LOANS | Note 4—Loans Loans summarized by category as of September 30, 2018, December 31, 2017 and September 30, 2017 are as follows: September 30, December 31, September 30, (Dollars in thousands) 2018 2017 2017 Commercial, financial and agricultural $ 50,940 $ 51,040 $ 44,917 Real estate: Construction 56,568 45,401 42,693 Mortgage-residential 50,914 46,901 44,567 Mortgage-commercial 498,650 460,276 398,777 Consumer: Home equity 29,933 32,451 29,984 Other 9,510 10,736 7,550 Total $ 696,515 $ 646,805 $ 568,488 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, 2018 and September 30, 2017 and for the year ended December 31, 2017 is as follows: (Dollars in thousands) Real estate Real estate Real estate Mortgage Mortgage Consumer Consumer September 30, 2018 Commercial Construction Residential Commercial Home equity Other Unallocated Total Allowance for loan losses: Beginning balance December 31, 2017 $ 221 $ 101 $ 461 $ 3,077 $ 308 $ 35 $ 1,594 $ 5,797 Charge-offs — — (1 ) — — (109 ) — (110 ) Recoveries 14 — 3 219 6 31 — 273 Provisions (46 ) 4 481 (388 ) 732 108 (639 ) 252 Ending balance September 30, 2018 $ 189 $ 105 $ 944 $ 2,908 $ 1,046 $ 65 $ 955 $ 6,212 Ending balances: Individually evaluated for impairment $ — $ — $ 1 $ 3 $ — $ — $ — $ 4 Collectively evaluated for impairment 189 105 943 2,905 1,046 65 955 6,208 September 30, 2018 Loans receivable: Ending balance-total $ 50,940 $ 56,568 $ 50,914 $ 498,650 $ 29,933 $ 9,510 $ — $ 696,515 Ending balances: Individually evaluated for impairment — — 237 4,466 31 — — 4,734 Collectively evaluated for impairment $ 50,940 $ 56,568 $ 50,677 $ 494,184 $ 29,902 $ 9,510 $ — $ 691,781 (Dollars in thousands) Real estate Real estate Consumer September 30, 2017 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 Real estate Mortgage Mortgage Consumer Consumer December 31, 2017 Commercial Construction Residential Commercial Home 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 ) (7 ) (131 ) — (173 ) Recoveries 5 — 5 172 24 20 — 226 Provisions 76 (3 ) 18 142 138 19 140 530 Ending balance December 31, 2017 $ 221 $ 101 $ 461 $ 3,077 $ 308 $ 35 $ 1,594 $ 5,797 Ending balances: Individually evaluated for impairment $ — $ — $ 2 $ 25 $ — $ — $ — $ 27 Collectively evaluated for impairment 221 101 459 3,052 308 35 1,594 5,770 December 31, 2017 Loans receivable: Ending balance-total $ 51,040 $ 45,401 $ 46,901 $ 460,276 $ 32,451 $ 10,736 $ — $ 646,805 Ending balances: Individually evaluated for impairment — — 413 4,742 — — — 5,155 Collectively evaluated for impairment $ 51,040 $ 45,401 $ 46,488 $ 455,534 $ 32,451 $ 10,736 $ — $ 641,650 The detailed activity in the allowance for loan losses as of and for the three months ended September 30, 2018 and the three months ended September 30, 2017 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 June 30, 2018 $ 272 $ 112 $ 672 $ 2,618 $ 1,029 $ 113 $ 1,271 $ 6,087 Charge-offs — — — — — (24 ) — (24 ) Recoveries 11 — 1 105 1 10 — 128 Provisions (94) (7) 271 185 16 (34 ) (316 ) 21 Ending balance September 30, 2018 $ 189 $ 105 $ 944 $ 2,908 $ 1,046 $ 65 $ 955 $ 6,212 (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 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 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, 2018 and 2017: (Dollars in thousands) 2018 2017 Beginning Balance December 31, $ 5,938 $ 6,103 New Loans 2,406 339 Less loan repayments 1,999 925 Ending Balance September 30, $ 6,345 $ 5,517 The following table presents at September 30, 2018 and December 31, 2017 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, 2018 2017 Total loans considered impaired $ 4,734 $ 5,155 Loans considered impaired for which there is a related allowance for loan loss: Outstanding loan balance $ 1,143 $ 1,669 Related allowance $ 4 $ 27 Loans considered impaired and previously written down to fair value $ 3,591 $ 3,485 Average impaired loans $ 5,160 $ 5,513 Amount of interest earned during period of impairment $ 297 $ 132 The following tables are by loan category and present at September 30, 2018, September 30, 2017 and December 31, 2017 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, 2018 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 198 266 — 202 16 197 2 Mortgage-commercial 3,363 6,158 — 3,753 219 3,627 75 Consumer: Home equity 31 32 — 35 1 31 — Other — — — — — — — With an allowance recorded: Commercial, financial, agricultural — — — — — — — Real estate: Construction — — — — — — — Mortgage-residential 39 39 1 41 2 39 1 Mortgage-commercial 1,103 1,103 3 1,129 59 1,103 19 Consumer: Home equity — — — — — — — Other — — — — — — — Total: Commercial, financial, agricultural $ — $ — $ — $ — $ — $ — $ — Real estate: Construction — — — — — — — Mortgage-residential 237 305 1 243 18 236 3 Mortgage-commercial 4,466 7,261 3 4,882 278 4,730 94 Consumer: Home equity 31 32 — 35 1 31 — Other — — — — — — — $ 4,734 $ 7,598 $ 4 $ 5,160 $ 297 $ 4,997 $ 97 (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) December 31, 2017 Unpaid Average Interest Recorded Principal Related Recorded Income Investment Balance Allowance Investment Recognized With no allowance recorded: Commercial $ — $ — $ — $ — $ — Real estate: Construction — — — — — Mortgage-residential 371 437 — 399 — Mortgage-commercial 3,087 5,966 — 3,420 13 Consumer: Home Equity — — — — — Other — — — — — With an allowance recorded: Commercial — — — — — Real estate: Construction — — — — — Mortgage-residential 42 42 2 43 2 Mortgage-commercial 1,655 2,261 25 1,652 117 Consumer: Home Equity — — — — — Other — — — — — Total: Commercial $ — $ — $ — $ — $ — Real estate: Construction — — — — — Mortgage-residential 413 479 2 442 2 Mortgage-commercial 4,742 8,227 25 5,072 130 Consumer: Home Equity — — — — — Other — — — — — $ 5,155 $ 8,706 $ 27 $ 5,514 $ 132 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, 2018 and December 31, 2017, 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, 2018 and December 31, 2017, no loans were classified as doubtful. (Dollars in thousands) September 30, 2018 Special Pass Mention Substandard Doubtful Total Commercial, financial & agricultural $ 50,722 $ 49 $ 169 $ — $ 50,940 Real estate: Construction 56,568 — — — 56,568 Mortgage – residential 49,359 646 909 — 50,914 Mortgage – commercial 489,712 4,556 4,382 — 498,650 Consumer: Home Equity 28,120 1,465 348 — 29,933 Other 9,507 — 3 — 9,510 Total $ 683,988 $ 6,716 $ 5,811 $ — $ 696,515 (Dollars in thousands) December 31, 2017 Special Pass Mention Substandard Doubtful Total Commercial, financial & agricultural $ 50,680 $ 179 $ 181 $ — $ 51,040 Real estate: Construction 45,401 — — — 45,401 Mortgage – residential 45,343 720 838 — 46,901 Mortgage – commercial 446,531 7,698 6,047 — 460,276 Consumer: Home Equity 30,618 1,524 309 — 32,451 Other 10,731 — 5 — 10,736 Total $ 629,304 $ 10,121 $ 7,380 $ — $ 646,805 At September 30, 2018 and December 31, 2017, non-accrual loans totaled $2.9 million and $3.3 million, respectively. TDRs that are still accruing and included in impaired loans at September 30, 2018 and at December 31, 2017 amounted to $1.8 million and $1.8 million, respectively. TDRs in non-accrual status at September 30, 2018 and December 31, 2017 amounted to $1.2 million and $1.2 million, respectively. Loans greater than 90 days delinquent and still accruing interest were $28.7 thousand at September 30, 2018 and $32.0 thousand at December 31, 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 nine months ended September 30, 2018 and September 30, 2017 follows: Three Months Ended September 30, 2018 Nine Months Ended September 30, 2018 Accretable yield, beginning of period $ (2 ) $ 22 Accretion (8 ) (32 ) Reclassification of nonaccretable difference due to improvement in expected cash flows — — Accretable yield, end of period $ (10 ) $ (10 ) 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 At September, 2018 and December 31, 2017 the recorded investment in purchased impaired loans was $486 thousand and $733 thousand, respectively. The unpaid principal balance was $755 thousand and $1.0 million at September 30, 2018 and December 31, 2017, respectively. At September 30, 2018 and December 31, 2017, these loans were all secured by commercial real estate. The following tables are by loan category and present loans past due and on non-accrual status as of September 30, 2018 and December 31, 2017: (Dollars in thousands) Greater than 30-59 Days 60-89 Days 90 Days and Total September 30, 2018 Past Due Past Due Accruing Nonaccrual Past Due Current Total Loans Commercial $ 5 $ — $ — $ — $ 5 $ 50,935 $ 50,940 Real estate: Construction 24 — — — 24 56,544 56,568 Mortgage-residential 42 121 — 197 360 50,554 50,914 Mortgage-commercial 901 1,339 29 2,676 4,945 493,705 498,650 Consumer: Home equity 177 — — 31 208 29,725 29,933 Other 1 2 — 3 9,507 9,510 $ 1,150 $ 1,462 $ 29 $ 2,904 $ 5,545 $ 690,970 $ 696,515 (Dollars in thousands) Greater than 30-59 Days 60-89 Days 90 Days and Total December 31, 2017 Past Due Past Due Accruing Nonaccrual Past Due Current Total Loans Commercial $ 26 $ — $ 32 $ — $ 58 $ 50,982 $ 51,040 Real estate: Construction — — — — — 45,401 45,401 Mortgage-residential 109 38 — 371 518 46,383 46,901 Mortgage-commercial 290 828 — 2,971 4,089 456,187 460,276 Consumer: Home equity 805 36 — — 841 31,610 32,451 Other 1 5 — — 6 10,730 10,736 $ 1,231 $ 907 $ 32 $ 3,342 $ 5,512 $ 641,293 $ 646,805 The Company identifies TDRs as impaired under the guidance in ASC 310-10-35. There were no loans determined to be TDRs that were restructured during the three month and nine month periods ended September 30, 2018 and September 30, 2017. During the three and nine month periods ended September 30, 2018 and September 30, 2017, 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. |