XML 25 R13.htm IDEA: XBRL DOCUMENT v3.10.0.1
Allowance for Loan Losses
6 Months Ended
Jun. 30, 2018
Receivables [Abstract]  
Allowance for Loan Losses
Allowance for Loan Losses

The following tables present, as of June 30, 2018, December 31, 2017 and June 30, 2017, the total allowance for loan losses, the allowance by impairment methodology, and loans by impairment methodology (in thousands):
 
June 30, 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

 
(24
)
 

 
(8
)
 
(468
)
 
(500
)
Recoveries

 
8

 
1

 
5

 
99

 
113

Provision for (recovery of) loan losses
(8
)
 
32

 
(285
)
 
10

 
351

 
100

Ending Balance, June 30, 2018
$
406

 
$
791

 
$
2,664

 
$
425

 
$
753

 
$
5,039

Ending Balance:
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment

 

 

 

 

 

Collectively evaluated for impairment
406

 
791

 
2,664

 
425

 
753

 
5,039

Loans:
 
 
 
 
 
 
 
 
 
 
 
Ending Balance
$
37,350

 
$
211,101

 
$
224,362

 
$
40,943

 
$
17,177

 
$
530,933

Individually evaluated for impairment
865

 
1,330

 
2,029

 
257

 

 
4,481

Collectively evaluated for impairment
36,485

 
209,771

 
222,333

 
40,686

 
17,177

 
526,452


 
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

 
 
June 30, 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

 
(25
)
 

 

 
(242
)
 
(267
)
Recoveries
2

 
238

 
47

 
7

 
96

 
390

Provision for (recovery of) loan losses
39

 
(360
)
 
(115
)
 
(12
)
 
448

 

Ending Balance, June 30, 2017
$
482

 
$
872

 
$
3,074

 
$
375

 
$
641

 
$
5,444

Ending Balance:
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment

 
57

 

 

 

 
57

Collectively evaluated for impairment
482

 
815

 
3,074

 
375

 
641

 
5,387

Loans:
 
 
 
 
 
 
 
 
 
 
 
Ending Balance
$
36,783

 
$
205,114

 
$
215,742

 
$
31,201

 
$
14,993

 
$
503,833

Individually evaluated for impairment
1,613

 
1,772

 
1,355

 
67

 

 
4,807

Collectively evaluated for impairment
35,170

 
203,342

 
214,387

 
31,134

 
14,993

 
499,026



Impaired loans and the related allowance at June 30, 2018, December 31, 2017 and June 30, 2017, were as follows (in thousands):
 
June 30, 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
$
984

 
$
865

 
$

 
$
865

 
$

 
$
1,063

 
$
27

Secured by 1-4 family
1,415

 
1,330

 

 
1,330

 

 
1,300

 
28

Other real estate loans
2,029

 
2,029

 

 
2,029

 

 
1,140

 
30

Commercial and industrial
270

 
257

 

 
257

 

 
65

 
2

Total
$
4,698

 
$
4,481

 
$

 
$
4,481

 
$

 
$
3,568

 
$
87

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
June 30, 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
$
2,066

 
$
1,613

 
$

 
$
1,613

 
$

 
$
1,955

 
$
26

Secured by 1-4 family
1,820

 
1,348

 
424

 
1,772

 
57

 
1,667

 
31

Other real estate loans
1,540

 
1,355

 

 
1,355

 

 
958

 
49

Commercial and industrial
86

 
67

 

 
67

 

 
71

 
2

Total
$
5,512

 
$
4,383

 
$
424

 
$
4,807

 
$
57

 
$
4,651

 
$
108



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 June 30, 2018, loans classified as troubled debt restructurings (TDRs) and included in impaired loans in the disclosure above totaled $321 thousand. At June 30, 2018, $273 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 and six month periods ended June 30, 2018 and 2017.
For the three and six months ended June 30, 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.