XML 65 R12.htm IDEA: XBRL DOCUMENT v2.4.0.8
Allowance for Loan Losses
9 Months Ended
Sep. 30, 2013
Receivables [Abstract]  
Allowance for Loan Losses
Note 4. Allowance for Loan Losses

Transactions in the allowance for loan losses for the nine months ended September 30, 2013 and 2012 and for the year ended December 31, 2012 were as follows:

 

     (in thousands)  
     September 30,
2013
    December 31,
2012
    September 30,
2012
 

Balance at beginning of year

   $ 13,075      $ 12,937      $ 12,937   

Provision charged to operating expense

     2,525        3,555        3,455   

Loan recoveries

     575        376        240   

Loan charge-offs

     (4,300     (3,793     (2,583
  

 

 

   

 

 

   

 

 

 

Balance at end of period

   $ 11,875      $ 13,075      $ 14,049   
  

 

 

   

 

 

   

 

 

 

 

The following tables present, as of September 30, 2013, December 31, 2012 and September 30, 2012, the total allowance for loan losses, the allowance by impairment methodology and loans by impairment methodology.

 

        September 30, 2013      
        (in thousands)      
        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, 2012

  $ 2,481      $ 3,712      $ 6,163      $ 608      $ 111      $ 13,075   

Charge-offs

    (2,923     (260     (976     (31     (110     (4,300

Recoveries

    —          47        214        177        137        575   

Provision for loan losses

    3,385        (332     (89     (359     (80     2,525   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance, September 30, 2013

  $ 2,943      $ 3,167      $ 5,312      $ 395      $ 58      $ 11,875   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance:

           

Individually evaluated for impairment

    743        81        201        56        —          1,081   

Collectively evaluated for impairment

    2,200        3,086        5,111        339        58        10,794   

Loans:

           

Ending Balance

    34,404        142,446        156,691        21,316        11,970        366,827   

Individually evaluated for impairment

    7,217        3,439        6,690        244        —          17,590   

Collectively evaluated for impairment

    27,187        139,007        150,001        21,072        11,970        349,237   

 

        December 31, 2012      
        (in thousands)      
        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, 2011

  $ 2,843      $ 3,766      $ 5,192      $ 963      $ 173      $ 12,937   

Charge-offs

    (431     (761     (2,154     (261     (186     (3,793

Recoveries

    1        68        64        35        208        376   

Provision for (recovery of) loan losses

    68        639        3,061        (129     (84     3,555   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance, December 31, 2012

  $ 2,481      $ 3,712      $ 6,163      $ 608      $ 111      $ 13,075   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance:

           

Individually evaluated for impairment

    567        306        930        35        —          1,838   

Collectively evaluated for impairment

    1,914        3,406        5,233        573        111        11,237   

Loans:

           

Ending Balance

    43,524        134,964        176,573        20,718        7,815        383,594   

Individually evaluated for impairment

    2,516        3,776        10,528        160        —          16,980   

Collectively evaluated for impairment

    41,008        131,188        166,045        20,558        7,815        366,614   
        September 30, 2012      
        (in thousands)      
        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, 2011

  $ 2,843      $ 3,766      $ 5,192      $ 963      $ 173      $ 12,937   

Charge-offs

    (369     (761     (1,042     (261     (150     (2,583

Recoveries

    1        2        58        24        155        240   

Provision for loan losses

    1,059        992        1,531        (75     (52     3,455   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance, September 30, 2012

  $ 3,534      $ 3,999      $ 5,739      $ 651      $ 126      $ 14,049   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance:

           

Individually evaluated for impairment

    1,728        709        762        40        —          3,239   

Collectively evaluated for impairment

    1,806        3,290        4,977        611        126        10,810   

Loans:

           

Ending Balance

    44,725        128,354        175,122        24,216        8,335        380,752   

Individually evaluated for impairment

    6,353        4,758        8,597        164        —          19,872   

Collectively evaluated for impairment

    38,372        123,596        166,525        24,052        8,335        360,880   

Impaired loans and the related allowance at September 30, 2013 and December 31, 2012, were as follows:

 

     September 30, 2013  
     (in thousands)  
     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

   $ 9,441       $ 5,406       $ 1,811       $ 7,217       $ 743       $ 4,469       $ 217   

Secured by 1-4 family

     4,339         2,533         906         3,439         81         2,673         105   

Other real estate loans

     7,855         4,883         1,807         6,690         201         6,817         197   

Commercial and industrial

     245         16         228         244         56         795         9   

Consumer and other loans

     —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 21,880       $ 12,838       $ 4,752       $ 17,590       $ 1,081       $ 14,754       $ 528   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     December 31, 2012  
     (in thousands)  
     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

   $ 2,947       $ 622       $ 1,894       $ 2,516       $ 567       $ 5,691       $ 99   

Secured by 1-4 family

     4,706         1,690         2,086         3,776         306         4,821         163   

Other real estate loans

     14,861         4,886         5,642         10,528         930         10,148         276   

Commercial and industrial

     161         —           160         160         35         330         10   

Consumer and other loans

     —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 22,675       $   7,198       $ 9,782       $ 16,980       $ 1,838       $ 20,990       $ 548   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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 September 30, 2013, loans classified as troubled debt restructurings (TDRs) and included in impaired loans in the disclosure above totaled $2.1 million. At September 30, 2013, $834 thousand of the loans classified as TDRs were performing under the restructured terms and were not considered non-performing assets. There were $6.3 million in TDRs at December 31, 2012, $1.6 million 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 new loans modified as TDRs during the three and nine month periods ended September 30, 2013 and 2012.

For the three and nine months ended September 30, 2013 and 2012, 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 during the twelve month period subsequent to the modification.