XML 65 R13.htm IDEA: XBRL DOCUMENT v2.4.0.8
Allowance for Loan Losses
9 Months Ended
Sep. 30, 2014
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, 2014 and 2013 and for the year ended December 31, 2013 were as follows (in thousands):

 

     September 30,
2014
    December 31,
2013
    September 30,
2013
 

Balance at beginning of year

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

Provision charged to (recovery from) operating expense

     (700     (425     2,525   

Loan recoveries

     619        2,486        575   

Loan charge-offs

     (847     (4,492     (4,300
  

 

 

   

 

 

   

 

 

 

Balance at end of period

   $ 9,716      $ 10,644      $ 11,875   
  

 

 

   

 

 

   

 

 

 

 

The following tables present, as of September 30, 2014, December 31, 2013 and September 30, 2013, the total allowance for loan losses, the allowance by impairment methodology and loans by impairment methodology (in thousands):

 

     September 30, 2014  
     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

     (91     (259     (203     (43     (251     (847

Recoveries

     79        10        340        16        174        619   

Provision for (recovery of) loan losses

     (832     185        (131     (58     136        (700
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance, September 30, 2014

   $ 1,866      $ 2,911      $ 4,424      $ 357      $ 158      $ 9,716   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance:

            

Individually evaluated for impairment

     626        133        914        36        —          1,709   

Collectively evaluated for impairment

     1,240        2,778        3,510        321        158        8,007   

Loans:

            

Ending Balance

     29,862        155,298        154,769        22,943        11,818        374,690   

Individually evaluated for impairment

     3,382        3,436        9,899        126        —          16,843   

Collectively evaluated for impairment

     26,480        151,862        144,870        22,817        11,818        357,847   

 

     December 31, 2013  
     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   

 

     September 30, 2013  
     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 (recovery of) 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   

Impaired loans and the related allowance at September 30, 2014, December 31, 2013 and September 30, 2013, were as follows (in thousands):

 

     September 30, 2014  
     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

   $ 3,588       $ 2,129       $ 1,253       $ 3,382       $ 626       $ 6,289       $ 34   

Secured by 1-4 family

     4,384         2,686         750         3,436         133         3,200         108   

Other real estate loans

     10,453         7,499         2,400         9,899         914         10,635         188   

Commercial and industrial

     131         8         118         126         36         171         1   

Consumer and other loans

     —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 18,556       $ 12,322       $ 4,521       $ 16,843       $ 1,709       $ 20,295       $ 331   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     December 31, 2013  
     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   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     September 30, 2013  
     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   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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, 2014, loans classified as troubled debt restructurings (TDRs) and included in impaired loans in the disclosure above totaled $1.9 million. At September 30, 2014, $796 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 nine month period ended September 30, 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 September 30, 2014 and the three and nine month periods ended September 30, 2013.

For the three and nine months ended September 30, 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 or charged-off during the twelve month period subsequent to the modification.