XML 25 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
Allowance for Loan Losses
3 Months Ended
Mar. 31, 2018
Receivables [Abstract]  
Allowance for Loan Losses
Allowance for Loan Losses

The following tables present, as of March 31, 2018, December 31, 2017 and March 31, 2017, the total allowance for loan losses, the allowance by impairment methodology, and loans by impairment methodology (in thousands):
 
March 31, 2018
 
Construction
and Land
Development
 
Secured by
1-4 Family
Residential
 
Other Real
Estate
 
Commercial
and
Industrial
 
Consumer
and Other
Loans
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance, December 31, 2017
$
414

 
$
775

 
$
2,948

 
$
418

 
$
771

 
$
5,326

Charge-offs

 
(2
)
 

 
(8
)
 
(196
)
 
(206
)
Recoveries

 
3

 
1

 
1

 
47

 
52

Provision for (recovery of) loan losses
(18
)
 
2

 
18

 
40

 
58

 
100

Ending Balance, March 31, 2018
$
396

 
$
778

 
$
2,967

 
$
451

 
$
680

 
$
5,272

Ending Balance:
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment

 

 

 

 

 

Collectively evaluated for impairment
396

 
778

 
2,967

 
451

 
680

 
5,272

Loans:
 
 
 
 
 
 
 
 
 
 
 
Ending Balance
$
33,941

 
$
208,338

 
$
222,352

 
$
39,253

 
$
17,052

 
$
520,936

Individually evaluated for impairment
874

 
1,332

 
1,263

 
61

 

 
3,530

Collectively evaluated for impairment
33,067

 
207,006

 
221,089

 
39,192

 
17,052

 
517,406


 
December 31, 2017
 
Construction
and Land
Development
 
Secured by
1-4 Family
Residential
 
Other Real
Estate
 
Commercial
and
Industrial
 
Consumer
and Other
Loans
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance, December 31, 2016
$
441

 
$
1,019

 
$
3,142

 
$
380

 
$
339

 
$
5,321

Charge-offs

 
(126
)
 

 

 
(607
)
 
(733
)
Recoveries
11

 
302

 
50

 
10

 
265

 
638

Provision for (recovery of) loan losses
(38
)
 
(420
)
 
(244
)
 
28

 
774

 
100

Ending Balance, December 31, 2017
$
414

 
$
775

 
$
2,948

 
$
418

 
$
771

 
$
5,326

Ending Balance:
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment

 

 

 

 

 

Collectively evaluated for impairment
414

 
775

 
2,948

 
418

 
771

 
5,326

Loans:
 
 
 
 
 
 
 
 
 
 
 
Ending Balance
$
35,927

 
$
208,177

 
$
222,256

 
$
38,763

 
$
17,078

 
$
522,201

Individually evaluated for impairment
1,150

 
1,307

 
1,289

 
65

 

 
3,811

Collectively evaluated for impairment
34,777

 
206,870

 
220,967

 
38,698

 
17,078

 
518,390

 
 
March 31, 2017
 
Construction
and Land
Development
 
Secured by
1-4 Family
Residential
 
Other Real
Estate
 
Commercial
and
Industrial
 
Consumer
and Other
Loans
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance, December 31, 2016
$
441

 
$
1,019

 
$
3,142

 
$
380

 
$
339

 
$
5,321

Charge-offs

 

 

 

 
(106
)
 
(106
)
Recoveries
1

 
128

 
47

 
5

 
55

 
236

Provision for (recovery of) loan losses
39

 
(187
)
 
78

 
(10
)
 
80

 

Ending Balance, March 31, 2017
$
481

 
$
960

 
$
3,267

 
$
375

 
$
368

 
$
5,451

Ending Balance:
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment

 
31

 

 

 

 
31

Collectively evaluated for impairment
481

 
929

 
3,267

 
375

 
368

 
5,420

Loans:
 
 
 
 
 
 
 
 
 
 
 
Ending Balance
$
36,024

 
$
205,623

 
$
216,591

 
$
29,192

 
$
10,340

 
$
497,770

Individually evaluated for impairment
2,022

 
1,443

 
977

 
71

 

 
4,513

Collectively evaluated for impairment
34,002

 
204,180

 
215,614

 
29,121

 
10,340

 
493,257



Impaired loans and the related allowance at March 31, 2018, December 31, 2017 and March 31, 2017, were as follows (in thousands):
 
March 31, 2018
 
Unpaid
Principal
Balance
 
Recorded
Investment
with No
Allowance
 
Recorded
Investment
with
Allowance
 
Total
Recorded
Investment
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
Real estate loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
$
992

 
$
874

 
$

 
$
874

 
$

 
$
1,257

 
$
13

Secured by 1-4 family
1,417

 
1,332

 

 
1,332

 

 
1,299

 
15

Other real estate loans
1,464

 
1,263

 

 
1,263

 

 
1,274

 
19

Commercial and industrial
74

 
61

 

 
61

 

 
64

 
1

Total
$
3,947

 
$
3,530

 
$

 
$
3,530

 
$

 
$
3,894

 
$
48

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
 
Unpaid
Principal
Balance
 
Recorded
Investment
with No
Allowance
 
Recorded
Investment
with
Allowance
 
Total
Recorded
Investment
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
Real estate loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
$
1,627

 
$
1,150

 
$

 
$
1,150

 
$

 
$
1,814

 
$
63

Secured by 1-4 family
1,387

 
1,307

 

 
1,307

 

 
1,637

 
64

Other real estate loans
1,483

 
1,289

 

 
1,289

 

 
1,137

 
95

Commercial and industrial
78

 
65

 

 
65

 

 
68

 
10

Total
$
4,575

 
$
3,811

 
$

 
$
3,811

 
$

 
$
4,656

 
$
232

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
March 31, 2017
 
Unpaid
Principal
Balance
 
Recorded
Investment
with No
Allowance
 
Recorded
Investment
with
Allowance
 
Total
Recorded
Investment
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
Real estate loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction and land development
$
2,455

 
$
2,022

 
$

 
$
2,022

 
$

 
$
1,922

 
$
13

Secured by 1-4 family
1,469

 
1,358

 
85

 
1,443

 
31

 
1,781

 
16

Other real estate loans
1,206

 
977

 

 
977

 

 
980

 
19

Commercial and industrial
89

 
71

 

 
71

 

 
73

 
1

Total
$
5,219

 
$
4,428

 
$
85

 
$
4,513

 
$
31

 
$
4,756

 
$
49



The “Recorded Investment” amounts in the table above represent the outstanding principal balance on each loan represented in the table. The “Unpaid Principal Balance” represents the outstanding principal balance on each loan represented in the table plus any amounts that have been charged off on each loan and/or payments that have been applied towards principal on non-accrual loans. Only loan classes with balances are included in the tables above.

As of March 31, 2018, loans classified as troubled debt restructurings (TDRs) and included in impaired loans in the disclosure above totaled $327 thousand. At March 31, 2018, $278 thousand of the loans classified as TDRs were performing under the restructured terms and were not considered non-performing assets. There were $333 thousand in TDRs at December 31, 2017, $282 thousand of which were performing under the restructured terms. Modified terms under TDRs may include rate reductions, extension of terms that are considered to be below market, conversion to interest only, and other actions intended to minimize the economic loss and to avoid foreclosure or repossession of the collateral. There were no loans modified under TDRs during the three month periods ended March 31, 2018 and 2017.
For the three months ended March 31, 2018 and 2017, there were no troubled debt restructurings that subsequently defaulted within twelve months of the loan modification. Management defines default as over ninety days past due or the foreclosure and repossession of the collateral or charge-off of the loan during the twelve month period subsequent to the modification.