XML 25 R13.htm IDEA: XBRL DOCUMENT v3.5.0.2
Allowance for Loan Losses
9 Months Ended
Sep. 30, 2016
Receivables [Abstract]  
Allowance for Loan Losses

Note 4. Allowance for Loan Losses

The following tables present, as of September 30, 2016, December 31, 2015 and September 30, 2015, the total allowance for loan losses, the allowance by impairment methodology and loans by impairment methodology (in thousands):

 

     September 30, 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

     —          (53     —           —           (398     (451

Recoveries

     4        290        1         10         232        537   

Provision for (recovery of) loan losses

     (1,084     (173     1,002         13         242        —     
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Ending Balance, September 30, 2016

   $ 452      $ 1,003      $ 3,537       $ 329       $ 289      $ 5,610   
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Ending Balance:

              

Individually evaluated for impairment

     —          33        223         —           —          256   

Collectively evaluated for impairment

     452        970        3,314         329         289        5,354   

Loans:

              

Ending Balance

     34,518        196,492        202,843         25,851         11,130        470,834   

Individually evaluated for impairment

     2,749        2,094        1,991         79         —          6,913   

Collectively evaluated for impairment

     31,769        194,398        200,852         25,772         11,130        463,921   

 

     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   
     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   

Impaired loans and the related allowance at September 30, 2016, December 31, 2015 and September 30, 2015, were as follows (in thousands):

 

     September 30, 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

   $ 2,992       $ 2,749       $ —         $ 2,749       $ —         $ 2,599       $ 40   

Secured by 1-4 family

     2,114         2,006         88         2,094         33         2,045         73   

Other real estate loans

     2,596         1,447         544         1,991         223         2,808         24   

Commercial and industrial

     97         79         —           79         —           87         —     

Consumer and other loans

     —           —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 7,799       $ 6,281       $ 632       $ 6,913       $ 256       $ 7,539       $ 137   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     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   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     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   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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, 2016, loans classified as troubled debt restructurings (TDRs) and included in impaired loans in the disclosure above totaled $162 thousand. At September 30, 2016, $88 thousand of the loans classified as TDRs were performing under the restructured terms and were not considered non-performing assets. 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 was one loan secured by 1-4 family residential real estate classified as a TDR during the three and nine month periods ended September 30, 2016 because principal was forgiven as part of the loan modification. The recorded investment for this loan prior to modification totaled $138 thousand and the recorded investment after the modification totaled $88 thousand. There were no loans modified under TDRs during the three and nine month periods ended September 30, 2015.

For the three and nine months ended September 30, 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.