,592 8,731 Total $ 511,303 $ 489,191 $ 474,016 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, 2016 and 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 June 30, 2016 Allowance for loan losses: Beginning balance $ 75 $ 51 $ 223 $ 2,036 $ 127 $ 37 $ 2,047 $ 4,596 Charge-offs — — (1 ) (58 ) (8 ) (33 ) — (100 ) Recoveries 3 — 5 8 2 6 — 24 Provisions (7 ) 8 (20 ) 363 (28 ) 13 28 357 Ending balance $ 71 $ 59 $ 207 $ 2,349 $ 93 $ 23 $ 2,075 $ 4,877 Ending balances: Individually evaluated for impairment $ — $ — $ — $ 3 $ — $ — $ — $ 3 Collectively evaluated for impairment 71 59 207 2,346 93 23 2,075 4,874 June 30, 2016 Ending balance-total $ 39,480 $ 42,253 $ 50,500 $ 339,276 $ 31,608 $ 8,186 $ — $ 511,303 Ending balances: Individually evaluated for impairment 1 — 718 5,353 30 — — 6,102 Collectively evaluated for impairment $ 39,479 $ 42,253 $ 49,782 $ 333,923 $ 31,578 $ 8,186 $ — $ 505,201 (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 June 30, 2015 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 ( 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 $ 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 $ 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 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 totaled Loans outstanding and available lines of credit to bank directors, executive officers and their related business interests totaled $8.8 million and $8.4 million at June 30, 2016 and 2015, respectively. Repayments on these loans during the six months ended June 30, 2016 were $378.9 thousand and there were no new loans made. During the six months ended June 30, 2015, repayments on these loans totaled $1.2 million and loans made totaled $1.7 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, 2016 and the three months ended June 30, 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 2016 Allowance for loan losses: Beginning balance $ 73 $ 57 $ 237 $ 2,001 $ 87 $ 26 $ 2,206 $ 4,687 Charge-offs — — (1 ) (13 ) (8 ) (15 ) — (37 ) Recoveries 1 — 3 2 1 3 — 10 Provisions (3 ) 2 (32 ) 359 13 9 (131 ) 217 Ending balance $ 71 $ 59 $ 207 $ 2,349 $ 93 $ 23 $ 2,075 $ 4,877 (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 The following table presents at June 30, 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) June 30, December 31, 2016 2015 Total loans considered impaired $ 6,102 $ 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 6,054 6,428 Average impaired loans 9,729 9,518 The following tables are by loan category and present at June 30, 2016, December 31, 2015 and June 30, 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) Six months ended Three months ended Unpaid Average Interest Average Interest June 30, 2016 Recorded Principal Related Recorded Income Recorded Income Investment Balance Allowance Investment Recognized Investment Recognized With no allowance recorded: Commercial $ 1 $ 1 $ — $ 6 $ — $ 3 $ — Real estate: Construction — — — — — — — Mortgage-residential 670 687 — 794 1 837 1 Mortgage-commercial 5, 353 7,855 — 8,851 50 8,796 24 Consumer: Home Equity 30 30 — 30 — 30 — Other — — — — — — — With an allowance recorded: Commercial — — — — — — — Real estate: Construction — — — — — — — Mortgage-residential 48 48 3 48 1 48 1 Mortgage-commercial — — — — — — — Consumer: Home Equity — — — — — — — Other — — — — — — — Total: Commercial $ 1 $ 1 $ — $ 6 $ — $ 3 $ — Real estate: Construction — — — — — — — Mortgage-residential 718 735 3 842 1 837 1 Mortgage-commercial 5, 353 7,855 — 8,851 50 8,796 24 Consumer: Home Equity 30 30 — 30 — 30 — Other — — — — — — — $ 6,102 $ 8,621 $ 3 $ 9,729 $ 51 $ 9,666 $ 25 (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) 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 June 30, 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 June 30, 2016 and December 31, 2015, no loans were classified as doubtful. (Dollars in thousands) June 30, 2016 Special Pass Mention Substandard Doubtful Total Commercial, financial & agricultural $ 39,247 $ 232 $ 1 $ — $ 39,480 Real estate: Construction 41,912 341 — — 42,253 Mortgage – residential 48,742 776 982 — 50,500 Mortgage – commercial 320,094 11,775 7,407 — 339,276 Consumer: Home Equity 31,274 173 161 — 31,608 Other 8,185 — 1 — 8,186 Total $ 489,454 $ 13,297 $ 8,552 $ — $ 511,303 (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 June 30, 2016 and December 31, 2015, non-accrual loans totaled $4.5 million and $4.8 million, respectively. TDRs that are still accruing and included in impaired loans at June 30, 2016 and December 31, 2015 amounted to $1.6 million and $1.6 million, respectively. TDRs in non-accrual status at June 30, 2016 and December 31, 2015 amounted to $1.5 million and $1.8 million, respectively. Loans greater than 90 days delinquent and still accruing interest were $38.1 thousand as of June 30, 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 and six months ended June 30, 2016 and 2015 follows (in thousands): Three Months Six Months Accretable yield, beginning of period $ 50 $ 92 Accretion (91 ) (133 ) Reclassification of nonaccretable difference due to improvement in 94 94 Accretable yield, end of period $ 53 $ 53 Three Months Six Months Accretable yield, beginning of period $ 28 $ 75 Accretion (34 ) (471 ) Reclassification of nonaccretable difference due to improvement in 141 531 Accretable yield, end of period $ 135 $ 135 The following tables are by loan category and present loans past due and on non-accrual status as of June 30, 2016 and December 31, 2015: (Dollars in thousands) 30-59 60-89 Greater than Nonaccrual Total Current Total Loans Commercial $ 163 $ — $ — $ 1 $ 164 $ 39,316 $ 39,480 Real estate: Construction 288 — — — 288 41,965 42,253 Mortgage-residential 319 — — 670 989 49,511 50,500 Mortgage-commercial 413 455 — 3,801 4,669 334,607 339,276 Consumer: Home equity 62 70 31 30 193 31,415 31,608 Other 40 2 7 — 49 8,137 8,186 Total $ 1,285 $ 527 $ 38 $ 4,502 $ 6,352 $ 504,951 $ 511,303 (Dollars in thousands) 30-59 60-89 Greater than Nonaccrual Total 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 reviews TDRs in accordance with applicable regulatory and accounting guidance There were no loans determined to be TDRs that were restructured during the three and six month periods ended June 30, 2015 or the three month period ended June 30, 2016. The following table, by loan category, presents one loan determined to be a TDR during the six month period ended June 30, 2016. The loan was modified to extend the term of the loan due to financial hardship of the borrower. The loan was subsequently paid off in June 2016. Troubled Debt Restructurings For the six months ended June 30, 2016 (Dollars in thousands) Number Pre-Modification Post-Modification Accrual Mortgage-Commercial 1 $ 413 $ 413 Total Accrual 1 $ 413 $ 413 Total TDRs 1 $ 413 $ 413 During the three and six month periods ended June 30, 2016 and 2015, 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. |