LOANS | Note 4 – Loans Loans summarized by category as of June 30, 2017, December 31, 2016 and June 30, 2016 are as follows: June 30, December 31, June 30, (Dollars in thousands) 2017 2016 2016 Commercial, financial, agricultural $ 41,893 $ 42,704 $ 39,480 Real estate: Construction 34,526 45,746 42,253 Mortgage-residential 45,012 47,472 50,500 Mortgage-commercial 394,454 371,112 339,276 Consumer: Home equity 30,091 31,368 31,608 Other 7,444 8,307 8,186 Total $ 553,420 $ 546,709 $ 511,303 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, 2017 and June 30, 2016 and for the year ended December 31, 2016 is as follows: (Dollars in thousands) Real estate Real estate Consumer June 30, 2017 Real estate Mortgage Mortgage Home Consumer Commercial construction Residential Commercial Equity Other Unallocated Total Allowance for loan losses: Beginning balance $ 145 $ 104 $ 438 $ 2,793 $ 153 $ 127 $ 1,454 $ 5,214 Charge-offs — — — (24 ) — (44 ) — (68 ) Recoveries 3 — 2 113 24 8 — 150 Provisions 21 (28 ) (87 ) (37 ) 19 (67 ) 373 194 Ending balance $ 169 $ 76 $ 353 $ 2,845 $ 196 $ 24 $ 1,827 $ 5,490 Ending balances: Individually evaluated for impairment $ — $ — $ 2 $ 23 $ — $ — $ — $ 25 Collectively evaluated for impairment 169 76 351 2,822 196 24 1,827 5,465 June 30, 2017 Ending balance-total $ 41,893 $ 34,526 $ 45,012 $ 394,454 $ 30,091 $ 7,444 $ — $ 553,420 Ending balances: Individually evaluated for impairment — — 434 4,275 56 — — 4,763 Collectively evaluated for impairment $ 41,893 $ 34,526 $ 44,578 $ 390,179 $ 30,035 $ 7,444 $ — $ 548,655 (Dollars in thousands) Real estate Real estate Consumer Real estate Mortgage Mortgage Home Consumer Commercial Construction Residential Commercial 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 Consumer Real estate Mortgage Mortgage Home Consumer Commercial Construction Residential Commercial equity Other Unallocated Total December 31, 2016 Allowance for loan losses: Beginning balance $ 75 $ 51 $ 223 $ 2,036 $ 127 $ 37 $ 2,047 $ 4,596 Charge-offs — — (11 ) (136 ) (20 ) (72 ) — (239 ) Recoveries 5 — 40 21 3 14 — 83 Provisions 65 53 186 872 43 148 (593 ) 774 Ending balance $ 145 $ 104 $ 438 $ 2,793 $ 153 $ 127 $ 1,454 $ 5,214 Ending balances: Individually evaluated for impairment $ — $ — $ 2 $ 4 $ — $ — $ — $ 6 Collectively evaluated for impairment 145 104 436 2,789 153 127 1,454 5,208 Loans receivable: Ending balance-total $ 42,704 $ 45,746 $ 47,472 $ 371,112 $ 31,368 $ 8,307 $ — $ 546,709 Ending balances: Individually evaluated for impairment — — 639 5,124 56 — — 5,819 Collectively evaluated for impairment $ 42,704 $ 45,746 $ 46,833 $ 365,988 $ 31,312 $ 8,307 $ — $ 540,890 The detailed activity in the allowance for loan losses as of and for the three months ended June 30, 2017 and the three months ended June 30, 2016 is as follows: (Dollars in thousands) Real estate Real estate Consumer June 30, 2017 Real estate Mortgage Mortgage Home Consumer Commercial construction Residential Commercial Equity Other Unallocated Total Allowance for loan losses: Beginning balance $ 140 $ 71 $ 398 $ 2,858 $ 163 $ 159 $ 1,579 $ 5368 Charge-offs — — — — — (17 ) — (17 ) Recoveries 1 — 1 32 23 4 — 61 Provisions 28 5 (46 ) (45 ) 10 (122 ) 248 78 Ending balance $ 169 $ 76 $ 353 $ 2,845 $ 196 $ 24 $ 1,827 $ 5,490 (Dollars in thousands) Real estate Real estate Consumer June 30, 2016 Real estate Mortgage Mortgage Home Consumer Commercial construction Residential Commercial Equity Other Unallocated Total Allowance for loan losses: Beginning balance $ 73 $ 57 $ 237 $ 2,001 $ 87 $ 26 $ 2,206 $ 4687 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 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 related party loan transactions for the six months ended June 30, 2017 and 2016: (Dollars in thousands) 2017 2016 Beginning Balance December 31, $ 6,103 $ 7,037 New Loans 87 417 Less loan repayments 754 659 Ending Balance June 30, 2017 $ 5,436 $ 6,795 The following table presents at June 30, 2017 and December 31, 2016 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, 2017 2016 Total loans considered impaired $ 4,765 $ 5,819 Loans considered impaired for which there is a related allowance for loan loss: Outstanding loan balance 1,735 224 Related allowance 25 6 Loans considered impaired and previously written down to fair value 2,872 5,595 Average impaired loans 4,746 8,727 The following tables are by loan category and present at June 30, 2017, December 31, 2016 and June, 2016 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, 2017 Recorded Principal Related Recorded income Recorded Income Investment Balance Allowance Investment Recognized Investment Recognized With no allowance recorded: Commercial, financial, agricultural $ — $ — $ — $ — $ — $ — $ — Real estate: Construction — — — — — — — Mortgage-residential 390 449 — 390 7 389 6 Mortgage-commercial 2,584 5,123 — 2,583 105 2,575 20 Consumer: Home equity 56 57 — 56 — 56 — Other — — — — — — — With an allowance recorded: Commercial, financial, agricultural — — — — — — — Real estate: Construction — — — — — — — Mortgage-residential 44 44 23 44 1 44 1 Mortgage-commercial 1,691 2,124 2 1,673 88 1,683 22 Consumer: Home equity — — — — — — — Other — — — — — — — Total: Commercial, financial, agricultural $ — $ — $ — $ — $ — $ — $ — Real estate: Construction — — — — — — — Mortgage-residential 434 493 23 434 8 433 7 Mortgage-commercial 4,275 7,247 2 4,256 193 4,258 42 Consumer: Home equity 56 57 — 56 — 56 — Other — — — — — — — $ 4,765 $ 7,797 $ 25 $ 4,746 $ 201 $ 4,747 $ 49 (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) December 31, 2016 Unpaid Average Interest Recorded Principal Related Recorded Income Investment Balance Allowance Investment Recognized With no allowance recorded: Commercial $ — $ — $ — $ — $ — Real estate: Construction — — — — — Mortgage-residential 593 603 — 660 — Mortgage-commercial 4,946 6,821 — 7,777 98 Consumer: Home Equity 56 56 — 56 — Other — — — — — With an allowance recorded: Commercial — — — — — Real estate: Construction — — — — — Mortgage-residential 46 46 2 48 2 Mortgage-commercial 178 178 4 186 12 Consumer: Home Equity — — — — — Other — — — — — Total: Commercial — — — — — Real estate: Construction — — — — — Mortgage-residential 639 649 2 708 2 Mortgage-commercial 5,124 6,999 4 7,963 110 Consumer: Home Equity 56 56 — 56 — Other — — — — — $ 5,819 $ 7,704 $ 6 $ 8,727 $ 112 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, 2017 and December 31, 2016, 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, 2017 and December 31, 2016, no loans were classified as doubtful. (Dollars in thousands) Special June 30, 2017 Pass Mention Substandard Doubtful Total Commercial, financial & agricultural $ 41,693 $ 200 $ — $ — $ 41,893 Real estate: Construction 34,526 — — — 34,526 Mortgage – residential 43,524 587 901 — 45,012 Mortgage – commercial 383,234 5,784 5,436 — 394,454 Consumer: Home Equity 29,664 172 255 — 30,091 Other 7,444 — — 7,444 Total $ 540,085 $ 6,743 $ 6,592 $ — $ 553,420 (Dollars in thousands) Special December 31, 2016 Pass Mention Substandard Doubtful Total Commercial, financial & agricultural $ 42,486 $ 218 $ — $ — $ 42,704 Real estate: Construction 45,746 — — — 45,746 Mortgage – residential 45,751 622 1,099 — 47,472 Mortgage – commercial 358,766 5,773 6,572 — 371,112 Consumer: Home Equity 30,929 180 259 — 31,368 Other 8,302 6 — 8,307 Total $ 531,980 $ 6,799 $ 7,930 $ — $ 546,709 At June 30, 2017 and December 31, 2016, non-accrual loans totaled $3.0 million and $4.1 million, respectively. TDRs that are still accruing and included in impaired loans at June 30, 2017 and December 31, 2016 amounted to $1.7 million and $1.8 million, respectively. TDRs in non-accrual status at June 30, 2017 and December 31, 2016 amounted to $1.2 million and $1.2 million, respectively. Loans greater than 90 days delinquent and still accruing interest were $53.0 thousand at December 31, 2016. There were no loans greater than 90 days delinquent and still accruing interest at June 30, 2017. 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), A summary of changes in the accretable yield for PCI loans for the three and six months ended June 30, 2017 and 2016 follows (in thousands): Three Months Six Months Accretable yield, beginning of period $ 56 $ 34 Accretion (6 ) (28 ) Reclassification of nonaccretable difference due to improvement in expected cash flows — 44 Accretable yield, end of period $ 50 $ 50 Three Months Six Months Accretable yield, beginning of period $ 50 $ 92 Accretion (91 ) (133 ) Reclassification of nonaccretable difference due to improvement in expected cash flows 94 94 Accretable yield, end of period $ 53 $ 53 The following tables are by loan category and present loans past due and on non-accrual status as of June 30, 2017 and December 31, 2016: (Dollars in thousands) Greater than 30-59 Days 60-89 Days 90 Days and Total June 30, 2017 Past Due Past Due Accruing Nonaccrual Past Due Current Total Loans Commercial $ 5 $ 5 $ — $ — $ 10 $ 41,883 $ 41,893 Real estate: Construction — — — — — 34,526 34,526 Mortgage-residential — 35 — 390 425 44,587 45,012 Mortgage-commercial 864 343 — 2,584 3,791 390,663 394,454 Consumer: Home equity 89 9 — 56 154 29,937 30,091 Other 212 106 — — 318 7,126 7,444 $ 1,170 $ 498 $ — $ 3,030 $ 4,698 $ 548,722 $ 553,420 (Dollars in thousands) Greater than 30-59 Days 60-89 Days 90 Days and Total December 31, 2016 Past Due Past Due Accruing Nonaccrual Past Due Current Total Loans Commercial $ 11 $ — $ — $ — $ 11 $ 42,693 $ 42,704 Real estate: Construction — — — — — 45,746 45,746 Mortgage-residential 194 145 32 593 964 46,508 47,472 Mortgage-commercial 995 337 — 3,400 4,732 366,380 371,112 Consumer: Home equity 59 64 16 56 195 31,173 31,368 Other 16 1 5 — 22 8,285 8,307 $ 1,275 $ 547 $ 53 $ 4,049 $ 5,924 $ 540,785 $ 546,709 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, 2017 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 (Dollars in thousands) For the six months ended June 30, 2016 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, 2017 and 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. 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. |