XML 56 R29.htm IDEA: XBRL DOCUMENT v3.19.1
Loans Receivable and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2018
Loans Receivable and Allowance for Loan Losses [Abstract]  
Composition of the Loan Portfolio



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



December 31, 2018

 

December 31, 2017

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

235,523 

 

27.7 

%

 

$

235,759 

 

30.8 

%

Commercial

 

374,790 

 

44.1 

 

 

 

342,934 

 

44.9 

 

Construction

 

17,445 

 

2.0 

 

 

 

17,228 

 

2.3 

 

Commercial, financial and agricultural

 

110,542 

 

13.0 

 

 

 

97,461 

 

12.7 

 

Consumer loans to individuals

 

112,002 

 

13.2 

 

 

 

70,953 

 

9.3 

 

Total loans

 

850,302 

 

100.0 

%

 

 

764,335 

 

100.0 

%



 

 

 

 

 

 

 

 

 

 

 

Deferred fees, net

 

(120)

 

 

 

 

 

(243)

 

 

 

Total loans receivable

 

850,182 

 

 

 

 

 

764,092 

 

 

 

Allowance for loan losses

 

(8,452)

 

 

 

 

 

(7,634)

 

 

 

Net loans receivable

$

841,730 

 

 

 

 

$

756,458 

 

 

 



Changes in the Accretable Yield for Purchased Credit-impaired Loans



 

 

 

 

 



 

 

 

 

 



2018

 

2017

Balance at beginning of period

$

108 

 

$

208 

Additions

 

 -

 

 

 -

Accretion

 

(56)

 

 

(73)

Reclassification and other

 

(23)

 

 

(27)

Balance at end of period

$

29 

 

$

108 



Information Regarding Loans Acquired and Accounted for in Accordance With ASC 310-30



 

 

 

 

 



 

 

 

 

 



December 31, 2018

 

December 31, 2017



 

 

 

 

 

Outstanding Balance

$

1,055

 

$

1,444

Carrying Amount

$

886

 

$

1,174



Summary of Amount of Loans in Each Category that were Individually and Collectively Evaluated for Impairment



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Real Estate Loans

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

Commercial

 

Consumer

 

 

 



Residential

 

Commercial

 

Construction

 

Loans

 

Loans

 

Total



(In thousands)

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for  impairment

$

 -

 

$

1,319 

 

$

 -

 

$

 -

 

$

 -

 

$

1,319 

Loans acquired with deteriorated credit quality

 

630 

 

 

256 

 

 

 -

 

 

 -

 

 

 -

 

 

886 

Collectively evaluated for impairment

 

234,893

 

 

373,215 

 

 

17,445 

 

 

110,542 

 

 

112,002 

 

 

848,097 

Total Loans

$

235,523 

 

$

374,790 

 

$

17,445 

 

$

110,542 

 

$

112,002 

 

$

850,302 









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Real Estate Loans

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

Commercial

 

Consumer

 

 

 



Residential

 

Commercial

 

Construction

 

Loans

 

Loans

 

Total



(In thousands)

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for  impairment

$

23 

 

$

1,224 

 

$

 -

 

$

 -

 

$

 -

 

$

1,247 

Loans acquired with deteriorated credit quality

 

833 

 

 

341 

 

 

 -

 

 

 -

 

 

 -

 

 

1,174 

Collectively evaluated for impairment

 

234,903

 

 

341,369 

 

 

17,228 

 

 

97,461 

 

 

70,953 

 

 

761,914 

Total Loans

$

235,759 

 

$

342,934 

 

$

17,228 

 

$

97,461 

 

$

70,953 

 

$

764,335 



Impaired Loans and Related Interest Income by Loan Portfolio Class



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

Unpaid

 

 

 



Recorded

 

Principal

 

Associated



Investment

 

Balance

 

Allowance

December 31, 2018

 (In thousands)

With no related allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

    Commercial

$

1,319 

 

$

1,747 

 

$

-

          Subtotal

 

1,319 

 

 

1,747 

 

 

 -



 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

    Commercial

 

1,319 

 

 

1,747 

 

 

 -

          Total Impaired Loans

$

1,319 

 

$

1,747 

 

$

 -









 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

Unpaid

 

 

 



Recorded

 

Principal

 

Associated



Investment

 

Balance

 

Allowance



 

 

 

 

 

 

 

 

December 31, 2017

 (In thousands)

With no related allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

    Residential

$

23 

 

$

28 

 

$

-

    Commercial

 

1,224 

 

 

1,496 

 

 

-

          Subtotal

 

1,247 

 

 

1,524 

 

 

 -



 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

    Residential

 

23 

 

 

28 

 

 

 -

    Commercial

 

1,224 

 

 

1,496 

 

 

 -

          Total Impaired Loans

$

1,247 

 

$

1,524 

 

$

 -



 

 

 

 

 

 

 

 











The following information for impaired loans is presented for the years ended December 31, 2018 and 2017:









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



                          Average Recorded

Average Recorded

 

Interest Income



 

Investment

 

Recognized



2018

 

2017

 

 

 

 

2018

 

2017

 

 

 



                              (In thousands)

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

 -

 

$

23 

 

 

 

 

$

 -

 

$

 -

 

 

 

Commercial

 

1,220 

 

 

1,209 

 

 

 

 

 

67 

 

 

56 

 

 

 

Total Loans

$

1,220 

 

$

1,232 

 

 

 

 

$

67 

 

$

56 

 

 

 



Classes of the Loan Portfolio Summarized by the Aggregate Risk Rating



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

Special

 

 

 

 

 

 

 

 

 

 

 

 



Pass

 

Mention

 

Substandard

 

Doubtful

 

Loss

 

Total

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

360,838 

 

$

7,918 

 

$

6,034 

 

$

 -

 

$

 -

 

$

374,790 

Commercial

 

109,966 

 

 

82 

 

 

494 

 

 

 -

 

 

 -

 

 

110,542 

Total

$

470,804 

 

$

8,000 

 

$

6,528 

 

$

 -

 

$

 -

 

$

485,332 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

Special

 

 

 

 

 

 

 

 

 

 

 

 



Pass

 

Mention

 

Substandard

 

Doubtful

 

Loss

 

Total

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

329,617 

 

$

9,680 

 

$

3,637 

 

$

 -

 

$

 -

 

$

342,934 

Commercial

 

97,389 

 

 

16 

 

 

56 

 

 

 -

 

 

 -

 

 

97,461 

Total

$

427,006 

 

$

9,696 

 

$

3,693 

 

$

 -

 

$

 -

 

$

440,395 



For residential real estate loans, construction loans and consumer loans, the Company evaluates credit quality based on the performance of the individual credits. Nonperforming loans include loans that have been placed on nonaccrual status and loans remaining in accrual status on which the contractual payment of principal and interest has become 90 days past due.





The following table presents the recorded investment in the loan classes based on payment activity as of December 31, 2018 and December 31, 2017 (in thousands):









 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



Performing

 

Nonperforming

 

Total

December 31, 2018

 

 

 

 

 

 

 

 

Residential real estate loans

$

234,725 

 

$

798 

 

$

235,523 

Construction

 

17,445 

 

 

 -

 

 

17,445 

Consumer loans to individuals

 

112,002 

 

 

 -

 

 

112,002 

Total

$

364,172 

 

$

798 

 

$

364,970 









 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



Performing

 

Nonperforming

 

Total

December 31, 2017

 

 

 

 

 

 

 

 

Residential real estate loans

$

233,966 

 

$

1,793 

 

$

235,759 

Construction

 

17,228 

 

 

 -

 

 

17,228 

Consumer loans to individuals

 

70,953 

 

 

 -

 

 

70,953 

Total

$

322,147 

 

$

1,793 

 

$

323,940 



Loan Portfolio Summarized by the Past Due Status



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Current

 

31-60 Days Past Due

 

61-90 Days Past Due

 

Greater than 90 Days Past Due and still accruing

 

Non-Accrual

 

Total Past Due and Non-Accrual

 

Total Loans

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

234,201 

 

$

373 

 

$

151 

 

$

 -

 

$

798 

 

$

1,322 

 

$

235,523 

Commercial

 

372,617 

 

 

1,043 

 

 

788 

 

 

 -

 

 

342 

 

 

2,173 

 

 

374,790 

Construction

 

17,445 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

17,445 

Commercial  loans

 

110,191 

 

 

320 

 

 

31 

 

 

 -

 

 

 -

 

 

351 

 

 

110,542 

Consumer  loans

 

111,796 

 

 

171 

 

 

35 

 

 

 -

 

 

 -

 

 

206 

 

 

112,002 

Total

$

846,250 

 

$

1,907 

 

$

1,005 

 

$

 -

 

$

1,140 

 

$

4,052 

 

$

850,302 











 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Current

 

31-60 Days Past Due

 

61-90 Days Past Due

 

Greater than 90 Days Past Due and still accruing

 

Non-Accrual

 

Total Past Due and Non-Accrual

 

Total Loans

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

233,291 

 

$

594 

 

$

81 

 

$

87 

 

$

1,706 

 

$

2,468 

 

$

235,759 

Commercial

 

341,602 

 

 

646 

 

 

 -

 

 

409 

 

 

277 

 

 

1,332 

 

 

342,934 

Construction

 

17,228 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

17,228 

Commercial  loans

 

97,424 

 

 

10 

 

 

27 

 

 

 -

 

 

 -

 

 

37 

 

 

97,461 

Consumer  loans

 

70,869 

 

 

60 

 

 

24 

 

 

 -

 

 

 -

 

 

84 

 

 

70,953 

Total

$

760,414 

 

$

1,310 

 

$

132 

 

$

496 

 

$

1,983 

 

$

3,921 

 

$

764,335 



Allowance for Loan Losses and Recorded Investment in Financing Receivables







The following table presents the allowance for loan losses by the classes of the loan portfolio:









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Residential Real Estate

 

Commercial Real Estate

 

Construction

 

Commercial

 

Consumer

 

Total

Beginning balance, December 31, 2017

$

1,272 

 

$

5,265 

 

$

90 

 

$

463 

 

$

544 

 

$

7,634 

Charge Offs

 

(197)

 

 

(283)

 

 

 -

 

 

(246)

 

 

(263)

 

 

(989)

Recoveries

 

 

 

33 

 

 

 -

 

 

 

 

32 

 

 

82 

Provision for loan losses

 

244 

 

 

440 

 

 

 

 

487 

 

 

551 

 

 

1,725 

Ending balance, December 31, 2018

$

1,328 

 

$

5,455 

 

$

93 

 

$

712 

 

$

864 

 

$

8,452 

Ending balance individually evaluated
for impairment

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

Ending balance collectively evaluated
for impairment

$

1,328 

 

$

5,455 

 

$

93 

 

$

712 

 

$

864 

 

$

8,452 











 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Residential Real Estate

 

Commercial Real Estate

 

Construction

 

Commercial

 

Consumer

 

Total

Beginning balance, December 31, 2016

$

1,092 

 

$

4,623 

 

$

78 

 

$

307 

 

$

363 

 

$

6,463 

Charge Offs

 

(83)

 

 

(902)

 

 

(28)

 

 

 -

 

 

(207)

 

 

(1,220)

Recoveries

 

 

 

159 

 

 

 -

 

 

 -

 

 

26 

 

 

191 

Provision for loan losses

 

257 

 

 

1,385 

 

 

40 

 

 

156 

 

 

362 

 

 

2,200 

Ending balance, December 31, 2017

$

1,272 

 

$

5,265 

 

$

90 

 

$

463 

 

$

544 

 

$

7,634 

Ending balance individually evaluated
for impairment

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

Ending balance collectively evaluated
for impairment

$

1,272 

 

$

5,265 

 

$

90 

 

$

463 

 

$

544 

 

$

7,634