XML 68 R13.htm IDEA: XBRL DOCUMENT v2.4.1.9
Allowance for Loan Losses
3 Months Ended
Mar. 31, 2015
Receivables [Abstract]  
Allowance for Loan Losses
Note 4. Allowance for Loan Losses

The following tables present, as of March 31, 2015, December 31, 2014 and March 31, 2014, the total allowance for loan losses, the allowance by impairment methodology and loans by impairment methodology (in thousands):

 

     March 31, 2015  
     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, 2014

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

Charge-offs

     —           (47     —           —          (65     (112

Recoveries

     1         34        1         60        69        165   

Provision for (recovery of) loan losses

     197         (239     137         (82     (13     —     
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Ending Balance, March 31, 2015

$ 1,601    $ 952    $ 3,796    $ 288    $ 134    $ 6,771   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Ending Balance:

Individually evaluated for impairment

  341      85      1,447      28      —        1,901   

Collectively evaluated for impairment

  1,260      867      2,349      260      134      4,870   

Loans:

Ending Balance

  33,344      172,874      158,896      21,420      11,983      398,517   

Individually evaluated for impairment

  3,071      2,747      7,103      113      —        13,034   

Collectively evaluated for impairment

  30,273      170,127      151,793      21,307      11,983      385,483   

 

     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   

 

     March 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

     —          (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   

Impaired loans and the related allowance at March 31, 2015, December 31, 2014 and March 31, 2014, were as follows (in thousands):

 

     March 31, 2015  
     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

   $ 3,198       $ 2,196       $ 875       $ 3,071       $ 341       $ 3,171       $ 16   

Secured by 1-4 family

     3,672         2,509         238         2,747         85         3,149         29   

Other real estate loans

     7,559         4,119         2,984         7,103         1,447         7,149         34   

Commercial and industrial

     122         3         110         113         28         118         —     

Consumer and other loans

     —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

$ 14,551    $ 8,827    $ 4,207    $ 13,034    $ 1,901    $ 13,587    $ 79   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     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   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     March 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

   $ 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   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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, 2015, loans classified as troubled debt restructurings (TDRs) and included in impaired loans in the disclosure above totaled $1.8 million. At March 31, 2015, $782 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, 2014, $790 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 were no loans modified under TDRs during the three month period ended March 31, 2015. There was one other real estate loan classified as a TDR during the three month period ended March 31, 2014 because the loan term was extended at a below market rate of interest. The recorded investment for this loan prior to the modification totaled $283 thousand and the recorded investment after the modification totaled $344 thousand.

For the three months ended March 31, 2015 and 2014, 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.