XML 68 R26.htm IDEA: XBRL DOCUMENT v3.3.0.814
Loans and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2015
Receivables [Abstract]  
Schedule of Loan Portfolio by Reporting Segment and Portfolio Segment

As of September 30, 2015 and December 31, 2014, the composition of the loan portfolio by reporting segment and portfolio segment was as follows:

 

 

 

September 30, 2015

 

 

 

FUSB

 

 

ALC

 

 

Total

 

 

 

(Dollars in Thousands)

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

11,900

 

 

$

 

 

$

11,900

 

Secured by 1-4 family residential properties

 

 

32,049

 

 

 

17,993

 

 

 

50,042

 

Secured by multi-family residential properties

 

 

13,005

 

 

 

 

 

 

13,005

 

Secured by non-farm, non-residential properties

 

 

75,840

 

 

 

 

 

 

75,840

 

Other

 

 

116

 

 

 

 

 

 

116

 

Commercial and industrial loans

 

 

18,796

 

 

 

 

 

 

18,796

 

Consumer loans

 

 

6,848

 

 

 

74,767

 

 

 

81,615

 

Other loans

 

 

486

 

 

 

 

 

 

486

 

Total loans

 

 

159,040

 

 

 

92,760

 

 

 

251,800

 

Less: Unearned interest, fees and deferred cost

 

 

164

 

 

 

9,576

 

 

 

9,740

 

Allowance for loan losses

 

 

1,941

 

 

 

2,404

 

 

 

4,345

 

Net loans

 

$

156,935

 

 

$

80,780

 

 

$

237,715

 

 

 

 

December 31, 2014

 

 

 

FUSB

 

 

ALC

 

 

Total

 

 

 

(Dollars in Thousands)

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

10,431

 

 

$

 

 

$

10,431

 

Secured by 1-4 family residential properties

 

 

30,795

 

 

 

21,309

 

 

 

52,104

 

Secured by multi-family residential properties

 

 

20,403

 

 

 

 

 

 

20,403

 

Secured by non-farm, non-residential properties

 

 

104,883

 

 

 

 

 

 

104,883

 

Other

 

 

58

 

 

 

 

 

 

58

 

Commercial and industrial loans

 

 

16,838

 

 

 

 

 

 

16,838

 

Consumer loans

 

 

7,188

 

 

 

61,833

 

 

 

69,021

 

Other loans

 

 

579

 

 

 

 

 

 

579

 

Total loans

 

 

191,175

 

 

 

83,142

 

 

 

274,317

 

Less: Unearned interest, fees and deferred cost

 

 

189

 

 

 

8,444

 

 

 

8,633

 

Allowance for loan losses

 

 

3,486

 

 

 

2,682

 

 

 

6,168

 

Net loans

 

$

187,500

 

 

$

72,016

 

 

$

259,516

 

 

Schedule of Changes in Allowance for Loan Losses and Recorded Investment in Loans

The following tables present changes in the allowance for loan losses by loan portfolio segment and loan type as of September 30, 2015 and December 31, 2014:

 

 

 

FUSB

 

 

 

Nine Months Ended September 30, 2015

 

 

 

Commercial

 

 

Commercial

Real Estate

 

 

Consumer

 

 

Residential

Real Estate

 

 

Other

 

 

Total

 

 

 

(Dollars in Thousands)

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

141

 

 

$

2,810

 

 

$

114

 

 

$

421

 

 

$

 

 

$

3,486

 

Charge-offs

 

 

 

 

 

(278

)

 

 

(16

)

 

 

(67

)

 

 

 

 

 

(361

)

Recoveries

 

 

49

 

 

 

12

 

 

 

53

 

 

 

72

 

 

 

 

 

 

186

 

Provision

 

 

(55

)

 

 

(975

)

 

 

(114

)

 

 

(241

)

 

 

15

 

 

 

(1,370

)

Ending balance

 

 

135

 

 

 

1,569

 

 

 

37

 

 

 

185

 

 

 

15

 

 

 

1,941

 

Ending balance individually evaluated for

   impairment

 

 

89

 

 

 

729

 

 

 

 

 

 

 

 

 

 

 

 

818

 

Ending balance collectively evaluated for impairment

 

$

46

 

 

$

840

 

 

$

37

 

 

$

185

 

 

$

15

 

 

$

1,123

 

Loan receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

 

18,796

 

 

 

100,861

 

 

 

6,848

 

 

 

32,049

 

 

 

486

 

 

 

159,040

 

Ending balance individually evaluated for

   impairment

 

 

453

 

 

 

5,831

 

 

 

 

 

 

 

 

 

 

 

 

6,284

 

Ending balance collectively evaluated for impairment

 

$

18,343

 

 

$

95,030

 

 

$

6,848

 

 

$

32,049

 

 

$

486

 

 

$

152,756

 

 

 

 

ALC

 

 

 

Nine Months Ended September 30, 2015

 

 

 

Commercial

 

 

Commercial

Real Estate

 

 

Consumer

 

 

Residential

Real Estate

 

 

Other

 

 

Total

 

 

 

(Dollars in Thousands)

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

 

 

$

 

 

$

2,336

 

 

$

346

 

 

$

 

 

$

2,682

 

Charge-offs

 

 

 

 

 

 

 

 

(1,846

)

 

 

(173

)

 

 

 

 

 

(2,019

)

Recoveries

 

 

 

 

 

 

 

 

553

 

 

 

17

 

 

 

 

 

 

570

 

Provision

 

 

 

 

 

 

 

 

1,100

 

 

 

71

 

 

 

 

 

 

1,171

 

Ending balance

 

 

 

 

 

 

 

 

2,143

 

 

 

261

 

 

 

 

 

 

2,404

 

Ending balance individually evaluated for

   impairment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance collectively evaluated for impairment

 

$

 

 

$

 

 

$

2,143

 

 

$

261

 

 

$

 

 

$

2,404

 

Loan receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

 

 

 

 

 

 

 

74,767

 

 

 

17,993

 

 

 

 

 

 

92,760

 

Ending balance individually evaluated for

   impairment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance collectively evaluated for impairment

 

$

 

 

$

 

 

$

74,767

 

 

$

17,993

 

 

$

 

 

$

92,760

 

 

 

 

FUSB & ALC

 

 

 

Nine Months Ended September 30, 2015

 

 

 

Commercial

 

 

Commercial

Real Estate

 

 

Consumer

 

 

Residential

Real Estate

 

 

Other

 

 

Total

 

 

 

(Dollars in Thousands)

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

141

 

 

$

2,810

 

 

$

2,450

 

 

$

767

 

 

$

 

 

$

6,168

 

Charge-offs

 

 

 

 

 

(278

)

 

 

(1,862

)

 

 

(240

)

 

 

 

 

 

(2,380

)

Recoveries

 

 

49

 

 

 

12

 

 

 

606

 

 

 

89

 

 

 

 

 

 

756

 

Provision

 

 

(55

)

 

 

(975

)

 

 

986

 

 

 

(170

)

 

 

15

 

 

 

(199

)

Ending balance

 

 

135

 

 

 

1,569

 

 

 

2,180

 

 

 

446

 

 

 

15

 

 

 

4,345

 

Ending balance individually evaluated for

   impairment

 

 

89

 

 

 

729

 

 

 

 

 

 

 

 

 

 

 

 

818

 

Ending balance collectively evaluated for impairment

 

$

46

 

 

$

840

 

 

$

2,180

 

 

$

446

 

 

$

15

 

 

$

3,527

 

Loan receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

 

18,796

 

 

 

100,861

 

 

 

81,615

 

 

 

50,042

 

 

 

486

 

 

 

251,800

 

Ending balance individually evaluated for

   impairment

 

 

453

 

 

 

5,831

 

 

 

 

 

 

 

 

 

 

 

 

6,284

 

Ending balance collectively evaluated for impairment

 

$

18,343

 

 

$

95,030

 

 

$

81,615

 

 

$

50,042

 

 

$

486

 

 

$

245,516

 

 

 

 

FUSB

 

 

 

Year Ended December 31, 2014

 

 

 

Commercial

 

 

Commercial

Real Estate

 

 

Consumer

 

 

Residential

Real Estate

 

 

Other

 

 

Total

 

 

 

(Dollars in Thousands)

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

592

 

 

$

4,852

 

 

$

180

 

 

$

635

 

 

$

13

 

 

$

6,272

 

Charge-offs

 

 

(289

)

 

 

(1,329

)

 

 

(147

)

 

 

(176

)

 

 

 

 

 

(1,941

)

Recoveries

 

 

307

 

 

 

587

 

 

 

129

 

 

 

51

 

 

 

1

 

 

 

1,075

 

Provision

 

 

(469

)

 

 

(1,300

)

 

 

(48

)

 

 

(89

)

 

 

(14

)

 

 

(1,920

)

Ending balance

 

 

141

 

 

 

2,810

 

 

 

114

 

 

 

421

 

 

 

 

 

 

3,486

 

Ending balance individually evaluated for

   impairment

 

 

 

 

 

762

 

 

 

 

 

 

 

 

 

 

 

 

762

 

Ending balance collectively evaluated for impairment

 

$

141

 

 

$

2,048

 

 

$

114

 

 

$

421

 

 

$

 

 

$

2,724

 

Loan receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

 

16,838

 

 

 

135,775

 

 

 

7,188

 

 

 

30,795

 

 

 

579

 

 

 

191,175

 

Ending balance individually evaluated for

   impairment

 

 

 

 

 

10,509

 

 

 

 

 

 

96

 

 

 

 

 

 

10,605

 

Ending balance collectively evaluated for impairment

 

$

16,838

 

 

$

125,266

 

 

$

7,188

 

 

$

30,699

 

 

$

579

 

 

$

180,570

 

 

 

 

ALC

 

 

 

Year Ended December 31, 2014

 

 

 

Commercial

 

 

Commercial

Real Estate

 

 

Consumer

 

 

Residential

Real Estate

 

 

Other

 

 

Total

 

 

 

(Dollars in Thousands)

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

 

 

$

 

 

$

2,667

 

 

$

457

 

 

$

 

 

$

3,124

 

Charge-offs

 

 

 

 

 

 

 

 

(2,778

)

 

 

(311

)

 

 

 

 

 

(3,089

)

Recoveries

 

 

 

 

 

 

 

 

772

 

 

 

29

 

 

 

 

 

 

801

 

Provision

 

 

 

 

 

 

 

 

1,675

 

 

 

171

 

 

 

 

 

 

1,846

 

Ending balance

 

 

 

 

 

 

 

 

2,336

 

 

 

346

 

 

 

 

 

 

2,682

 

Ending balance individually evaluated for

   impairment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance collectively evaluated for impairment

 

$

 

 

$

 

 

$

2,336

 

 

$

346

 

 

$

 

 

$

2,682

 

Loan receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

 

 

 

 

 

 

 

61,833

 

 

 

21,309

 

 

 

 

 

 

83,142

 

Ending balance individually evaluated for

   impairment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance collectively evaluated for impairment

 

$

 

 

$

 

 

$

61,833

 

 

$

21,309

 

 

$

 

 

$

83,142

 

 

 

 

FUSB & ALC

 

 

 

Year Ended December 31, 2014

 

 

 

Commercial

 

 

Commercial

Real Estate

 

 

Consumer

 

 

Residential

Real Estate

 

 

Other

 

 

Total

 

 

 

(Dollars in Thousands)

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

592

 

 

$

4,852

 

 

$

2,847

 

 

$

1,092

 

 

$

13

 

 

$

9,396

 

Charge-offs

 

 

(289

)

 

 

(1,329

)

 

 

(2,925

)

 

 

(487

)

 

 

 

 

 

(5,030

)

Recoveries

 

 

307

 

 

 

587

 

 

 

901

 

 

 

80

 

 

 

1

 

 

 

1,876

 

Provision

 

 

(469

)

 

 

(1,300

)

 

 

1,627

 

 

 

82

 

 

 

(14

)

 

 

(74

)

Ending balance

 

 

141

 

 

 

2,810

 

 

 

2,450

 

 

 

767

 

 

 

 

 

 

6,168

 

Ending balance individually evaluated for

   impairment

 

 

 

 

 

762

 

 

 

 

 

 

 

 

 

 

 

 

762

 

Ending balance collectively evaluated for impairment

 

$

141

 

 

$

2,048

 

 

$

2,450

 

 

$

767

 

 

$

 

 

$

5,406

 

Loan receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

 

16,838

 

 

 

135,775

 

 

 

69,021

 

 

 

52,104

 

 

 

579

 

 

 

274,317

 

Ending balance individually evaluated for

   impairment

 

 

 

 

 

10,509

 

 

 

 

 

 

96

 

 

 

 

 

 

10,605

 

Ending balance collectively evaluated for impairment

 

$

16,838

 

 

$

125,266

 

 

$

69,021

 

 

$

52,008

 

 

$

579

 

 

$

263,712

 

 

Schedule of Carrying Amount of Loans by Credit Quality Indicator

The tables below illustrate the carrying amount of loans by credit quality indicator as of September 30, 2015.

 

 

 

FUSB

 

 

 

Pass

1-5

 

 

Special

Mention

6

 

 

Substandard

7

 

 

Doubtful

8

 

 

Total

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

9,932

 

 

$

 

 

$

1,968

 

 

$

 

 

$

11,900

 

Secured by 1-4 family residential properties

 

 

30,654

 

 

 

232

 

 

 

1,163

 

 

 

 

 

 

32,049

 

Secured by multi-family residential properties

 

 

11,294

 

 

 

 

 

 

1,711

 

 

 

 

 

 

13,005

 

Secured by non-farm, non-residential properties

 

 

69,458

 

 

 

3,370

 

 

 

3,012

 

 

 

 

 

 

75,840

 

Other

 

 

116

 

 

 

 

 

 

 

 

 

 

 

 

116

 

Commercial and industrial loans

 

 

17,230

 

 

 

824

 

 

 

742

 

 

 

 

 

 

18,796

 

Consumer loans

 

 

6,710

 

 

 

 

 

 

138

 

 

 

 

 

 

6,848

 

Other loans

 

 

486

 

 

 

 

 

 

 

 

 

 

 

 

486

 

Total

 

$

145,880

 

 

$

4,426

 

 

$

8,734

 

 

$

 

 

$

159,040

 

 

 

 

ALC

 

 

 

Performing

 

 

Nonperforming

 

 

Total

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Secured by 1-4 family residential properties

 

$

17,654

 

 

$

339

 

 

$

17,993

 

Consumer loans

 

 

73,508

 

 

 

1,259

 

 

 

74,767

 

Total

 

$

91,162

 

 

$

1,598

 

 

$

92,760

 

 

The tables below illustrate the carrying amount of loans by credit quality indicator as of December 31, 2014.

 

 

 

FUSB

 

 

 

Pass

1-5

 

 

Special

Mention

6

 

 

Substandard

7

 

 

Doubtful

8

 

 

Total

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

5,326

 

 

$

2,515

 

 

$

2,590

 

 

$

 

 

$

10,431

 

Secured by 1-4 family residential properties

 

 

27,956

 

 

 

638

 

 

 

2,201

 

 

 

 

 

 

30,795

 

Secured by multi-family residential properties

 

 

18,033

 

 

 

 

 

 

2,370

 

 

 

 

 

 

20,403

 

Secured by non-farm, non-residential properties

 

 

86,812

 

 

 

10,905

 

 

 

7,166

 

 

 

 

 

 

104,883

 

Other

 

 

58

 

 

 

 

 

 

 

 

 

 

 

 

58

 

Commercial and industrial loans

 

 

14,915

 

 

 

1,222

 

 

 

701

 

 

 

 

 

 

16,838

 

Consumer loans

 

 

6,744

 

 

 

105

 

 

 

339

 

 

 

 

 

 

7,188

 

Other loans

 

 

577

 

 

 

 

 

 

2

 

 

 

 

 

 

579

 

Total

 

$

160,421

 

 

$

15,385

 

 

$

15,369

 

 

$

 

 

$

191,175

 

 

 

 

ALC

 

 

 

Performing

 

 

Nonperforming

 

 

Total

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Secured by 1-4 family residential properties

 

$

20,778

 

 

$

531

 

 

$

21,309

 

Consumer loans

 

 

60,459

 

 

 

1,374

 

 

 

61,833

 

Total

 

$

81,237

 

 

$

1,905

 

 

$

83,142

 

 

Schedule of Aging Analysis of Past Due Loans

The following tables provide an aging analysis of past due loans by class as of September 30, 2015.

 

 

 

FUSB

 

 

 

As of September 30, 2015

 

 

 

30-59

Days

Past

Due

 

 

60-89

Days

Past

Due

 

 

90

Days

Or

Greater

 

 

Total

Past

Due

 

 

Current

 

 

Total

Loans

 

 

Recorded

Investment

>

90 Days

And

Accruing

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other

   land loans

 

$

 

 

$

 

 

$

86

 

 

$

86

 

 

$

11,814

 

 

$

11,900

 

 

$

 

Secured by 1-4 family residential properties

 

 

156

 

 

 

250

 

 

 

393

 

 

 

799

 

 

 

31,250

 

 

 

32,049

 

 

 

 

Secured by multi-family residential

   properties

 

 

 

 

 

841

 

 

 

 

 

 

841

 

 

 

12,164

 

 

 

13,005

 

 

 

 

Secured by non-farm, non-residential

   properties

 

 

524

 

 

 

 

 

 

768

 

 

 

1,292

 

 

 

74,548

 

 

 

75,840

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

116

 

 

 

116

 

 

 

 

Commercial and industrial loans

 

 

52

 

 

 

 

 

 

 

 

 

52

 

 

 

18,744

 

 

 

18,796

 

 

 

 

Consumer loans

 

 

29

 

 

 

4

 

 

 

61

 

 

 

94

 

 

 

6,754

 

 

 

6,848

 

 

 

 

Other loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

486

 

 

 

486

 

 

 

 

Total

 

$

761

 

 

$

1,095

 

 

$

1,308

 

 

$

3,164

 

 

$

155,876

 

 

$

159,040

 

 

$

 

 

 

 

ALC

 

 

 

As of September 30, 2015

 

 

 

30-59

Days

Past

Due

 

 

60-89

Days

Past

Due

 

 

90

Days

Or

Greater

 

 

Total

Past

Due

 

 

Current

 

 

Total

Loans

 

 

Recorded

Investment

>

90 Days

And

Accruing

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other

   land loans

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Secured by 1-4 family residential properties

 

 

117

 

 

 

53

 

 

 

320

 

 

 

490

 

 

 

17,503

 

 

 

17,993

 

 

 

 

Secured by multi-family residential

   properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by non-farm, non-residential

   properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans

 

 

888

 

 

 

498

 

 

 

1,245

 

 

 

2,631

 

 

 

72,136

 

 

 

74,767

 

 

 

 

Other loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,005

 

 

$

551

 

 

$

1,565

 

 

$

3,121

 

 

$

89,639

 

 

$

92,760

 

 

$

 

 

The following tables provide an aging analysis of past due loans by class as of December 31, 2014.

 

 

 

FUSB

 

 

 

As of December 31, 2014

 

 

 

30-59

Days

Past

Due

 

 

60-89

Days

Past

Due

 

 

90

Days

Or

Greater

 

 

Total

Past

Due

 

 

Current

 

 

Total

Loans

 

 

Recorded

Investment

>

90 Days

And

Accruing

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other

   land loans

 

$

41

 

 

$

 

 

$

86

 

 

$

127

 

 

$

10,304

 

 

$

10,431

 

 

$

 

Secured by 1-4 family residential properties

 

 

200

 

 

 

20

 

 

 

852

 

 

 

1,072

 

 

 

29,723

 

 

 

30,795

 

 

 

 

Secured by multi-family residential

   properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20,403

 

 

 

20,403

 

 

 

 

Secured by non-farm, non-residential

   properties

 

 

268

 

 

 

159

 

 

 

1,743

 

 

 

2,170

 

 

 

102,713

 

 

 

104,883

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

58

 

 

 

58

 

 

 

 

Commercial and industrial loans

 

 

 

 

 

8

 

 

 

 

 

 

8

 

 

 

16,830

 

 

 

16,838

 

 

 

 

Consumer loans

 

 

12

 

 

 

3

 

 

 

24

 

 

 

39

 

 

 

7,149

 

 

 

7,188

 

 

 

 

Other loans

 

 

4

 

 

 

 

 

 

12

 

 

 

16

 

 

 

563

 

 

 

579

 

 

 

11

 

Total

 

$

525

 

 

$

190

 

 

$

2,717

 

 

$

3,432

 

 

$

187,743

 

 

$

191,175

 

 

$

11

 

 

 

 

ALC

 

 

 

As of December 31, 2014

 

 

 

30-59

Days

Past

Due

 

 

60-89

Days

Past

Due

 

 

90

Days

Or

Greater

 

 

Total

Past

Due

 

 

Current

 

 

Total

Loans

 

 

Recorded Investment

>

90 Days

And

Accruing

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other

   land loans

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Secured by 1-4 family residential properties

 

 

182

 

 

 

147

 

 

 

501

 

 

 

830

 

 

 

20,479

 

 

 

21,309

 

 

 

401

 

Secured by multi-family residential

   properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by non-farm, non-residential

   properties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer loans

 

 

671

 

 

 

558

 

 

 

1,346

 

 

 

2,575

 

 

 

59,258

 

 

 

61,833

 

 

 

1,335

 

Other loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

853

 

 

$

705

 

 

$

1,847

 

 

$

3,405

 

 

$

79,737

 

 

$

83,142

 

 

$

1,736

 

 

Schedule of Analysis of Non-Accruing Loans

The following table provides an analysis of non-accruing loans by class as of September 30, 2015 and December 31, 2014.

 

 

 

Loans on Non-Accrual Status

 

 

 

September 30,

2015

 

 

December 31,

2014

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

340

 

 

$

956

 

Secured by 1-4 family residential properties

 

 

1,019

 

 

 

1,277

 

      Secured by multi-family residential properties

 

 

583

 

 

 

 

Secured by non-farm, non-residential properties

 

 

843

 

 

 

2,314

 

Commercial and industrial loans

 

 

47

 

 

 

139

 

Consumer loans

 

 

1,390

 

 

 

140

 

Total loans

 

$

4,222

 

 

$

4,826

 

 

Schedule of Carrying Amount of Impaired Loans

As of September 30, 2015, the carrying amount of impaired loans consisted of the following:

 

 

 

September 30, 2015

 

Impaired loans with no related allowance recorded

 

Carrying

Amount

 

 

Unpaid

Principal

Balance

 

 

Related

Allowances

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

 

 

$

 

 

$

 

Secured by 1-4 family residential properties

 

 

96

 

 

 

96

 

 

 

 

Secured by multi-family residential properties

 

 

 

 

 

 

 

 

 

Secured by non-farm, non-residential properties

 

 

1,127

 

 

 

1,127

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

Total loans with no related allowance recorded

 

$

1,223

 

 

$

1,223

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans with an allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Loans secured by real estate

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

1,445

 

 

$

1,445

 

 

$

95

 

Secured by 1-4 family residential properties

 

 

 

 

 

 

 

 

 

Secured by multi-family residential properties

 

 

1,711

 

 

 

1,711

 

 

 

548

 

Secured by non-farm, non-residential properties

 

 

1,452

 

 

 

1,452

 

 

 

86

 

Commercial and industrial

 

 

453

 

 

 

453

 

 

 

89

 

Total loans with an allowance recorded

 

$

5,061

 

 

$

5,061

 

 

$

818

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

Loans secured by real estate

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

1,445

 

 

$

1,445

 

 

$

95

 

Secured by 1-4 family residential properties

 

 

96

 

 

 

96

 

 

 

 

Secured by multi-family residential properties

 

 

1,711

 

 

 

1,711

 

 

 

548

 

Secured by non-farm, non-residential properties

 

 

2,579

 

 

 

2,579

 

 

 

86

 

Commercial and industrial

 

 

453

 

 

 

453

 

 

 

89

 

Total impaired loans

 

$

6,284

 

 

$

6,284

 

 

$

818

 

 

As of December 31, 2014, the carrying amount of impaired loans consisted of the following:  

 

 

 

December 31, 2014

 

Impaired loans with no related allowance recorded

 

Carrying

Amount

 

 

Unpaid

Principal

Balance

 

 

Related

Allowances

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

1,445

 

 

$

1,445

 

 

$

 

Secured by 1-4 family residential properties

 

 

96

 

 

 

96

 

 

 

 

Secured by multi-family residential properties

 

 

755

 

 

 

1,146

 

 

 

 

Secured by non-farm, non-residential properties

 

 

6,091

 

 

 

6,091

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

Total loans with no related allowance recorded

 

$

8,387

 

 

$

8,778

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans with an allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Loans secured by real estate

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

603

 

 

$

603

 

 

$

71

 

Secured by 1-4 family residential properties

 

 

 

 

 

 

 

 

 

Secured by multi-family residential properties

 

 

1,615

 

 

 

1,615

 

 

 

691

 

Secured by non-farm, non-residential properties

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

Total loans with an allowance recorded

 

$

2,218

 

 

$

2,218

 

 

$

762

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

Loans secured by real estate

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

2,048

 

 

$

2,048

 

 

$

71

 

Secured by 1-4 family residential properties

 

 

96

 

 

 

96

 

 

 

 

Secured by multi-family residential properties

 

 

2,370

 

 

 

2,761

 

 

 

691

 

Secured by non-farm, non-residential properties

 

 

6,091

 

 

 

6,091

 

 

 

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

Total impaired loans

 

$

10,605

 

 

$

10,996

 

 

$

762

 

 

Schedule of Average Net Investment Impaired Loans and Interest Income Recognized and Received on Impaired Loans

The average net investment in impaired loans and interest income recognized and received on impaired loans during the nine months ended September 30, 2015 and the year ended December 31, 2014 were as follows:

 

 

 

September 30, 2015

 

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Interest

Income

Received

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

1,509

 

 

$

31

 

 

$

33

 

Secured by 1-4 family residential properties

 

 

96

 

 

 

 

 

 

 

Secured by multi-family residential properties

 

 

2,289

 

 

 

48

 

 

 

69

 

Secured by non-farm, non-residential properties

 

 

3,906

 

 

 

79

 

 

 

309

 

Commercial and industrial

 

 

203

 

 

 

18

 

 

 

18

 

Total

 

$

8,003

 

 

$

176

 

 

$

429

 

 

 

 

December 31, 2014

 

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Interest

Income

Received

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

2,769

 

 

$

46

 

 

$

46

 

Secured by 1-4 family residential properties

 

 

143

 

 

 

3

 

 

 

3

 

Secured by multi-family residential properties

 

 

3,565

 

 

 

178

 

 

 

170

 

Secured by non-farm, non-residential properties

 

 

8,186

 

 

 

324

 

 

 

320

 

Commercial and industrial

 

 

80

 

 

 

1

 

 

 

1

 

Total

 

$

14,743

 

 

$

552

 

 

$

540

 

 

Schedule of Number of Loans Modified Troubled Debt Restructuring by Loan Portfolio

The following table provides the number of loans remaining in each loan category as of September 30, 2015 and December 31, 2014 that the Bank had previously modified in a troubled debt restructuring, as well as the pre- and post-modification principal balance as of each date.

 

 

 

September 30, 2015

 

 

December 31, 2014

 

 

 

Number

of

Loans

 

 

Pre-

Modification

Outstanding

Principal

Balance

 

 

Post-

Modification

Principal

Balance

 

 

Number

of

Loans

 

 

Pre-

Modification

Outstanding

Principal

Balance

 

 

Post-

Modification

Principal

Balance

 

 

 

(Dollars in Thousands)

 

Loans secured by real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land

   loans

 

 

3

 

 

$

2,220

 

 

$

1,699

 

 

 

4

 

 

$

3,282

 

 

$

2,365

 

Secured by 1-4 family residential properties

 

 

4

 

 

 

200

 

 

 

148

 

 

 

4

 

 

 

200

 

 

 

156

 

Secured by non-farm, non-residential properties

 

 

4

 

 

 

1,054

 

 

 

658

 

 

 

6

 

 

 

1,448

 

 

 

1,299

 

Commercial loans

 

 

2

 

 

 

116

 

 

 

95

 

 

 

4

 

 

 

159

 

 

 

109

 

Total

 

 

13

 

 

$

3,590

 

 

$

2,600

 

 

 

18

 

 

$

5,089

 

 

$

3,929

 

 

For those loans as of September 30, 2015 and December 31, 2014 that were previously modified in a troubled debt restructuring, the table below presents the number and recorded investment that defaulted subsequent to modification as a troubled debt restructuring.

 

 

 

September 30, 2015

 

 

December 31, 2014

 

 

 

Number

of

Loans

 

 

Recorded

Investment

 

 

Number

of

Loans

 

 

Recorded

Investment

 

 

 

(Dollars in Thousands)

 

Construction, land development and other land loans

 

 

 

 

$

 

 

 

 

 

$

 

Secured by non-farm, non-residential properties

 

 

2

 

 

 

603

 

 

 

2

 

 

 

886

 

Total

 

 

2

 

 

$

603

 

 

 

2

 

 

$

886