XML 58 R11.htm IDEA: XBRL DOCUMENT v2.4.0.8
Allowance for Loan Losses
3 Months Ended
Mar. 31, 2014
Receivables [Abstract]  
Allowance for Loan Losses
Note 4. Allowance for Loan Losses

Transactions in the allowance for loan losses for the three months ended March 31, 2014 and 2013 and for the year ended December 31, 2013 were as follows:

 

     March 31,
2014
    December 31,
2013
    March 31,
2013
 
     (in thousands)  

Balance at beginning of year

   $ 10,644      $ 13,075      $ 13,075   

Recovery of loan losses

     (200     (425     (250

Loan recoveries

     78        2,486        209   

Loan charge-offs

     (239     (4,492     (278
  

 

 

   

 

 

   

 

 

 

Balance at end of period

   $ 10,283      $ 10,644      $ 12,756   
  

 

 

   

 

 

   

 

 

 

 

The following tables present, as of March 31, 2014, December 31, 2013 and March 31, 2013, the total allowance for loan losses, the allowance by impairment methodology and loans by impairment methodology.

 

     March 31, 2014  
     (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, 2013

   $ 2,710      $ 2,975      $ 4,418       $ 442      $ 99      $ 10,644   

Charge-offs

     —          (71     —           (36     (132     (239

Recoveries

     —          4        1         1        72        78   

Provision for (recovery of) loan losses

     (458     42        89         36        91        (200
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Ending Balance, March 31, 2014

   $ 2,252      $ 2,950      $ 4,508       $ 443      $ 130      $ 10,283   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Ending Balance:

             

Individually evaluated for impairment

     862        126        505         45        —          1,538   

Collectively evaluated for impairment

     1,390        2,824        4,003         398        130        8,745   

Loans:

             

Ending Balance

     33,876        147,541        142,719         23,381        12,016        359,533   

Individually evaluated for impairment

     6,568        3,468        11,030         172        —          21,238   

Collectively evaluated for impairment

     27,308        144,073        131,689         23,209        12,016        338,295   

 

     December 31, 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

     (2,962     (260     (1,070     (37     (163     (4,492

Recoveries

     —          823        1,304        179        180        2,486   

Provision for (recovery of) loan losses

     3,191        (1,300     (1,979     (308     (29     (425
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance, December 31, 2013

   $ 2,710      $ 2,975      $ 4,418      $ 442      $ 99      $ 10,644   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance:

            

Individually evaluated for impairment

     882        190        263        44        —          1,379   

Collectively evaluated for impairment

     1,828        2,785        4,155        398        99        9,265   

Loans:

            

Ending Balance

     34,060        141,961        145,968        22,803        12,301        357,093   

Individually evaluated for impairment

     6,862        3,431        11,143        258        —          21,694   

Collectively evaluated for impairment

     27,198        138,530        134,825        22,545        12,301        335,399   

 

     March 31, 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

     —          (149     (82     —          (47     (278

Recoveries

     —          2        7        139        61        209   

Provision for (recovery of) loan losses

     (84     134        (263     (4     (33     (250
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance, March 31, 2013

   $ 2,397      $ 3,699      $ 5,825      $ 743      $ 92      $ 12,756   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance:

            

Individually evaluated for impairment

     604        156        903        261        —          1,924   

Collectively evaluated for impairment

     1,793        3,543        4,922        482        92        10,832   

Loans:

            

Ending Balance

     45,783        143,765        162,742        22,743        7,306        382,339   

Individually evaluated for impairment

     6,098        2,959        7,654        2,509        —          19,220   

Collectively evaluated for impairment

     39,685        140,806        155,088        20,234        7,306        363,119   

Impaired loans and the related allowance at March 31, 2014, December 31, 2013 and March 31, 2013, were as follows:

 

     March 31, 2014  
     (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

   $ 8,864       $ 4,018       $ 2,550       $ 6,568       $ 862       $ 6,684       $ 11   

Secured by 1-4 family

     4,391         2,932         536         3,468         126         3,313         31   

Other real estate loans

     12,346         9,139         1,891         11,030         505         11,082         79   

Commercial and industrial

     176         13         159         172         45         200         —     

Consumer and other loans

     —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 25,777       $ 16,102       $ 5,136       $ 21,238       $ 1,538       $ 21,279       $ 121   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     December 31, 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

   $ 9,086       $ 4,259       $ 2,603       $ 6,862       $ 882       $ 5,397       $ 204   

Secured by 1-4 family

     4,341         2,515         916         3,431         190         2,864         146   

Other real estate loans

     12,385         9,455         1,688         11,143         263         7,079         441   

Commercial and industrial

     260         114         144         258         44         669         14   

Consumer and other loans

     —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 26,072       $ 16,343       $ 5,351       $ 21,694       $ 1,379       $ 16,009       $ 805   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     March 31, 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

   $ 6,441       $ 4,988       $ 1,110       $ 6,098       $ 604       $ 4,244       $ 16   

Secured by 1-4 family

     3,898         1,024         1,935         2,959         156         4,116         23   

Other real estate loans

     9,443         1,645         6,009         7,654         903         9,151         70   

Commercial and industrial

     2,510         —           2,509         2,509         261         185         27   

Consumer and other loans

     —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 22,292       $ 7,657       $ 11,563       $ 19,220       $ 1,924       $ 17,696       $ 136   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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, 2014, loans classified as troubled debt restructurings (TDRs) and included in impaired loans in the disclosure above totaled $2.2 million. At March 31, 2014, $986 thousand of the loans classified as TDRs were performing under the restructured terms and were not considered non-performing assets. There were $1.9 million in TDRs at December 31, 2013, $829 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 was one new other real estate loan modified under a TDR during the three month period ended March 31, 2014. The recorded investment for this loan prior to the modification totaled $283 thousand and the recorded investment after the modification totaled $344 thousand. There were no loans modified under TDRs during the three month period ended March 31, 2013.

For the three months ended March 31, 2014 and 2013, 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.