XML 100 R13.htm IDEA: XBRL DOCUMENT v2.4.1.9
Allowance for Loan Losses
12 Months Ended
Dec. 31, 2014
Receivables [Abstract]  
Allowance for Loan Losses
Note 4. Allowance for Loan Losses

Transactions in the allowance for loan losses for the years ended December 31, 2014, 2013 and 2012 were as follows (in thousands):

 

     2014      2013      2012  

Balance at beginning of year

   $ 10,644       $ 13,075       $ 12,937   

Provision for (recovery of) loan losses

     (3,850      (425      3,555   

Loan recoveries

     851         2,486         376   

Loan charge-offs

     (927      (4,492      (3,793
  

 

 

    

 

 

    

 

 

 

Balance at end of year

$ 6,718    $ 10,644    $ 13,075   
  

 

 

    

 

 

    

 

 

 

The following tables present, as of December 31, 2014, 2013 and 2012, the total allowance for loan losses, the allowance by impairment methodology and loans by impairment methodology (in thousands).

 

     December 31, 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     (272     (203     (43     (318     (927

Recoveries

     80        15        509        18        229        851   

Provision for (recovery of) loan losses

     (1,296     (1,514     (1,066     (107     133        (3,850
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance, December 31, 2014

$ 1,403    $ 1,204    $ 3,658    $ 310    $ 143    $   6,718   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance:

Individually evaluated for impairment

  245      173      1,456      33      —        1,907   

Collectively evaluated for impairment

  1,158      1,031      2,202      277      143      4,811   

Loans:

Ending Balance

  29,475      163,727      151,802      21,166      12,240      378,410   

Individually evaluated for impairment

  3,205      3,414      7,183      120      —        13,922   

Collectively evaluated for impairment

  26,270      160,313      144,619      21,046      12,240      364,488   

 

     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   

 

     December 31, 2012  
     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      174,220      23,071      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      163,692      22,911      7,815      366,614   

Impaired loans and the related allowance at December 31, 2014, 2013 and 2012, were as follows (in thousands):

 

     December 31, 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

   $ 3,299       $ 2,800       $ 405       $ 3,205       $ 245       $ 5,532       $ 40   

Secured by 1-4 family

     4,327         2,526         888         3,414         173         3,433         138   

Other real estate loans

     7,623         3,708         3,475         7,183         1,456         10,115         206   

Commercial and industrial

     127         5         115         120         33         159         1   

Consumer and other loans

     —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

$ 15,376    $   9,039    $ 4,883    $ 13,922    $ 1,907    $ 19,239    $ 385   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     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   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     December 31, 2012  
     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

     —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

$ 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 December 31, 2014, loans classified as troubled debt restructurings (TDRs) and included in impaired loans in the disclosure above totaled $1.9 million. At December 31, 2014, $790 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 loan modified under a TDR during the year ended December 31, 2014. There were no loans modified under TDRs during the year ended December 31, 2013. The following table provides further information regarding loans modified under TDRs during the years ended December 31, 2014 and 2012 (dollars in thousands):

 

     For the year ended
December 31, 2014
     For the year ended
December 31, 2012
 
     Number of
Contracts
     Pre-
modification
outstanding
recorded
investment
     Post-
modification
outstanding
recorded
investment
     Number of
Contracts
     Pre-
modification
outstanding
recorded
investment
     Post-
modification
outstanding
recorded
investment
 

Real estate loans:

                 

Construction

     —         $ —         $ —           —         $ —         $ —     

Secured by 1-4 family

     —           —           —           1         183         183   

Other real estate loans

     1         283         344         1         2,426         2,426   

Commercial and industrial

     —           —           —           —           —           —     

Consumer and other loans

     —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

  1    $ 283    $ 344      2    $ 2,609    $ 2,609   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

For the years ended December 31, 2014, 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 or the foreclosure and repossession of the collateral and charge-off of the loan during the twelve month period subsequent to the modification.

There were no non-accrual loans excluded from impaired loan disclosure at December 31, 2014. Non-accrual loans excluded from impaired loan disclosure amounted to $14 thousand and $13 thousand at December 31, 2013 and 2012, respectively. Had non-accrual loans performed in accordance with their original contract terms, the Company would have recognized additional interest income in the amount of $423 thousand, $483 thousand and $510 thousand during the years ended December 31, 2014, 2013 and 2012, respectively.