XML 110 R100.htm IDEA: XBRL DOCUMENT
v3.7.0.1

Note 7: Acquired Loans, Loss Sharing Agreements and Fdic Indemnification Assets: FDIC Indemnification Asset Roll Forward (Details) - USD ($) $ in Thousands | Jun. 30, 2017 | Dec. 31, 2016
--- | --- | ---
FDIC indemnification asset |  |  | $ 13,145
TeamBank Loans |  |  |
Initial basis for loss sharing determination, net of activity since acquisition date |  | $ 15,320 | 18,838
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) |  | (695) | (846)
Original estimated fair value of assets, net of activity since acquisition date |  | (14,457) | (17,833)
Expected loss remaining |  | 168 | 159
TeamBank Foreclosed Assets |  |  |
Initial basis for loss sharing determination, net of activity since acquisition date |  | 14 | 14
Original estimated fair value of assets, net of activity since acquisition date |  | (14) | (14)
Vantus Bank Loans |  |  |
Initial basis for loss sharing determination, net of activity since acquisition date |  | 21,169 | 23,712
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) |  | (172) | (239)
Original estimated fair value of assets, net of activity since acquisition date |  | (20,760) | (23,232)
Expected loss remaining |  | 237 | 241
Vantus Bank Foreclosed Assets |  |  |
Initial basis for loss sharing determination, net of activity since acquisition date |  | 15 | 15
Original estimated fair value of assets, net of activity since acquisition date |  | (15) | (15)
Sun Security Bank Loans |  |  |
Initial basis for loss sharing determination, net of activity since acquisition date |  | 30,487 | 33,579
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) |  | (727) | (1,086)
Original estimated fair value of assets, net of activity since acquisition date |  | (28,762) | (31,499)
Expected loss remaining |  | 998 | 994
Sun Security Bank Foreclosed Assets |  |  |
Initial basis for loss sharing determination, net of activity since acquisition date |  | 333 | 365
Original estimated fair value of assets, net of activity since acquisition date |  | (326) | (286)
Expected loss remaining |  | 7 | 79
InterBank Loans |  |  |
Initial basis for loss sharing determination, net of activity since acquisition date |  | 128,404 | 149,657
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) |  | (982) | (1,984)
Original estimated fair value of assets, net of activity since acquisition date |  | (113,805) | (134,355)
Expected loss remaining |  | 14,014 | 13,861
Non-credit premium (discount), net of activity since acquisition date |  | 397 | $ 543
Assumed loss sharing recovery percentage |  |  | 84.00%
Estimated loss sharing value | [1] |  | $ 11,644
FDIC loss share clawback |  |  | 953
Indemnification assets to be amortized resulting from change in expected losses |  |  | 1,586
Accretable Discount on FDIC Indemnification Asset |  |  | (1,038)
FDIC indemnification asset |  |  | 13,145
InterBank Foreclosed Assets |  |  |
Initial basis for loss sharing determination, net of activity since acquisition date |  | 3,796 | 1,417
Original estimated fair value of assets, net of activity since acquisition date |  | (3,796) | (1,417)
Valley Bank Loans |  |  |
Initial basis for loss sharing determination, net of activity since acquisition date |  | 71,860 | 84,283
Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date) |  | (592) | (2,121)
Original estimated fair value of assets, net of activity since acquisition date |  | (65,424) | (76,231)
Expected loss remaining |  | 5,930 | 6,159
Non-credit premium (discount), net of activity since acquisition date |  | 86 | 228
Valley Bank Foreclosed Assets |  |  |
Initial basis for loss sharing determination, net of activity since acquisition date |  | 1,938 | 1,973
Original estimated fair value of assets, net of activity since acquisition date |  | $ (1,938) | (1,952)
Expected loss remaining |  |  | $ 21
[1] | Includes $400,000 impairment of indemnification asset for loans

X
- Definition Increases to the indemnification asset due to accretion of the loan discount relating to loss sharing agreements with the Federal Deposit Insurance Corporation (FDIC). + References No definition available. + Details
Name: | fil_AccretableDiscountOnFDICIndemnificationAsset
Namespace Prefix: | fil_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | instant

X
- Definition Represents the Assumed loss sharing recovery percentage, as of the indicated date. + References No definition available. + Details
Name: | fil_AssumedLossSharingRecoveryPercentage
Namespace Prefix: | fil_
Data Type: | num:percentItemType
Balance Type: | na
Period Type: | instant

X
- Definition Represents the monetary amount of Estimated loss sharing value, as of the indicated date. + References No definition available. + Details
Name: | fil_EstimatedLossSharingValue
Namespace Prefix: | fil_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | instant

X
- Definition Represents the monetary amount of Expected loss remaining, as of the indicated date. + References No definition available. + Details
Name: | fil_ExpectedLossRemaining
Namespace Prefix: | fil_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | instant

X
- Definition Represents the monetary amount of FDIC loss share clawback, as of the indicated date. + References No definition available. + Details
Name: | fil_FDICLossShareClawback
Namespace Prefix: | fil_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | instant

X
- Definition Impairment of receivable assets originating from the indemnification agreement with the Federal Deposit Insurance Corporation (FDIC), in which the FDIC is to partially cover losses. + References No definition available. + Details
Name: | fil_IndemnificationAssetsToBeAmortizedResultingFromChangeInExpectedLosses
Namespace Prefix: | fil_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | instant

X
- Definition Represents the monetary amount of Initial basis for loss sharing determination, net of activity since acquisition date, as of the indicated date. + References No definition available. + Details
Name: | fil_InitialBasisForLossSharingDeterminationNetOfActivitySinceAcquisitionDate
Namespace Prefix: | fil_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | instant

X
- Definition Represents the monetary amount of Non-credit premium (discount), net of activity since acquisition date, as of the indicated date. + References No definition available. + Details
Name: | fil_NonCreditPremiumDiscountNetOfActivitySinceAcquisitionDate
Namespace Prefix: | fil_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | instant

X
- Definition Represents the monetary amount of Original estimated fair value of assets, net of activity since acquisition date, as of the indicated date. + References No definition available. + Details
Name: | fil_OriginalEstimatedFairValueOfAssetsNetOfActivitySinceAcquisitionDate
Namespace Prefix: | fil_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | instant

X
- Definition Represents the monetary amount of Reclassification from nonaccretable discount to accretable discount due to change in expected losses (net of accretion to date), as of the indicated date. + References No definition available. + Details
Name: | fil_ReclassificationFromNonaccretableDiscountToAccretableDiscountDueToChangeInExpectedLossesNetOfAccretionToDate
Namespace Prefix: | fil_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | instant

X
- Definition Carrying amount of receivable assets originating from the indemnification agreement with the Federal Deposit Insurance Corporation (FDIC), in which the FDIC is to partially cover losses. + References No definition available. + Details
Name: | us-gaap_FDICIndemnificationAsset
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | instant

X
- Details
Name: | us-gaap_BusinessAcquisitionAxis=fil_TeamBankLoansMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_BusinessAcquisitionAxis=fil_TeamBankForeclosedAssetsMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_BusinessAcquisitionAxis=fil_VantusBankLoansMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_BusinessAcquisitionAxis=fil_VantusBankForeclosedAssetsMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_BusinessAcquisitionAxis=fil_SunSecurityBankLoansMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_BusinessAcquisitionAxis=fil_SunSecurityBankForeclosedAssetsMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_BusinessAcquisitionAxis=fil_InterBankLoansMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_BusinessAcquisitionAxis=fil_InterBankForeclosedAssetsMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_BusinessAcquisitionAxis=fil_ValleyBankLoansMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_BusinessAcquisitionAxis=fil_ValleyBankForeclosedAssetsMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |