XML 25 R13.htm IDEA: XBRL DOCUMENT v3.7.0.1
Allowance for Loan Losses
3 Months Ended
Mar. 31, 2017
Receivables [Abstract]  
Allowance for Loan Losses

Note 4. Allowance for Loan Losses

The following tables present, as of March 31, 2017, December 31, 2016 and March 31, 2016, the total allowance for loan losses, the allowance by impairment methodology and loans by impairment methodology (in thousands):

 

     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  

 

     December 31, 2016  
     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, 2015

   $ 1,532     $ 939     $ 2,534     $ 306      $ 213     $ 5,524  

Charge-offs

     —         (83     (165     —          (540     (788

Recoveries

     4       293       2       11        275       585  

Provision for (recovery of) loan losses

     (1,095     (130     771       63        391       —    
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Ending Balance, December 31, 2016

   $ 441     $ 1,019     $ 3,142     $ 380      $ 339     $ 5,321  
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

Ending Balance:

             

Individually evaluated for impairment

     —         37       —         —          —         37  

Collectively evaluated for impairment

     441       982       3,142       380        339       5,284  

Loans:

             

Ending Balance

   $ 34,699     $ 198,763     $ 211,210     $ 29,981      $ 11,414     $ 486,067  

Individually evaluated for impairment

     1,973       1,828       984       75        —         4,860  

Collectively evaluated for impairment

     32,726       196,935       210,226       29,906        11,414       481,207  

 

     March 31, 2016  
     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, 2015

   $ 1,532     $ 939     $ 2,534      $ 306     $ 213     $ 5,524  

Charge-offs

     —         (2     —          —         (118     (120

Recoveries

     1       9       —          3       103       116  

Provision for (recovery of) loan losses

     (163     38       117        (12     20       —    
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Ending Balance, March 31, 2016

   $ 1,370     $ 984     $ 2,651      $ 297     $ 218     $ 5,520  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Ending Balance:

             

Individually evaluated for impairment

     222       22       190        —         —         434  

Collectively evaluated for impairment

     1,148       962       2,461        297       218       5,086  

Loans:

             

Ending Balance

   $ 31,505     $ 196,165     $ 191,306      $ 24,215     $ 10,885     $ 454,076  

Individually evaluated for impairment

     2,675       2,062       2,990        89       —         7,816  

Collectively evaluated for impairment

     28,830       194,103       188,316        24,126       10,885       446,260  

 

Impaired loans and the related allowance at March 31, 2017, December 31, 2016 and March 31, 2016, were as follows (in thousands):

 

     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  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     December 31, 2016  
     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

   $ 2,388      $ 1,973      $ —        $ 1,973      $ —        $ 2,407      $ 66  

Secured by 1-4 family

     1,851        1,675        153        1,828        37        2,013        87  

Other real estate loans

     1,213        984        —          984        —          2,529        22  

Commercial and industrial

     93        75        —          75        —          85        1  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 5,545      $ 4,707      $ 153      $ 4,860      $ 37      $ 7,034      $ 176  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     March 31, 2016  
     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

   $ 2,897      $ 2,253      $ 422      $ 2,675      $ 222      $ 2,593      $ 16  

Secured by 1-4 family

     2,136        2,040        22        2,062        22        2,059        24  

Other real estate loans

     3,549        2,436        554        2,990        190        3,069        8  

Commercial and industrial

     104        89        —          89        —          92        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 8,686      $ 6,818      $ 998      $ 7,816      $ 434      $ 7,813      $ 48  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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.

 

As of March 31, 2017, loans classified as troubled debt restructurings (TDRs) and included in impaired loans in the disclosure above totaled $454 thousand. At March 31, 2017, $296 thousand of the loans classified as TDRs were performing under the restructured terms and were not considered non-performing assets. There were $460 thousand in TDRs at December 31, 2016, $300 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, 2017 and 2016.

For the three months ended March 31, 2017 and 2016, 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.