XML 25 R13.htm IDEA: XBRL DOCUMENT v3.4.0.3
Allowance for Loan Losses
3 Months Ended
Mar. 31, 2016
Receivables [Abstract]  
Allowance for Loan Losses

Note 4.  Allowance for Loan Losses

The following tables present, as of March 31, 2016, December 31, 2015 and March 31, 2015, the total allowance for loan losses, the allowance by impairment methodology and loans by impairment methodology (in thousands):

 

     March 31, 2016  
     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, 2015

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

Charge-offs

     —          (2     —           —          (118     (120

Recoveries

     1        9        —           3        103        116   

Provision for (recovery of) loan losses

     (163     38        117         (12     20        —     
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Ending Balance, March 31, 2016

   $ 1,370      $ 984      $ 2,651       $ 297      $ 218      $ 5,520   
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Ending Balance:

             

Individually evaluated for impairment

     222        22        190         —          —          434   

Collectively evaluated for impairment

     1,148        962        2,461         297        218        5,086   

Loans:

             

Ending Balance

     31,505        196,165        191,306         24,215        10,885        454,076   

Individually evaluated for impairment

     2,675        2,062        2,990         89        —          7,816   

Collectively evaluated for impairment

     28,830        194,103        188,316         24,126        10,885        446,260   

 

     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   
     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   

 

Impaired loans and the related allowance at March 31, 2016, December 31, 2015 and March 31, 2015, were as follows (in thousands):

 

     March 31, 2016  
     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

   $ 2,897       $ 2,253       $ 422       $ 2,675       $ 222       $ 2,593       $ 16   

Secured by 1-4 family

     2,136         2,040         22         2,062         22         2,059         24   

Other real estate loans

     3,549         2,436         554         2,990         190         3,069         8   

Commercial and industrial

     104         89         —           89         —           92         —     

Consumer and other loans

     —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 8,686       $ 6,818       $ 998       $ 7,816       $ 434       $ 7,813       $ 48   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     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   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     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   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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, 2016, one loan totaling $663 thousand was classified as a troubled debt restructuring (TDR) and included in impaired loans in the disclosure above. At March 31, 2016, the loan classified as a TDR was not performing under the restructured terms and was considered a non-performing asset. There were $982 thousand in TDRs at December 31, 2015, $317 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 periods ended March 31, 2016 and 2015.

For the three months ended March 31, 2016 and 2015, 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 or charge-off of the loan during the twelve month period subsequent to the modification.