LOANS | Note 4—Loans Loans summarized by category as of September 30, 2017, December 31, 2016 and September 30, 2016 are as follows: September 30, December 31, September 30, (Dollars in thousands) 2017 2016 2016 Commercial, financial, agricultural $ 44,917 $ 42,704 $ 38,790 Real estate: Construction 42,693 45,746 41,228 Mortgage-residential 44,567 47,472 49,330 Mortgage-commercial 398,777 371,112 354,095 Consumer: Home equity 29,984 31,368 31,743 Other 7,550 8,307 8,255 Total $ 568,488 $ 546,709 $ 523,441 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, 2017 and September 30, 2016 and for the year ended December 31, 2016 is as follows: (Dollars in thousands) Real estate Real estate Consumer Real estate Mortgage Mortgage Home Consumer Commercial construction Residential Commercial Equity Other Unallocated Total Allowance for loan losses: Beginning balance December 31, 2016 $ 145 $ 104 $ 438 $ 2,793 $ 153 $ 127 $ 1,454 $ 5,214 Charge-offs (5 ) — — (30 ) — (85 ) — (120 ) Recoveries 3 — 4 158 24 13 — 202 Provisions 41 (10 ) (115 ) (5 ) 81 (38 ) 406 360 Ending balance September 30, 2017 $ 184 $ 94 $ 327 $ 2,916 $ 258 $ 17 $ 1,860 $ 5,656 Ending balances: Individually evaluated for impairment $ — $ — $ 2 $ 29 $ — $ — $ — $ 31 Collectively evaluated for impairment 184 94 325 2,887 258 17 1,860 5,625 September 30, 2017 Loans receivable: Ending balance-total $ 44,917 $ 42,693 $ 44,567 $ 398,777 $ 29,984 $ 7,550 $ — $ 568,488 Ending balances: Individually evaluated for impairment — — 422 4,173 34 — — 4,629 Collectively evaluated for impairment $ 44,917 $ 42,693 $ 44,145 $ 394,604 $ 29,950 $ 7,550 $ — $ 563,859 (Dollars in thousands) Real estate Real estate Consumer Real estate Mortgage Mortgage Home Consumer Commercial Construction Residential Commercial equity Other Unallocated Total Allowance for loan losses: Beginning balance December 31, 2015 $ 75 $ 51 $ 223 $ 2,036 $ 127 $ 37 $ 2,047 $ 4,596 Charge-offs — — (2 ) (94 ) (8 ) (52 ) — (156 ) Recoveries 4 — 39 16 2 10 — 71 Provisions 51 43 252 778 2 28 (618 ) 536 Ending balance September 30, 2016 $ 130 $ 94 $ 512 $ 2,736 $ 123 $ 23 $ 1,429 $ 5,047 Ending balances: Individually evaluated for impairment $ — $ — $ 2 $ — $ — $ — $ — $ 2 Collectively evaluated for impairment 130 94 510 2,736 123 23 1,429 5,045 September 30, 2016 Ending balance-total $ 38,790 $ 41,228 $ 49,330 $ 354,095 $ 31,743 $ 8,255 $ — $ 523,441 Ending balances: Individually evaluated for impairment — — 421 5,243 56 — — 5,720 Collectively evaluated for impairment $ 38,790 $ 41,228 $ 48,909 $ 348,852 $ 31,687 $ 8,255 $ — $ 517,721 (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 December 31, 2015 $ 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 December 31, 2016 $ 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 December 31, 2016 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 September 30, 2017 and the three months ended September 30, 2016 is as follows: (Dollars in thousands) Real estate Real estate Consumer Real estate Mortgage Mortgage Home Consumer 2017 Commercial Construction Residential Commercial Equity Other Unallocated Total Allowance for loan losses: Beginning balance June 30, 2017 $ 169 $ 76 $ 353 $ 2,845 $ 196 $ 24 $ 1,827 $ 5,490 Charge-offs (5 ) — — (6 ) — (41 ) — (52 ) Recoveries — — 2 45 — 5 — 52 Provisions 20 18 (28 ) 32 62 29 33 166 Ending balance September 30, 2017 $ 184 $ 94 $ 327 $ 2,916 $ 258 $ 17 $ 1,860 $ 5,656 (Dollars in thousands) Real estate Real estate Consumer Real estate Mortgage Mortgage Home Consumer 2016 Commercial Construction Residential Commercial Equity Other Unallocated Total Allowance for loan losses: Beginning balance June 30, 2016 $ 71 $ 59 $ 207 $ 2,349 $ 93 $ 23 $ 2,075 $ 4,877 Charge-offs — — (1 ) (36 ) — (19 ) — (56 ) Recoveries 1 — 34 8 — 4 — 47 Provisions 58 35 272 415 30 15 (646 ) 179 Ending balance September 30, 2016 $ 130 $ 94 $ 512 $ 2,736 $ 123 $ 23 $ 1,429 $ 5,047 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 nine months ended September 30, 2017 and 2016: (Dollars in thousands) 2017 2016 Beginning Balance December 31, $ 6,103 $ 7,037 New Loans 339 431 Less loan repayments 925 1,093 Ending Balance September 30, $ 5,517 $ 6,375 The following table presents at September 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) September 30, December 31, 2017 2016 Total loans considered impaired $ 4,629 $ 5,819 Loans considered impaired for which there is a related allowance for loan loss: 1,715 224 Related allowance 31 6 Loans considered impaired and previously written down to fair value 2,914 5,595 Average impaired loans 4,675 8,727 The following tables are by loan category and present at September 30, 2017, December 31, 2016 and September, 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) Nine months ended Three months ended September 30, 2017 Unpaid Average Interest Average Interest 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 379 443 — 384 11 378 11 Mortgage-commercial 2,501 5,051 — 2,536 117 2,488 118 Consumer: Home equity 34 34 — 34 — 56 — Other — — — — — — — With an allowance recorded: Commercial, financial, agricultural — — — — — — — Real estate: Construction — — — — — — — Mortgage-residential 43 43 2 43 2 43 1 Mortgage-commercial 1,672 2,293 29 1,678 111 1,671 31 Consumer: Home equity — — — — — — — Other — — — — — — — Total: Commercial, financial, agricultural $ — $ — $ — $ — $ — $ — $ — Real estate: Construction — — — — — — — Mortgage-residential 422 486 2 427 13 421 12 Mortgage-commercial 4,173 7,344 29 4,214 228 4,159 149 Consumer: Home equity 34 34 — 34 — 56 — Other — — — — — — — $ 4,629 $ 7,864 $ 31 $ 4,675 $ 241 $ 4,636 $ 161 (Dollars in thousands) Nine months ended Three months ended Unpaid Average Interest Average Interest September 30, 2016 Recorded Principal Related Recorded Income Recorded Income Investment Balance Allowance Investment Recognized Investment Recognized With no allowance recorded: Commercial $ — $ — $ — $ — $ — $ — $ — Real estate: Construction — — — — — — — Mortgage-residential 374 374 — 419 — 411 — Mortgage-commercial 5,243 7,821 — 8,683 88 8,609 31 Consumer: Home Equity 56 56 — 57 — 57 — Other — — — — — — — With an allowance recorded: Commercial — — — — — — — Real estate: Construction — — — — — — — Mortgage-residential 47 47 2 48 2 47 1 Mortgage-commercial — — — — — — — Consumer: Home Equity — — — — — — — Other — — — — — — — Total: Commercial $ — $ — $ — $ — $ — $ — $ — Real estate: Construction — — — — — — — Mortgage-residential 421 421 2 467 2 458 1 Mortgage-commercial 5,243 7,821 — 8,683 88 8,609 31 Consumer: Home Equity 56 56 — 57 — 57 — Other — — — — — — — $ 5,720 $ 8,298 $ 2 $ 9,207 $ 90 $ 9,124 $ 32 (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 September 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 September 30, 2017 and December 31, 2016, no loans were classified as doubtful. (Dollars in thousands) Special September 30, 2017 Pass Mention Substandard Doubtful Total Commercial, financial & agricultural $ 44,735 $ 182 $ — $ — $ 44,917 Real estate: — Construction 42,693 — — — 42,693 Mortgage – residential 43,061 653 853 — 44,567 Mortgage – commercial 385,796 7,595 5,386 — 398,777 Consumer: — Home Equity 28,550 1,191 243 — 29,984 Other 7,550 — — 7,550 Total $ 552,385 $ 9,621 $ 6,482 $ — $ 568,488 (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 September 30, 2017 and December 31, 2016, non-accrual loans totaled $2.9 million and $4.1 million, respectively. TDRs that are still accruing and included in impaired loans at September 30, 2017 and December 31, 2016 amounted to $1.7 million and $1.8 million, respectively. TDRs in non-accrual status at September 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 $101.9 thousand and $53.0 thousand at September 30, 2017 and December 31, 2016, respectively. 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 nine months ended September 30, 2017 and 2016 follows (in thousands): Three Months Ended September 30, 2017 Nine Months Ended September 30, 2017 Accretable yield, beginning of period $ 50 $ 34 Accretion (29 ) (57 ) Reclassification of nonaccretable difference due to improvement in expected cash flows — 44 Accretable yield, end of period $ 21 $ 21 Three Months Nine Months Accretable yield, beginning of period $ 53 $ 92 Accretion (17 ) (150 ) Reclassification of nonaccretable difference due to improvement in expected cash flows 18 112 Accretable yield, end of period $ 54 $ 54 The following tables are by loan category and present loans past due and on non-accrual status as of September 30, 2017 and December 31, 2016: (Dollars in thousands) Greater than 30-59 Days 60-89 Days 90 Days and Total September 30, 2017 Past Due Past Due Accruing Nonaccrual Past Due Current Total Loans Commercial $ 255 $ 39 $ — $ — $ 294 $ 44,623 $ 44,917 Real estate: Construction 163 — — — 163 42,530 42,693 Mortgage-residential — — — 379 379 44,188 44,567 Mortgage-commercial 497 843 — 2,501 3,841 394,936 398,777 Consumer: Home equity 121 — — 34 155 29,829 29,984 Other 83 7 102 — 192 7,358 7,550 $ 1,119 $ 889 $ 102 $ 2,914 $ 5,024 $ 563,464 $ 568,488 (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 nine month periods ended September 30, 2017 or the three month period ended September 30, 2017. The following table, by loan category, presents one loan determined to be a TDR during the nine month period ended September 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 nine months ended September 30, 2016 (Dollars in thousands) Pre-Modification Post-Modification Outstanding Outstanding Number of Recorded Recorded Contracts Investment Investment Accrual Mortgage-Commercial 1 $ 413 $ 413 Total Accrual 1 $ 413 $ 413 Total TDRs 1 $ 413 $ 413 During the three and nine month periods ended September 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 considered impaired and 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. |