XML 29 R13.htm IDEA: XBRL DOCUMENT v3.3.1.900
Allowance for Loan Losses
12 Months Ended
Dec. 31, 2015
Receivables [Abstract]  
Allowance for Loan Losses

Note 4. Allowance for Loan Losses

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

 

     December 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

     —          (142     (1,125     (59     (512     (1,838

Recoveries

     4        373        2        72        293        744   

Provision for (recovery of) loan losses

     125        (496     (1     (17     289        (100
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance, December 31, 2015

   $ 1,532      $ 939      $ 2,534      $ 306      $ 213      $ 5,524   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance:

            

Individually evaluated for impairment

     326        23        195        —          —          544   

Collectively evaluated for impairment

     1,206        916        2,339        306        213        4,980   

Loans:

            

Ending Balance

     33,135        189,286        181,447        24,048        11,083        438,999   

Individually evaluated for impairment

     2,544        2,044        3,023        94        —          7,705   

Collectively evaluated for impairment

     30,591        187,242        178,424        23,954        11,083        431,294   
     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   

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

 

     December 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

   $ 2,741       $ 2,206       $ 338       $ 2,544       $ 326       $ 2,967       $ 60   

Secured by 1-4 family

     2,116         2,021         23         2,044         23         2,526         107   

Other real estate loans

     3,492         2,463         560         3,023         195         4,933         58   

Commercial and industrial

     107         94         —           94         —           118         —     

Consumer and other loans

     —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 8,456       $ 6,784       $ 921       $ 7,705       $ 544       $ 10,544       $ 225   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     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   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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, 2015, loans classified as troubled debt restructurings (TDRs) and included in impaired loans in the disclosure above totaled $982 thousand. At December 31, 2015, $317 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 year ended December 31, 2015. There was one loan modified under a TDR during the year ended December 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. The Bank disbursed an additional $61 thousand to the borrower at modification for improvements to the collateral for the loan, which enabled the borrower to secure a tenant, thus improving their cash flow and their ability to repay the loan. The following table provides further information regarding loans modified under TDRs during the year ended December 31, 2014 (dollars in thousands):

 

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

Real estate loans:

        

Construction

     —         $ —         $ —     

Secured by 1-4 family

     —           —           —     

Other real estate loans

     1         283         344   

Commercial and industrial

     —           —           —     

Consumer and other loans

     —           —           —     
  

 

 

    

 

 

    

 

 

 

Total

     1       $ 283       $ 344   
  

 

 

    

 

 

    

 

 

 

For the years ended December 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.

There were no non-accrual loans excluded from impaired loan disclosure at December 31, 2015 and December 31, 2014. Had non-accrual loans performed in accordance with their original contract terms, the Company would have recognized additional interest income in the amount of $243 thousand and $423 thousand during the years ended December 31, 2015 and 2014, respectively.