XML 47 R12.htm IDEA: XBRL DOCUMENT v3.20.1
Loans and Allowance for Loan Losses
12 Months Ended
Dec. 31, 2019
Receivables [Abstract]  
Loans and Allowance for Loan Losses

Note 3 – Loans and Allowance for Loan Losses

 

The Banks’ loan portfolio as of December 31 was as follows:

 

(Dollars in thousands)            
    2019     2018  
Agricultural   $        57,339     $        49,109  
Commercial and industrial     148,083       91,406  
Consumer     38,854       24,382  
Real estate - commercial     326,379       139,453  
Real estate - construction     13,411       8,843  
Real estate - residential     217,982       95,880  
Loans, gross     802,048       409,073  
Allowance for loan losses     (4,057 )     (4,673 )
Loans, net   $      797,991     $      404,400  

 

ChoiceOne manages its credit risk through the use of its loan policy and its loan approval process and by monitoring of loan credit performance. The loan approval process for commercial loans involves individual and group approval authorities. Individual authority levels are based on the experience of the lender. Group authority approval levels can consist of an internal loan committee that includes the applicable Bank’s President or Senior Lender and other loan officers for loans that exceed individual approval levels, or a loan committee of the Board of Directors for larger commercial loans. Most consumer loans are approved by individual loan officers based on standardized underwriting criteria, with larger consumer loans subject to approval by the internal loan committee.

 

Ongoing credit review of commercial loans is the responsibility of the loan officers. ChoiceOne’s internal credit committee meets at least monthly and reviews loans with payment issues and loans with a risk rating of 5, 6, or 7. Risk ratings of commercial loans are reviewed periodically and adjusted if needed. ChoiceOne’s consumer loan portfolio is primarily monitored on an exception basis. Loans where payments are past due are turned over to the applicable Bank’s collection department, which works with the borrower to bring payments current or take other actions when necessary. In addition to internal reviews of credit performance, ChoiceOne contracts with a third party for independent loan review that monitors the loan approval process and the credit quality of the loan portfolio.

 

The table below details the acquisition balances of the County Bank Corp acquired portfolio and the acquisition fair value adjustments at acquisition date:

 

(Dollars in thousands)   Acquired     Acquired     Acquired  
    Impaired     Non-impaired     Total  
Loans acquired - contractual payments   $            7,729     $        387,394     $        395,123  
Nonaccretable difference     (2,928 )           (2,928 )
Expected cash flows     4,801       387,394       392,195  
Accretable yield     (185 )     (1,656 )     (1,841 )
Carrying balance at acquisition date   $            4,616     $        385,738     $        390,354  

 

The table below presents a roll-forward of the accretable yield on acquired loans for the year end December 31, 2019:

 

(Dollars in thousands)   Acquired     Acquired     Acquired  
    Impaired     Non-impaired     Total  
Balance, January 1, 2019   $     $     $  
Merger with County Bank Corp on October 1, 2019     185       1,656       1,841  
Accretion           (75 )     (75 )
Reclassification from nonaccretable difference                  
Balance, December 31, 2019   $               185     $            1,581     $            1,766  

 

Activity in the allowance for loan losses and balances in the loan portfolio was as follows:

 

(Dollars in thousands)

 

 

 

 

Commercial

 

 

 

 

 

Commercial

 

 

Construction

 

 

Residential

 

 

 

 

 

 

 

 

 

Agricultural

 

 

and Industrial

 

 

Consumer

 

 

Real Estate

 

 

Real Estate

 

 

Real Estate

 

 

Unallocated

 

 

Total

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

    481

 

 

$

       892

 

 

$

    254

 

 

$

  1,926

 

 

$

     38

 

 

$

    537

 

 

$

    545

 

 

$

  4,673

 

Charge-offs

 

 

 

 

 

(83

)

 

 

(292

)

 

 

(589

)

 

 

 

 

 

(25

)

 

 

 

 

 

(989

)

Recoveries

 

 

65

 

 

 

22

 

 

 

136

 

 

 

26

 

 

 

 

 

 

124

 

 

 

 

 

 

373

 

Provision

 

 

(75

)

 

 

(176

)

 

 

172

 

 

 

300

 

 

 

38

 

 

 

4

 

 

 

(263

)

 

 

Ending balance

 

$

    471

 

 

$

       655

 

 

$

    270

 

 

$

  1,663

 

 

$

     76

 

 

$

    640

 

 

$

    282

 

 

$

  4,057

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

    103

 

 

$

 

 

$

      4

 

 

$

     13

 

 

$

 

 

$

    235

 

 

$

 

 

$

    355

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Collectively evaluated for impairment

 

$

    368

 

 

$

       655

 

 

$

    266

 

 

$

  1,650

 

 

$

     76

 

 

$

    405

 

 

$

    282

 

 

$

  3,702

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

    924

 

 

$

       259

 

 

$

     17

 

 

$

  2,288

 

 

$

 

 

$

   2,434

 

 

 

 

 

 

$

  5,922

 

Collectively evaluated for impairment

 

 

56,415

 

 

 

141,583

 

 

 

38,524

 

 

 

323,358

 

 

 

13,411

 

 

 

215,106

 

 

 

 

 

 

 

788,397

 

Acquired with deteriorated credit quality

 

 

 

 

 

6,241

 

 

 

313

 

 

 

733

 

 

 

 

 

 

442

 

 

 

 

 

 

 

7,729

 

Ending balance

 

$

57,339

 

 

$

    148,083

 

 

$

38,854

 

 

$

326,379

 

 

$

  13,411

 

 

$

217,982

 

 

 

 

 

 

$

802,048

 

 

(Dollars in thousands)

 

 

 

 

Commercial

 

 

 

 

 

Commercial

 

 

Construction

 

 

Residential

 

 

 

 

 

 

 

 

 

Agricultural

 

 

and Industrial

 

 

Consumer

 

 

Real Estate

 

 

Real Estate

 

 

Real Estate

 

 

Unallocated

 

 

Total

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

    506

 

 

$

      1,001

 

 

$

    262

 

 

$

  1,761

 

 

$

     35

 

 

$

    726

 

 

$

    286

 

 

$

  4,577

 

Charge-offs

 

 

 

 

 

(58

)

 

 

(282

)

 

 

 

 

 

 

 

 

(25

)

 

 

 

 

 

(365

)

Recoveries

 

 

33

 

 

 

107

 

 

 

112

 

 

 

61

 

 

 

 

 

 

113

 

 

 

 

 

 

426

 

Provision

 

 

(58

)

 

 

(158

)

 

 

162

 

 

 

104

 

 

 

3

 

 

 

(277

)

 

 

259

 

 

 

35

 

Ending balance

 

$

    481

 

 

$

       892

 

 

$

    254

 

 

$

  1,926

 

 

$

     38

 

 

$

    537

 

 

$

    545

 

 

$

  4,673

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

     94

 

 

$

         3

 

 

$

     13

 

 

$

     20

 

 

$

 

 

$

    167

 

 

$

 

 

$

    297

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Collectively evaluated for impairment

 

$

    387

 

 

$

       889

 

 

$

    241

 

 

$

  1,906

 

 

$

     38

 

 

$

    370

 

 

$

    545

 

 

$

  4,376

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

    578

 

 

$

        21

 

 

$

     90

 

 

$

    623

 

 

$

 

 

$

   2,712

 

 

 

 

 

 

$

  4,024

 

Collectively evaluated for impairment

 

 

48,531

 

 

 

91,385

 

 

 

24,292

 

 

 

138,830

 

 

 

8,843

 

 

 

93,168

 

 

 

 

 

 

 

405,049

 

Ending balance

 

$

49,109

 

 

$

     91,406

 

 

$

24,382

 

 

$

139,453

 

 

$

   8,843

 

 

$

  95,880

 

 

 

 

 

 

$

409,073

 

 

(Dollars in thousands)

 

 

 

 

Commercial

 

 

 

 

 

Commercial

 

 

Construction

 

 

Residential

 

 

 

 

 

 

 

 

 

Agricultural

 

 

and Industrial

 

 

Consumer

 

 

Real Estate

 

 

Real Estate

 

 

Real Estate

 

 

Unallocated

 

 

Total

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

    433

 

 

$

       688

 

 

$

    305

 

 

$

  1,438

 

 

$

     62

 

 

$

   1,013

 

 

$

    338

 

 

$

  4,277

 

Charge-offs

 

 

 

 

 

(439

)

 

 

(253

)

 

 

 

 

 

 

 

 

(43

)

 

 

 

 

 

(735

)

Recoveries

 

 

 

 

 

21

 

 

 

169

 

 

 

258

 

 

 

40

 

 

 

62

 

 

 

 

 

 

550

 

Provision

 

 

73

 

 

 

731

 

 

 

41

 

 

 

65

 

 

 

(67

)

 

 

(306

)

 

 

(52

)

 

 

485

 

Ending balance

 

$

    506

 

 

$

      1,001

 

 

$

    262

 

 

$

  1,761

 

 

$

     35

 

 

$

    726

 

 

$

    286

 

 

$

  4,577

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

 

$

        26

 

 

$

      3

 

 

$

     49

 

 

$

 

 

$

    224

 

 

$

 

 

$

    302

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Collectively evaluated for impairment

 

$

    506

 

 

$

       975

 

 

$

    259

 

 

$

  1,712

 

 

$

     35

 

 

$

    502

 

 

$

    286

 

 

$

  4,275

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

    423

 

 

$

       124

 

 

$

     36

 

 

$

    778

 

 

$

 

 

$

   2,779

 

 

 

 

 

 

$

  4,140

 

Collectively evaluated for impairment

 

 

48,041

 

 

 

104,262

 

 

 

24,477

 

 

 

122,709

 

 

 

6,613

 

 

 

88,543

 

 

 

 

 

 

 

394,645

 

Ending balance

 

$

48,464

 

 

$

    104,386

 

 

$

24,513

 

 

$

123,487

 

 

$

   6,613

 

 

$

  91,322

 

 

 

 

 

 

$

398,785

 

 

The process to monitor the credit quality of ChoiceOne’s loan portfolio includes tracking (1) the risk ratings of business loans, (2) the level of classified business loans, and (3) delinquent and nonperforming consumer loans. Business loans are risk rated on a scale of 1 to 8. A description of the characteristics of the ratings follows:

 

Risk ratings 1 and 2: These loans are considered pass credits. They exhibit good to exceptional credit risk and demonstrate the ability to repay the loan from normal business operations.

 

Risk rating 3: These loans are considered pass credits. They exhibit acceptable credit risk and demonstrate the ability to repay the loan from normal business operations.

 

Risk rating 4: These loans are considered watch credits. They have potential developing weaknesses that, if not corrected, may cause deterioration in the ability of the borrower to repay the loan. While a loss is possible for a loan with this rating, it is not anticipated.

 

Risk rating 5: These loans are considered special mention credits. Loans in this risk rating are considered to be inadequately protected by the net worth and debt service coverage of the borrower or of any pledged collateral. These loans have well defined weaknesses that may jeopardize the borrower’s ability to repay the loan. If the weaknesses are not corrected, loss of principal and interest could be probable.

 

Risk rating 6: These loans are considered substandard credits. These loans have well defined weaknesses, the severity of which makes collection of principal and interest in full questionable. Loans in this category may be placed on nonaccrual status.

 

Risk rating 7: These loans are considered doubtful credits. Some loss of principal and interest has been determined to be probable. The estimate of the amount of loss could be affected by factors such as the borrower’s ability to provide additional capital or collateral. Loans in this category are on nonaccrual status. No loans are classified as risk rating 7 and the category has been omitted from the table below.

 

Risk rating 8: These loans are considered loss credits. They are considered uncollectible and will be charged off against the allowance for loan losses. No loans are classified as risk rating 8 and the category has been omitted from the table below.

 

Information regarding the Banks’ credit exposure as of December 31 was as follows:

 

Corporate Credit Exposure - Credit Risk Profile By Creditworthiness Category

 

(Dollars in thousands)   Agricultural     Commercial and Industrial     Commercial Real Estate  
    2019     2018     2019     2018     2019     2018  
Risk ratings 1 and 2   $   14,173     $   15,300     $    14,920     $   11,972     $    11,051     $     7,962  
Risk rating 3     27,163       23,938       105,656       50,266       271,120       89,173  
Risk rating 4     14,530       9,082       26,152       23,961       39,934       36,193  
Risk rating 5     1,094       211       1,081       5,204       1,332       4,850  
Risk rating 6     379       578       274       3       2,942       1,275  
    $   57,339     $   49,109     $   148,083     $   91,406     $   326,379     $   139,453  

 

Consumer Credit Exposure - Credit Risk Profile Based On Payment Activity

 

(Dollars in thousands)   Consumer     Construction Real Estate     Residential Real Estate  
    2019     2018     2019     2018     2019     2018  
Performing   $   38,838     $   24,320     $    13,411     $    8,843     $   216,651     $    94,925  
Nonperforming                                    
Nonaccrual     16       62                   1,331       955  
    $   38,854     $   24,382     $    13,411     $    8,843     $   217,982     $    95,880  

 

Included within the loan categories above were loans in the process of foreclosure. As of December 31, 2019 and 2018, loans in the process of foreclosure totaled $173,000 and $156,000, respectively.

 

Loans are classified as performing when they are current as to principal and interest payments or are past due on payments less than 90 days. Loans are classified as nonperforming when they are past due 90 days or more as to principal and interest payments or are considered a troubled debt restructuring.

 

There were no loans that were considered troubled debt restructurings (“TDRs”) that were modified during the twelve months ended December 31, 2019 and December 31, 2018. The Banks may agree to modify the terms of a loan in order to improve the Banks’ ability to collect amounts due. These modifications may include reduction of the interest rate, extension of the loan term, or in some cases, reduction of the principal balance.

 

As of December 31, 2019 and December 31, 2018 there were no instances of a borrower who was past due with respect to principal and/or interest for 30 days or more during the twelve months ended December 31, 2019 and December 31, 2018 that had been modified during the 12-month period prior to the default. Loans modified in a TDR may already be on nonaccrual status and partial charge-offs have in some cases already been taken against the outstanding loan balance. As a result, loans modified in a TDR for the Banks may have the financial effect of increasing the specific allowance associated with the loan. The allowance for impaired loans that have been modified in a TDR is measured based on the estimated fair value of the collateral, less any selling costs, if the loan is collateral dependent or on the present value of expected future cash flows discounted at the loan’s effective interest rate. Management exercises significant judgment in developing these estimates. At December 31, 2019 the Banks had no commitments to lend additional funds to the related debtors whose terms have been modified in a TDR.

 

Impaired loans by loan category as of December 31 were as follows:

 

          Unpaid           Average     Interest  
(Dollars in thousands)   Recorded     Principal     Related     Recorded     Income  
    Investment     Balance     Allowance     Investment     Recognized  
2019                              
With no related allowance recorded                                        
Agricultural   $    545     $   545     $     $    146     $     10  
Commercial and industrial     259       340             104       9  
Consumer                              
Construction real estate                              
Commercial real estate     1,882       2,471             782       30  
Residential real estate     42       42             133       4  
Subtotal     2,728       3,398             1,165       53  
With an allowance recorded                                        
Agricultural     379       439       103       388        
Commercial and industrial                       86       1  
Consumer     17       18       4       48        
Construction real estate                              
Commercial real estate     406       406       13       975       32  
Residential real estate     2,392       2,460       235       2,486       83  
Subtotal     3,194       3,323       355       3,983       116  
Total                                        
Agricultural     924       984       103       534       10  
Commercial and industrial     259       340             190       10  
Consumer     17       18       4       48        
Construction real estate                              
Commercial real estate     2,288       2,877       13       1,757       62  
Residential real estate     2,434       2,502       235       2,619       87  
Total   $   5,922     $ 6,721     $    355     $   5,148     $    169  

 

          Unpaid           Average     Interest  
(Dollars in thousands)   Recorded     Principal     Related     Recorded     Income  
    Investment     Balance     Allowance     Investment     Recognized  
2018                              
With no related allowance recorded                                        
Agricultural   $    185     $   185     $     $    291     $  
Commercial and industrial                       29       2  
Consumer     1       1             2       8  
Construction real estate                       54        
Commercial real estate     74       109             78       30  
Residential real estate     250       261             177       114  
Subtotal     510       556             631       154  
With an allowance recorded                                        
Agricultural     393       440       94       161       13  
Commercial and industrial     21       21       3       296        
Consumer     88       88       13       59        
Construction real estate                              
Commercial real estate     550       609       20       692        
Residential real estate     2,462       2,494       167       2,523       6  
Subtotal     3,514       3,652       297       3,731       19  
Total                                        
Agricultural     578       625       94       452       13  
Commercial and industrial     21       21       3       325       2  
Consumer     90       90       13       61       8  
Construction real estate                       54        
Commercial real estate     623       718       20       770       30  
Residential real estate     2,712       2,755       167       2,700       120  
Total   $   4,024     $ 4,209     $    297     $   4,362     $    173  

 

          Unpaid           Average     Interest  
(Dollars in thousands)   Recorded     Principal     Related     Recorded     Income  
    Investment     Balance     Allowance     Investment     Recognized  
2017                              
With no related allowance recorded                                        
Agricultural   $    423     $   455     $     $    322     $  
Commercial and industrial                       103        
Consumer                              
Commercial real estate     127       258             110        
Residential real estate     115       126             106       4  
Subtotal     665       839             641       4  
With an allowance recorded                                        
Agricultural                       121        
Commercial and industrial     124       124       26       177       1  
Consumer     36       36       3       33       1  
Commercial real estate     651       734       49       826       34  
Residential real estate     2,664       2,690       224       2,522       110  
Subtotal     3,475       3,584       302       3,679       146  
Total                                        
Agricultural     423       455             443        
Commercial and industrial     124       124       26       280       1  
Consumer     36       36       3       33       1  
Commercial real estate     778       992       49       936       34  
Residential real estate     2,779       2,816       224       2,628       114  
Total   $   4,140     $ 4,423     $    302     $   4,320     $    150  

 

An aging analysis of loans by loan category as of December 31 follows:

 

                Loans                          
    Loans     Loans     Past Due                       Loans  
    Past Due     Past Due     Greater                       90 Days Past  
(Dollars in thousands)   30 to 59     60 to 89     Than 90           Loans Not     Total     Due and  
    Days (1)     Days (1)     Days (1)     Total (1)     Past Due     Loans     Accruing  
2019                                          
Agricultural   $     $    68     $     $    68     $ 57,271     $ 57,339     $  
Commercial and industrial     542       15       259       816       147,267       148,083        
Consumer     121       19       11       151       38,703       38,854        
Commercial real estate                 1,882       1,882       324,497       326,379        
Construction real estate                             13,411       13,411        
Residential real estate     2,466       582       393       3,441       214,541       217,982        
    $ 3,129     $   684     $ 2,545     $ 6,358     $ 795,690     $ 802,048     $  
                                                         
2018                                                        
Agricultural   $     $     $     $     $ 49,109     $ 49,109     $  
Commercial and industrial     5                   5       91,401       91,406        
Consumer     149       40       11       200       24,182       24,382        
Commercial real estate                 73       73       139,380       139,453        
Construction real estate                             8,843       8,843        
Residential real estate     1,493       486       648       2,627       93,253       95,880        
    $ 1,647     $   526     $   732     $ 2,905     $ 406,168     $ 409,073     $  

 

(1) Includes nonaccrual loans

 

Nonaccrual loans by loan category as of December 31 as follows:

 

(Dollars in thousands)            
    2019     2018  
Agricultural   $   379     $   393  
Commercial and industrial     776        
Consumer     16       62  
Commercial real estate     2,185       123  
Construction real estate            
Residential real estate     1,331       954  
    $ 4,687     $ 1,532