XML 40 R29.htm IDEA: XBRL DOCUMENT v3.19.1
Loans Receivable and Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2019
Loans Receivable and Allowance for Loan Losses [Abstract]  
Composition of the Loan Portfolio



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



 

 



 

 



 

 

 

 

 

 

 

 

 

 

 



March 31, 2019

 

 

December 31, 2018

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

231,954 

 

26.8 

%

 

$

235,523 

 

27.7 

%

Commercial

 

373,276 

 

43.2 

 

 

 

374,790 

 

44.1 

 

Construction

 

18,604 

 

2.2 

 

 

 

17,445 

 

2.0 

 

Commercial, financial and agricultural

 

118,535 

 

13.7 

 

 

 

110,542 

 

13.0 

 

Consumer loans to individuals

 

121,945 

 

14.1 

 

 

 

112,002 

 

13.2 

 

Total loans

 

864,314 

 

100.0 

%

 

 

850,302 

 

100.0 

%

Deferred fees, net

 

(116)

 

 

 

 

 

(120)

 

 

 

Total loans receivable

 

864,198 

 

 

 

 

 

850,182 

 

 

 

Allowance for loan losses

 

(8,349)

 

 

 

 

 

(8,452)

 

 

 

Net loans receivable

$

855,849 

 

 

 

 

$

841,730 

 

 

 



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



 

 

 

 

 



 

 

 

 

 



March 31, 2019

 

December 31, 2018



 

 

 

 

 

Outstanding Balance

$

985

 

$

1,055

Carrying Amount

$

829

 

$

886



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

March 31, 2019

(In thousands)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Individually evaluated for impairment

$

 -

 

$

451 

 

$

 -

 

$

 -

 

$

 -

 

$

451 

Loans acquired with deteriorated credit quality

 

581 

 

 

248 

 

 

 -

 

 

 -

 

 

 -

 

 

829 

  Collectively evaluated for impairment

 

231,373 

 

 

372,577 

 

 

18,604 

 

 

118,535 

 

 

121,945 

 

 

863,034 

Total Loans

$

231,954 

 

$

373,276 

 

$

18,604 

 

$

118,535 

 

$

121,945 

 

$

864,314 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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 



Impaired Loans and Related Interest Income by Loan Portfolio Class

The following table includes the recorded investment and unpaid principal balances for impaired loans with the associated allowance amount, if applicable. 





 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

Unpaid

 

 

 



Recorded

 

Principal

 

Associated



Investment

 

Balance

 

Allowance

March 31, 2019

 

 

 

 

(in thousands)

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans:

 

 

 

 

 

 

 

 

  Commercial

$

451 

 

$

702 

 

$

 -

Subtotal

 

451 

 

 

702 

 

 

 -

Total:

 

 

 

 

 

 

 

 

Real Estate Loans:

 

 

 

 

 

 

 

 

  Commercial

 

451 

 

 

702 

 

 

 -

Total Impaired Loans

$

451 

 

$

702 

 

$

 -







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

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 

 

$

 -







The following table presents the average recorded investment in impaired loans and the related amount of interest income recognized during the three-month periods ended March 31, 2019 and 2018, respectively (in thousands):









 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Average Recorded

 

Interest Income



Investment

 

Recognized



2019

 

2018

 

2019

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

 -

 

$

23 

 

$

 -

 

$

 -

Commercial

 

885 

 

 

1,219 

 

 

 -

 

 

14 

Total

$

885 

 

$

1,242 

 

$

 -

 

$

14 





















Classes of the Loan Portfolio Summarized by the Aggregate Risk Rating







 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

Special

 

 

 

 

 

    Doubtful

 

 



Pass

 

Mention

 

Substandard

 

        or Loss

 

Total

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

359,791 

 

$

8,118 

 

$

5,367 

 

$

 -

 

$

373,276 

Commercial loans

 

118,294 

 

 

 -

 

 

241 

 

 

 -

 

 

118,535 

Total

$

478,085 

 

$

8,118 

 

$

5,608 

 

$

 -

 

$

491,811 







 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

Special

 

 

 

 

 

    Doubtful

 

 



Pass

 

Mention

 

Substandard

 

        or Loss

 

Total

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

360,838 

 

$

7,918 

 

$

6,034 

 

$

 -

 

$

374,790 

Commercial loans

 

109,966 

 

 

82 

 

 

494 

 

 

 -

 

 

110,542 

Total

$

470,804 

 

$

8,000 

 

$

6,528 

 

$

 -

 

$

485,332 



For residential real estate loans, construction loans and consumer loans, the Company evaluates credit quality based on the performance of the individual credits.  The following table presents the recorded investment in the loan classes based on payment activity as of March 31, 2019 and December 31, 2018 (in thousands):







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



Performing

 

Nonperforming

 

Total

March 31, 2019

 

 

 

 

 

 

 

 

Residential real estate loans

$

231,358 

 

$

596 

 

$

231,954 

Construction

 

18,604 

 

 

 -

 

 

18,604 

Consumer loans

 

121,927 

 

 

18 

 

 

121,945 

Total

$

371,889 

 

$

614 

 

$

372,503 







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



Performing

 

Nonperforming

 

Total

December 31, 2018

 

 

 

 

 

 

 

 

Residential real estate loans

$

234,725 

 

$

798 

 

$

235,523 

Construction

 

17,445 

 

 

 -

 

 

17,445 

Consumer loans

 

112,002 

 

 

 -

 

 

112,002 

Total

$

364,172 

 

$

798 

 

$

364,970 



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

March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

230,696 

 

$

598 

 

$

64 

 

$

 -

 

$

596 

 

$

1,258 

 

$

231,954 

Commercial

 

370,808 

 

 

445 

 

 

1,572 

 

 

 -

 

 

451 

 

 

2,468 

 

 

373,276 

Construction

 

18,604 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

18,604 

Commercial  loans

 

118,242 

 

 

 

 

260 

 

 

 -

 

 

32 

 

 

293 

 

 

118,535 

Consumer  loans

 

121,736 

 

 

185 

 

 

 

 

 -

 

 

18 

 

 

209 

 

 

121,945 

Total

$

860,086 

 

$

1,229 

 

$

1,902 

 

$

 -

 

$

1,097 

 

$

4,228 

 

$

864,314 











 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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 



Allowance for Loan Losses and Recorded Investment in Financing Receivables

















 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Residential Real Estate

 

Commercial Real Estate

 

Construction

 

Commercial

 

Consumer

 

Total

Beginning balance, December 31, 2018

$

1,328 

 

$

5,455 

 

$

93 

 

$

712 

 

$

864 

 

$

8,452 

Charge Offs

 

(65)

 

 

(469)

 

 

 -

 

 

(1)

 

 

(63)

 

 

(598)

Recoveries

 

11 

 

 

10 

 

 

 -

 

 

10 

 

 

14 

 

 

45 

Provision for loan losses

 

181 

 

 

(49)

 

 

15 

 

 

90 

 

 

213 

 

 

450 

Ending balance, March 31, 2019

$

1,455 

 

$

4,947 

 

$

108 

 

$

811 

 

$

1,028 

 

$

8,349 

Ending balance individually evaluated
for impairment

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

Ending balance collectively evaluated
for impairment

$

1,455 

 

$

4,947 

 

$

108 

 

$

811 

 

$

1,028 

 

$

8,349 





















 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

(51)

 

 

 -

 

 

 -

 

 

 -

 

 

(48)

 

 

(99)

Recoveries

 

 

 

 

 

 -

 

 

 -

 

 

 

 

14 

Provision for loan losses

 

303 

 

 

(142)

 

 

30 

 

 

175 

 

 

184 

 

 

550 

Ending balance, March 31, 2018

$

1,525 

 

$

5,129 

 

$

120 

 

$

638 

 

$

687 

 

$

8,099 

Ending balance individually evaluated
for impairment

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

Ending balance collectively evaluated
for impairment

$

1,525 

 

$

5,129 

 

$

120 

 

$

638 

 

$

687 

 

$

8,099