XML 69 R13.htm IDEA: XBRL DOCUMENT v3.2.0.727
Allowance for Loan Losses
6 Months Ended
Jun. 30, 2015
Receivables [Abstract]  
Allowance for Loan Losses

Note 4. Allowance for Loan Losses

The following tables present, as of June 30, 2015, December 31, 2014 and June 30, 2014, the total allowance for loan losses, the allowance by impairment methodology and loans by impairment methodology (in thousands):

 

     June 30, 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     (471     (59     (206     (783

Recoveries

     2         83        1        62        146        294   

Provision for (recovery of) loan losses

     204         (314     (16     (55     81        (100
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance, June 30, 2015

   $ 1,609       $ 926      $ 3,172      $ 258      $ 164      $ 6,129   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance:

             

Individually evaluated for impairment

     437         79        1,025        22        —          1,563   

Collectively evaluated for impairment

     1,172         847        2,147        236        164        4,566   

Loans:

             

Ending Balance

     32,009         173,265        155,396        19,319        11,732        391,721   

Individually evaluated for impairment

     3,319         2,387        4,944        120        —          10,770   

Collectively evaluated for impairment

     28,690         170,878        150,452        19,199        11,732        380,951   

 

     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   

 

     June 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

     —          (104     (203     (36     (202     (545

Recoveries

     40        7        339        3        118        507   

Provision for (recovery of) loan losses

     (636     18        (167     65        120        (600
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance, June 30, 2014

   $ 2,114      $ 2,896      $ 4,387      $ 474      $ 135      $ 10,006   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance:

            

Individually evaluated for impairment

     779        126        911        57        —          1,873   

Collectively evaluated for impairment

     1,335        2,770        3,476        417        135        8,133   

Loans:

            

Ending Balance

     32,795        151,043        146,483        24,797        12,372        367,490   

Individually evaluated for impairment

     6,427        3,297        9,994        164        —          19,882   

Collectively evaluated for impairment

     26,368        147,746        136,489        24,633        12,372        347,608   

Impaired loans and the related allowance at June 30, 2015, December 31, 2014 and June 30, 2014, were as follows (in thousands):

 

     June 30, 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

   $ 3,464       $ 2,684       $ 635       $ 3,319       $ 437       $ 3,165       $ 31   

Secured by 1-4 family

     2,476         2,155         232         2,387         79         2,864         57   

Other real estate loans

     5,416         2,453         2,491         4,944         1,025         6,828         34   

Commercial and industrial

     130         16         104         120         22         137         2   

Consumer and other loans

     —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 11,486       $ 7,308       $ 3,462       $ 10,770       $ 1,563       $ 12,994       $ 124   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     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   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     June 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

   $ 8,746       $ 4,022       $ 2,405       $ 6,427       $ 779       $ 6,607       $ 21   

Secured by 1-4 family

     4,230         2,766         531         3,297         126         3,248         62   

Other real estate loans

     10,501         7,347         2,647         9,994         911         10,998         125   

Commercial and industrial

     170         11         153         164         57         185         1   

Consumer and other loans

     —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 23,647       $ 14,146       $ 5,736       $ 19,882       $ 1,873       $ 21,038       $ 209   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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 June 30, 2015, loans classified as troubled debt restructurings (TDRs) and included in impaired loans in the disclosure above totaled $1.6 million. At June 30, 2015, $324 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 and six month periods ended June 30, 2015 and the three month period ended June 30, 2014. There was one other real estate loan classified as a TDR during the six month period ended June 30, 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 and six months ended June 30, 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.