XML 71 R13.htm IDEA: XBRL DOCUMENT v3.3.0.814
Allowance for Loan Losses
9 Months Ended
Sep. 30, 2015
Receivables [Abstract]  
Allowance for Loan Losses

Note 4. Allowance for Loan Losses

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

 

     September 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     (950     (59     (364     (1,420

Recoveries

     3        90        2        69        213        377   

Provision for (recovery of) loan losses

     (150     (368     288        (68     198        (100
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance, September 30, 2015

   $ 1,256      $ 879      $ 2,998      $ 252      $ 190      $ 5,575   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance:

          

Individually evaluated for impairment

     132        22        596        —          —          750   

Collectively evaluated for impairment

     1,124        857        2,402        252        190        4,825   

Loans:

          

Ending Balance

     29,935        179,419        165,661        19,950        11,448        406,413   

Individually evaluated for impairment

     3,081        2,151        3,509        99        —          8,840   

Collectively evaluated for impairment

     26,854        177,268        162,152        19,851        11,448        397,573   

 

     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   

 

     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   

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

 

     September 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

   $ 3,256       $ 2,416       $ 665       $ 3,081       $ 132       $ 3,127       $ 45   

Secured by 1-4 family

     2,222         2,129         22         2,151         22         2,687         88   

Other real estate loans

     3,961         2,000         1,509         3,509         596         5,563         49   

Commercial and industrial

     111         99         —           99         —           126         —     

Consumer and other loans

     —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 9,550       $ 6,644       $ 2,196       $ 8,840       $ 750       $ 11,503       $ 182   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     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   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     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   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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, 2015, loans classified as troubled debt restructurings (TDRs) and included in impaired loans in the disclosure above totaled $1.4 million. At September 30, 2015, $321 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 nine month periods ended September 30, 2015 and the three month period ended September 30, 2014. There was one other real estate loan classified as a TDR during the nine month period ended September 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 nine months ended September 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.