XML 26 R12.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans and Allowance for Loan Losses
12 Months Ended
Dec. 31, 2017
Receivables [Abstract]  
Loans and Allowance for Loan Losses
io Segmentation:
 
At December 31, 2017 and 2016, loans consisted of the following (in thousands):
 
 
 
December 31, 2017
 
December 31, 2016
 
 
PCI 
Loans
 
All Other
Loans
 
Total
 
PCI 
Loans
 
All Other
Loans
 
Total
Commercial real estate
 
$
17,903

 
$
625,085

 
$
642,988

 
$
14,943

 
$
400,265

 
$
415,208

Consumer real estate
 
7,450

 
286,007

 
293,457

 
9,004

 
178,798

 
187,802

Construction and land development
 
5,120

 
130,289

 
135,409

 
1,678

 
116,191

 
117,869

Commercial and industrial
 
858

 
237,229

 
238,087

 
1,568

 
83,454

 
85,022

Consumer and other
 
1,463

 
11,854

 
13,317

 

 
7,475

 
7,475

Total loans
 
32,794

 
1,290,464

 
1,323,258

 
27,193

 
786,183

 
813,376

Less:  Allowance for loan losses
 
(16
)
 
(5,844
)
 
(5,860
)
 

 
(5,105
)
 
(5,105
)
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans, net
 
$
32,778

 
$
1,284,620

 
$
1,317,398

 
$
27,193

 
$
781,078

 
$
808,271


 
For purposes of the disclosures required pursuant to the adoption of ASC 310, the loan portfolio was disaggregated into segments. A portfolio segment is defined as the level at which an entity develops and documents a systematic method for determining its allowance for credit losses. There are five loan portfolio segments that include commercial real estate, consumer real estate, construction and land development, commercial and industrial, and consumer and other.
 
The following describe risk characteristics relevant to each of the portfolio segments:
 
Commercial Real Estate: Commercial real estate loans include owner-occupied commercial real estate loans and loans secured by income-producing properties. Owner-occupied commercial real estate loans to operating businesses are long-term financing of land and buildings. These loans are repaid by cash flow generated from the business operation. Real estate loans for income-producing properties such as apartment buildings, office and industrial buildings, and retail shopping centers are repaid from rent income derived from the properties. Loans within this portfolio segment are particularly sensitive to the valuation of real estate.
 
Consumer Real Estate: Consumer real estate loans include real estate loans secured by first liens, second liens, or open end real estate loans, such as home equity lines. These are repaid by various means such as a borrower's income, sale of the property, or rental income derived from the property. One to four family first mortgage loans are repaid by various means such as a borrower's income, sale of the property, or rental income derived from the property. Loans within this portfolio segment are particularly sensitive to the valuation of real estate.
 
Construction and Land Development: Loans for real estate construction and development are repaid through cash flow related to the operations, sale or refinance of the underlying property. This portfolio segment includes extensions of credit to real estate developers or investors where repayment is dependent on the sale of the real estate or income generated from the real estate collateral. Loans within this portfolio segment are particularly sensitive to the valuation of real estate.
 
Commercial and Industrial: The commercial and industrial loan portfolio segment includes commercial, financial, and agricultural loans. These loans include those loans to commercial customers for use in normal business operations to finance working capital needs, equipment purchases, or expansion projects. Loans are repaid by business cash flows. Collection risk in this portfolio is driven by the creditworthiness of the underlying borrower, particularly cash flows from the customers' business operations.
 
Consumer and Other: The consumer loan portfolio segment includes direct consumer installment loans, overdrafts and other revolving credit loans, and educational loans. Loans in this portfolio are sensitive to unemployment and other key consumer economic measures.
 
Credit Risk Management:
 
The Company employs a credit risk management process with defined policies, accountability and routine reporting to manage credit risk in the loan portfolio segments. Credit risk management is guided by credit policies that provide for a consistent and prudent approach to underwriting and approvals of credits. Within the Credit Policy, procedures exist that elevate the approval requirements as credits become larger and more complex. All loans are individually underwritten, risk-rated, approved, and monitored.
 
Responsibility and accountability for adherence to underwriting policies and accurate risk ratings lies in each portfolio segment. For the consumer real estate and consumer and other portfolio segments, the risk management process focuses on managing customers who become delinquent in their payments. For the other portfolio segments, the risk management process focuses on underwriting new business and, on an ongoing basis, monitoring the credit of the portfolios, including a third party review of the largest credits on an annual basis or more frequently as needed. To ensure problem credits are identified on a timely basis, several specific portfolio reviews occur periodically to assess the larger adversely rated credits for proper risk rating and accrual status.
 
Credit quality and trends in the loan portfolio segments are measured and monitored regularly. Detailed reports, by product, collateral, accrual status, etc., are reviewed by the Senior Credit Officer and the Directors Loan Committee.
 
The allowance for loan losses is a valuation reserve allowance established through provisions for loan losses charged against income. The allowance for loan losses, which is evaluated quarterly, is maintained at a level that management deems sufficient to absorb probable losses inherent in the loan portfolio. Loans deemed to be uncollectible are charged against the allowance for loan losses, while recoveries of previously charged-off amounts are credited to the allowance for loan losses. The allowance for loan losses is comprised of specific valuation allowances for loans evaluated individually for impairment and general allocations for pools of homogeneous loans with similar risk characteristics and trends.
 
The allowance for loan losses related to specific loans is based on management's estimate of potential losses on impaired loans as determined by (1) the present value of expected future cash flows; (2) the fair value of collateral if the loan is determined to be collateral dependent or (3) the loan's observable market price. The Company's homogeneous loan pools include commercial real estate loans, consumer real estate loans, construction and land development loans, commercial and industrial loans, and consumer and other loans. The general allocations to these loan pools are based on the historical loss rates for specific loan types and the internal risk grade, if applicable, adjusted for both internal and external qualitative risk factors.
 
The qualitative factors considered by management include, among other factors, (1) changes in local and national economic conditions; (2) changes in asset quality; (3) changes in loan portfolio volume; (4) the composition and concentrations of credit; (5) the impact of competition on loan structuring and pricing; (6) the impact of interest rate changes on portfolio risk and (7) effectiveness of the Company's loan policies, procedures and internal controls. The total allowance established for each homogeneous loan pool represents the product of the historical loss ratio adjusted for qualitative factors and the total dollar amount of the loans in the pool.
 
Credit Risk Management (continued):

The composition of loans by loan classification for impaired and performing loan status at December 31, 2017 and 2016, is summarized in the tables below (amounts in thousands):
 
 
 
December 31, 2017
 
 
Commercial
Real Estate
 
Consumer
Real Estate
 
Construction
and Land
Development
 
Commercial
and
Industrial
 
Consumer
and Other
 
Total
Performing loans
 
$
624,638

 
$
284,585

 
$
129,742

 
$
237,016

 
$
11,842

 
$
1,287,823

Impaired loans
 
447

 
1,422

 
547

 
213

 
12

 
2,641

 
 
625,085

 
286,007

 
130,289

 
237,229

 
11,854

 
1,290,464

PCI loans
 
17,903

 
7,450

 
5,120

 
858

 
1,463

 
32,794

Total
 
$
642,988

 
$
293,457

 
$
135,409

 
$
238,087

 
$
13,317

 
$
1,323,258

 
 
 
December 31, 2016
 
 
Commercial
Real Estate
 
Consumer
Real Estate
 
Construction
and Land
Development
 
Commercial
and
Industrial
 
Consumer
and Other
 
Total
Performing loans
 
$
400,146

 
$
177,977

 
$
115,326

 
$
83,244

 
$
7,475

 
$
784,168

Impaired loans
 
119

 
821

 
865

 
210

 

 
2,015

 
 
400,265

 
178,798

 
116,191

 
83,454

 
7,475

 
786,183

PCI loans
 
14,943

 
9,004

 
1,678

 
1,568

 

 
27,193

Total loans
 
$
415,208

 
$
187,802

 
$
117,869

 
$
85,022

 
$
7,475

 
$
813,376


 
The following tables show the allowance for loan losses allocation by loan classification for impaired and performing loans as of December 31, 2017 and 2016 (amounts in thousands):

December 31, 2017
 
 
 
 
 
 
Construction
 
Commercial
 
Consumer
 
 
 
 
Commercial
 
Consumer
 
and Land
 
and
 
and
 
 
 
 
Real Estate
 
Real Estate
 
Development
 
Industrial
 
Other
 
Total
Performing loans
 
$
2,444

 
$
1,340

 
$
521

 
$
890

 
$
204

 
$
5,399

PCI loans
 
16

 

 

 

 

 
16

Impaired loans
 
5

 
256

 

 
172

 
12

 
445

Total
 
$
2,465

 
$
1,596

 
$
521

 
$
1,062

 
$
216

 
$
5,860


Credit Risk Management (continued):

December 31, 2016
 
 
 
 
 
 
Construction
 
Commercial
 
Consumer
 
 
 
 
Commercial
 
Consumer
 
and Land
 
and
 
and
 
 
 
 
Real Estate
 
Real Estate
 
Development
 
Industrial
 
Other
 
Total
Performing loans
 
$
2,369

 
$
1,382

 
$
717

 
$
516

 
$
117

 
$
5,101

PCI Loans
 

 

 

 

 

 

Impaired loans
 

 

 

 
4

 

 
4

Total
 
$
2,369

 
$
1,382

 
$
717

 
$
520

 
$
117

 
$
5,105


 
The following tables detail the changes in the allowance for loan losses for the year ending December 31, 2017 and December 31, 2016, by loan classification (amounts in thousands):
 
December 31, 2017
 
 
Commercial
Real Estate
 
Consumer
Real
Estate
 
Construction
and Land
Development
 
Commercial
and
Industrial
 
Consumer
and Other
 
Total
Beginning balance
 
$
2,369

 
$
1,382

 
$
717

 
$
520

 
$
117

 
$
5,105

Loans charged off
 

 
(111
)
 

 
(24
)
 
(141
)
 
(276
)
Recoveries of loans charged off
 
8

 
99

 
13

 
67

 
61

 
248

Provision (reallocation) charged to operating expense
 
88

 
226

 
(209
)
 
499

 
179

 
783

Ending balance
 
$
2,465

 
$
1,596

 
$
521

 
$
1,062

 
$
216

 
$
5,860


December 31, 2016
 
 
Commercial
Real Estate
 
Consumer
Real
Estate
 
Construction
and Land
Development
 
Commercial
and
Industrial
 
Consumer
and Other
 
Total
Beginning balance
 
$
1,906

 
$
1,015

 
$
627

 
$
777

 
$
29

 
$
4,354

Loans charged off
 

 
(102
)
 
(14
)
 
(35
)
 
(155
)
 
(306
)
Recoveries of loans charged off
 
45

 
76

 
22

 
58

 
68

 
269

Provision (reallocation) charged to operating expense
 
418

 
393

 
82

 
(280
)
 
175

 
788

Ending balance
 
$
2,369

 
$
1,382

 
$
717

 
$
520

 
$
117

 
$
5,105



 
Credit Risk Management (continued):

A description of the general characteristics of the risk grades used by the Company is as follows:
 
Pass: Loans in this risk category involve borrowers of acceptable-to-strong credit quality and risk who have the apparent ability to satisfy their loan obligations. Loans in this risk grade would possess sufficient mitigating factors, such as adequate collateral or strong guarantors possessing the capacity to repay the debt if required, for any weakness that may exist.
 
Watch: Loans in this risk category involve borrowers that exhibit characteristics, or are operating under conditions that, if not successfully mitigated as planned, have a reasonable risk of resulting in a downgrade within the next six to twelve months. Loans may remain in this risk category for six months and then are either upgraded or downgraded upon subsequent evaluation.
 
Special Mention: Loans in this risk grade are the equivalent of the regulatory definition of "Other Assets Especially Mentioned" classification. Loans in this category possess some credit deficiency or potential weakness, which requires a high level of management attention. Potential weaknesses include declining trends in operating earnings and cash flows and /or reliance on the secondary source of repayment. If left uncorrected, these potential weaknesses may result in noticeable deterioration of the repayment prospects for the asset or in the Company's credit position.
 
Substandard: Loans in this risk grade are inadequately protected by the borrower's current financial condition and payment capability or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the orderly repayment of debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.
 
Doubtful: Loans in this risk grade have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or orderly repayment in full, on the basis of current existing facts, conditions and values, highly questionable and improbable. Possibility of loss is extremely high, but because of certain important and reasonably specific factors that may work to the advantage and strengthening of the exposure, its classification as an estimated loss is deferred until its more exact status may be determined.
 
Uncollectible: Loans in this risk grade are considered to be non-collectible and of such little value that their continuance as bankable assets is not warranted. This does not mean the loan has absolutely no recovery value, but rather it is neither practical nor desirable to defer writing off the loan, even though partial recovery may be obtained in the future. Charge-offs against the allowance for loan losses are taken in the period in which the loan becomes uncollectible. Consequently, the Company typically does not maintain a recorded investment in loans within this category.
 
The following tables outline the amount of each loan classification and the amount categorized into each risk rating as of December 31, 2017 and 2016 (amounts in thousands):
 
Non PCI Loans
 
 
December 31, 2017
 
 
Commercial
Real Estate
 
Consumer
Real Estate
 
Construction
and Land
Development
 
Commercial
and
Industrial
 
Consumer
and Other
 
Total
Pass
 
$
616,028

 
$
279,464

 
$
129,359

 
$
233,942

 
$
11,624

 
$
1,270,417

Watch
 
7,673

 
2,543

 
383

 
3,007

 
62

 
13,668

Special mention
 
1,006

 
2,627

 

 
64

 
155

 
3,852

Substandard
 
378

 
1,159

 
547

 
157

 

 
2,241

Doubtful
 

 
214

 

 
59

 
13

 
286

Total
 
$
625,085

 
$
286,007

 
$
130,289

 
$
237,229

 
$
11,854

 
$
1,290,464

 
Credit Risk Management (continued):

PCI Loans
 
 
December 31, 2017
 
 
Commercial
Real Estate
 
Consumer
Real Estate
 
Construction
and Land
Development
 
Commercial
and
Industrial
 
Consumer
and Other
 
Total
Pass
 
$
14,386

 
$
4,151

 
$
4,134

 
$
68

 
$
819

 
$
23,558

Watch
 
261

 
1,345

 
649

 
120

 
262

 
2,637

Special mention
 

 
456

 

 
58

 
24

 
538

Substandard
 
3,084

 
1,192

 
337

 
588

 
107

 
5,308

Doubtful
 
172

 
306

 

 
24

 
251

 
753

Total
 
$
17,903

 
$
7,450

 
$
5,120

 
$
858

 
$
1,463

 
$
32,794

Total loans
 
$
642,988

 
$
293,457

 
$
135,409

 
$
238,087

 
$
13,317

 
$
1,323,258

 
Non PCI Loans
 
 
December 31, 2016
 
 
Commercial
Real Estate
 
Consumer
Real Estate
 
Construction
and Land
Development
 
Commercial
and
Industrial
 
Consumer
and Other
 
Total
Pass
 
$
399,505

 
$
177,466

 
$
115,237

 
$
82,992

 
$
7,238

 
$
782,438

Watch
 
640

 
550

 
89

 
252

 

 
1,531

Special mention
 

 
104

 

 

 
237

 
341

Substandard
 
120

 
678

 
865

 
210

 

 
1,873

Doubtful
 

 

 

 

 

 

Total
 
$
400,265

 
$
178,798

 
$
116,191

 
$
83,454

 
$
7,475

 
$
786,183

 
PCI Loans
 
 
December 31, 2016
 
 
Commercial
Real Estate
 
Consumer
Real Estate
 
Construction
and Land
Development
 
Commercial
and
Industrial
 
Consumer
and Other
 
Total
Pass
 
$
11,836

 
$
6,811

 
$
1,019

 
$
1,507

 
$

 
$
21,173

Watch
 
1,045

 
1,577

 
645

 
22

 

 
3,289

Special mention
 

 

 

 
12

 

 
12

Substandard
 
2,062

 
616

 
14

 

 

 
2,692

Doubtful
 

 

 

 
27

 

 
27

Total
 
$
14,943

 
$
9,004

 
$
1,678

 
$
1,568

 
$

 
$
27,193

Total loans
 
$
415,208

 
$
187,802

 
$
117,869

 
$
85,022

 
$
7,475

 
$
813,376


 
Past Due Loans:
 
A loan is considered past due if any required principal and interest payments have not been received as of the date such payments were required to be made under the terms of the loan agreement. Generally, management places a loan on nonaccrual when there is a clear indication that the borrower’s cash flow may not be sufficient to meet payments as they become due, which is generally when a loan is 90 days past due.
 
The following tables present the aging of the recorded investment in loans and leases as of December 31, 2017 and 2016 (amounts in thousands): 
 
 
December 31, 2017
 
 
30-89 Days
Past Due and
Accruing
 
Past Due 90
Days or More
and Accruing
 
Nonaccrual
 
Total
Past Due
 
PCI Loans
 
Current
Loans
 
Total
Loans
Commercial real estate
 
$
517

 
$
728

 
$
128

 
$
1,373

 
$
17,903

 
$
623,712

 
$
642,988

Consumer real estate
 
963

 
33

 
991

 
1,987

 
7,450

 
284,020

 
293,457

Construction and land development
 
65

 
326

 
547

 
938

 
5,120

 
129,351

 
135,409

Commercial and industrial
 
286

 
131

 
85

 
502

 
858

 
236,727

 
238,087

Consumer and other
 
165

 
291

 
13

 
469

 
1,463

 
11,385

 
13,317

Total
 
$
1,996

 
$
1,509

 
$
1,764

 
$
5,269

 
$
32,794

 
$
1,285,195

 
$
1,323,258

 
 
 
December 31, 2016
 
 
30-89 Days
Past Due and
Accruing
 
Past Due 90
Days or More
and Accruing
 
Nonaccrual
 
Total
Past Due
 
PCI
Loans
 
Current
Loans
 
Total
Loans
Commercial real estate
 
$
395

 
$

 
$

 
$
395

 
$
14,943

 
$
399,870

 
$
415,208

Consumer real estate
 
695

 
699

 
386

 
1,780

 
9,004

 
177,018

 
187,802

Construction and land development
 
690

 

 
865

 
1,555

 
1,678

 
114,636

 
117,869

Commercial and industrial
 
257

 

 
164

 
421

 
1,568

 
83,033

 
85,022

Consumer and other
 
17

 

 

 
17

 

 
7,458

 
7,475

Total
 
$
2,054

 
$
699

 
$
1,415

 
$
4,168

 
$
27,193

 
$
782,015

 
$
813,376


 
 
Impaired Loans:
 
A loan held for investment is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due (both principal and interest) according to the terms of the loan agreement.
 
The following is an analysis of the impaired loan portfolio detailing the related allowance recorded as of and for the years ended December 31, 2017 and 2016 (amounts in thousands): 
 
 
 
 
 
 
 
 
For the year ended
 
 
At December 31, 2017
 
December 31, 2017
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
Impaired loans without a valuation allowance:
 
 

 
 

 
 

 
 

 
 

Non PCI Loans:
 
 

 
 

 
 

 
 

 
 

Commercial real estate
 
$
424

 
$
454

 
$

 
$
204

 
$
44

Consumer real estate
 
415

 
420

 

 
401

 
16

Construction and land development
 
547

 
547

 

 
628

 

Commercial and industrial
 
41

 
41

 

 
44

 
3

Consumer and other
 

 

 

 

 

 
 
1,427

 
1,462

 

 
1,277

 
63

 
 
 
 
 
 
 
 
 
 
 
PCI loans: None in 2017
 
 

 
 

 
 

 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
Impaired loans with a valuation allowance:
 
 

 
 

 
 

 
 

 
 

Non PCI Loans:
 
 

 
 

 
 

 
 

 
 

Commercial real estate
 
23

 
23

 
5

 
5

 
1

Consumer real estate
 
1,007

 
1,033

 
256

 
601

 
38

Construction and land development
 

 

 

 

 

Commercial and industrial
 
172

 
172

 
172

 
117

 
10

Consumer and other
 
12

 
13

 
12

 
2

 
1

 
 
1,214

 
1,241

 
445

 
725

 
50

PCI loans:  
 
 

 
 

 
 

 
 

 
 

Commercial real estate
 
16

 
123

 
16

 
3

 
16

 
 
 
 
 
 
 
 
 
 
 
Total impaired loans
 
$
2,657

 
$
2,826

 
$
461

 
$
2,005

 
$
129

  
Impaired Loans (continued):

 
 
 
 
 
 
 
 
For the year ended
 
 
At December 31, 2016
 
December 31, 2016
 
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Average
Recorded
Investment
 
Interest
Income
Recognized
Impaired loans without a valuation allowance:
 
 

 
 

 
 

 
 

 
 

Non PCI Loans:
 
 

 
 

 
 

 
 

 
 

Commercial real estate
 
$
119

 
$
119

 
$

 
$
1,311

 
$
73

Consumer real estate
 
821

 
849

 

 
2,334

 
100

Construction and land development
 
865

 
865

 

 
967

 
3

Commercial and industrial
 
46

 
46

 

 
47

 
4

Consumer and other
 

 

 

 

 

 
 
1,851

 
1,879

 

 
4,659

 
180

 
 
 
 
 
 
 
 
 
 
 
PCI loans: None in 2016
 
 

 
 

 
 

 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
Impaired loans with a valuation allowance:
 
 

 
 

 
 

 
 

 
 

Non PCI Loans:
 
 

 
 

 
 

 
 

 
 

Commercial real estate
 

 

 

 

 

Consumer real estate
 

 

 

 

 

Construction and land development
 

 

 

 

 

Commercial and industrial
 
164

 
243

 
4

 
306

 
70

Consumer and other
 

 

 

 

 

 
 
164

 
243

 
4

 
306

 
70

PCI loans:  None in 2016
 
 

 
 

 
 

 
 

 
 

Total impaired loans
 
$
2,015

 
$
2,122

 
$
4

 
$
4,965

 
$
250


 
Troubled Debt Restructurings:
 
At December 31, 2017 and 2016, impaired loans included loans that were classified as Troubled Debt Restructurings ("TDRs"). The restructuring of a loan is considered a TDR if both (i) the borrower is experiencing financial difficulties and (ii) the creditor has granted a concession.
 
In assessing whether or not a borrower is experiencing financial difficulties, the Company considers information currently available regarding the financial condition of the borrower. This information includes, but is not limited to, whether (i) the debtor is currently in payment default on any of its debt; (ii) a payment default is probable in the foreseeable future without the modification; (iii) the debtor has declared or is in the process of declaring bankruptcy; and (iv) the debtor's projected cash flow is sufficient to satisfy contractual payments due under the original terms of the loan without a modification.
 
The Company considers all aspects of the modification to loan terms to determine whether or not a concession has been granted to the borrower. Key factors considered by the Company include the debtor's ability to access funds at a market rate for debt with similar risk characteristics, the significance of the modification relative to unpaid principal balance or collateral value of the debt, and the significance of a delay in the timing of payments relative to the original contractual terms of the loan.
 
Troubled Debt Restructurings (continued):

The most common concessions granted by the Company generally include one or more modifications to the terms of the debt, such as (i) a reduction in the interest rate for the remaining life of the debt; (ii) an extension of the maturity date at an interest rate lower than the current market rate for new debt with similar risk; (iii) a temporary period of interest-only payments; and (iv) a reduction in the contractual payment amount for either a short period or remaining term of the loan. As of December 31, 2017 and 2016, management had approximately $41,000 and $608,000, respectively, in loans that met the criteria for restructured. No restructured loans were on nonaccrual as of December 31, 2017. There were $442,000 restructured loans on nonaccrual at December 31, 2016. A loan is placed back on accrual status when both principal and interest are current and it is probable that management will be able to collect all amounts due (both principal and interest) according to the terms of the loan agreement.

There were no loans modified as troubled debt restructurings during the year ended December 31, 2017.

The following table presents a summary of loans that were modified as troubled debt restructurings during the year ended December 31, 2016 (amounts in thousands): 
December 31, 2016
 
Number of Contracts
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
Construction and land development
 
1
 
$
278

 
$
278

Commercial and industrial
 
1
 
164

 
164


 
There were no loans that were modified as troubled debt restructurings during the past twelve months and for which there was a subsequent payment default.
 
Purchased Credit Impaired Loans:
 
The Company has acquired loans which there was, at acquisition, evidence of deterioration of credit quality since origination and it was probable, at acquisition, that all contractually required payments would not be collected. The carrying amount of those loans at for the years ended December 31, 2017 and 2016 is as follows (in thousands): 
 
2017
2016
Commercial real estate
$
23,366

$
18,473

Consumer real estate
10,764

12,111

Construction and land development
6,285

2,553

Commercial and industrial
1,452

2,482

Consumer and other
1,710


Total loans
$
43,577

$
35,619

Less remaining purchase discount
(10,783
)
(8,426
)
Total, gross
32,794

27,193

Less: Allowance for loan losses
(16
)

Carrying amount, net of allowance
$
32,778

$
27,193


 
The following is a summary of the accretable discount on acquired loans for the years ended December 31, 2017 and 2016 (in thousands): 
 
 
2017
 
2016
Accretable yield, beginning of period
 
$
8,950

 
$
10,217

Additions
 
2,581

 

Accretion income
 
(4,217
)
 
(2,588
)
Reclassification from nonaccretable
 
926

 
1,585

Other changes, net
 
1,047

 
(264
)
Accretable yield, end of period
 
$
9,287

 
$
8,950


 
The Company increased the allowance for loan losses on purchase credit impaired loans in the amount of approximately $16,000 during the year ended December 31, 2017 and no increases were made during the year ended December 31, 2016.

Purchased credit impaired loans acquired from Capstone during the year ended December 31, 2017 for which it was probable at acquisition that all contractually required payments would not be collected are as follows (in thousands):

 
 
2017
Contractual principal and interest at acquisition
 
$
25,288

Nonaccretable difference
 
5,725

Expected cash flows at acquisition
 
19,563

Accretable yield
 
2,581

Basis in PCI loans at acquisition-estimated fair value
 
$
16,982





  
Related Party Loans:
 
In the ordinary course of business, the Company has granted loans to certain related parties, including directors, executive officers, and their affiliates. The interest rates on these loans were substantially the same as rates prevailing at the time of the transaction and repayment terms are customary for the type of loan. A summary of activity in loans to related parties is as follows (in thousands):
 
 
 
2017
 
2016
Balance, beginning of year
 
$
12,999

 
$
10,851

Disbursements
 
14,533

 
855

Removal of credit lines
 

 
(1,153
)
Changes in ownership
 

 
4,830

Repayments
 
(9,202
)
 
(2,384
)
Balance, end of year
 
$
18,330

 
$
12,999


 
At December 31, 2017, the Company had pre-approved but unused lines of credit totaling approximately $5,833,000 to related parties.