Loans | (3) Loans. At December 31, At December 31, 2018 2017 Residential real estate $ 27,204 $ 26,054 Multi-family real estate 8,195 7,356 Commercial real estate 36,634 32,152 Land and construction 1,998 1,051 Commercial 4,997 4,522 Consumer 260 794 Total loans 79,288 71,929 Add (deduct): Net deferred loan fees, costs and premiums 155 282 Allowance for loan losses (2,243 ) (3,991 ) Loans, net $ 77,200 $ 68,220 The Company grants the majority of its loans to borrowers throughout Broward County, Florida and portions of Palm Beach and Miami-Dade Counties, Florida. Although the Company has a diversified loan portfolio, a significant portion of its borrowers’ ability to repay their loans and meet their contractual obligations to the Company is dependent upon the economy in Broward, Palm Beach and Miami-Dade Counties, Florida. An analysis of the change in the allowance for loan losses for the years ended December 31, 2018 and 2017 follows (in thousands): Residential Real Estate Multi-Family Real Estate Commercial Real Estate Land and Construction Commercial Consumer Unallocated Total Year Ended December 31, 2018: Beginning balance $ 641 $ 59 $ 759 $ 22 $ 55 $ 86 $ 2,369 $ 3,991 (Credit) provision for loan losses (97 ) 29 (192 ) (26 ) 795 (44 ) (2,219 ) (1,754 ) Charge-offs — — — — — (25 ) — (25 ) Recoveries — — — 23 — 8 — 31 Ending balance $ 544 $ 88 $ 567 $ 19 $ 850 $ 25 $ 150 $ 2,243 Year Ended December 31, 2017: Beginning balance $ 310 $ 58 $ 787 $ 120 $ 188 $ 165 $ 2,287 $ 3,915 Provision (credit) for loan losses 229 1 (28 ) (122 ) (133 ) (29 ) 82 — Charge-offs — — — — — (67 ) — (67 ) Recoveries 102 — — 24 — 17 — 143 Ending balance $ 641 $ 59 $ 759 $ 22 $ 55 $ 86 $ 2,369 $ 3,991 The balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of December 31, 2018 and 2017 follows (in thousands): Residential Real Estate Multi-Family Real Estate Commercial Real Estate Land and Construction Commercial Consumer Unallocated Total At December 31, 2018: Individually evaluated for impairment: Recorded investment $ 954 $ — $ 3,861 $ — $ 1,928 $ — $ — $ 6,743 Balance in allowance for loan losses $ 268 $ — $ 162 $ — $ 814 $ — $ — $ 1,244 Collectively evaluated for impairment: Recorded investment $ 26,250 $ 8,195 $ 32,773 $ 1,998 $ 3,069 $ 260 $ — $ 72,545 Balance in allowance for loan losses $ 276 $ 88 $ 405 $ 19 $ 36 $ 25 $ 150 $ 999 At December 31, 2017: Individually evaluated for impairment: Recorded investment $ 1,172 $ — $ 975 $ — $ — $ — $ — $ 2,147 Balance in allowance for loan losses $ 330 $ — $ 83 $ — $ — $ — $ — $ 413 Collectively evaluated for impairment: Recorded investment $ 24,882 $ 7,356 $ 31,177 $ 1,051 $ 4,522 $ 794 $ — $ 69,782 Balance in allowance for loan losses $ 311 $ 59 $ 676 $ 22 $ 55 $ 86 $ 2,369 $ 3,578 On January 6, 2016, the Bank completed a sale of a judgement on a defaulted credit that resulted in a $1.8 million recovery of previously charged-off amounts to the Allowance for Loan and Lease Losses (“ALLL”). That increased the balance of the ALLL to approximately $4.2 million. On February 12, 2016, and amended May 6, 2016, pursuant to the terms and requirements of the Consent Order, Management submitted a Second written request to the FDIC for a partial reversal of the ALLL. During the second quarter of 2018, the FDIC approved management’s request. In June 2018, the Bank reversed $2.1 million of the ALLL into income. Residential Real Estate, Multi-Family Real Estate, Commercial Real Estate, Land and Construction Commercial Consumer Pass OLEM (Other Loans Especially Mentioned) Sub- standard Doubtful Loss Total At December 31, 2018: Residential real estate $ 26,250 $ — $ 954 $ — $ — $ 27,204 Multi-family real estate 8,195 — — — — 8,195 Commercial real estate 31,050 1,723 3,861 — — 36,634 Land and construction 1,998 — — — — 1,998 Commercial 2,362 707 1,928 — — 4,997 Consumer 260 — — — — 260 Total $ 70,115 $ 2,430 $ 6,743 $ — $ — $ 79,288 At December 31, 2017: Residential real estate $ 22,315 $ 2,494 $ 1,245 $ — $ — $ 26,054 Multi-family real estate 7,356 — — — — 7,356 Commercial real estate 24,704 6,473 975 — — 32,152 Land and construction 1,051 — — — — 1,051 Commercial 2,304 2,218 — — — 4,522 Consumer 794 — — — — 794 Total $ 58,524 $ 11,185 $ 2,220 $ — $ — $ 71,929 Internally assigned loan grades are defined as follows: Pass – a Pass loan’s primary source of loan repayment is satisfactory, with secondary sources very likely to be realized if necessary. These are loans that conform in all aspects to bank policy and regulatory requirements, and no repayment risk has been identified. OLEM (Other Loans Especially Mentioned) – an Other Loan Especially Mentioned has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in the deterioration of the repayment prospects for the asset or the Company’s credit position at some future date. Substandard – a Substandard loan is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. Included in this category are loans that are current on their payments, but the Bank is unable to document the source of repayment. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. Doubtful – a loan classified as Doubtful has all the weaknesses inherent in one classified as Substandard, with the added characteristics that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. This classification does not mean that the asset has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be affected in the future. The Company charges off any loan classified as Doubtful. Loss – a loan classified as Loss is considered uncollectible and of such little value that continuance as a bankable asset is not warranted. This classification does not mean that the asset has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be affected in the future. The Company fully charges off any loan classified as Loss. Age analysis of past due loans at December 31, 2018 is as follows (in thousands): Accruing Loans 30-59 Days Past Due 60-89 Days Past Due Greater Than 90 Days Past Due Total Past Due Current Nonaccrual Loans Total Loans At December 31, 2018: Residential real estate $ — $ — $ — $ — $ 27,204 $ — $ 27,204 Multi-family real estate — — — — 8,195 — 8,195 Commercial real estate — — — — 35,254 1,380 36,634 Land and construction — — — — 1,998 — 1,998 Commercial — — — — 4,997 — 4,997 Consumer — — — — 260 — 260 Total $ — $ — $ — $ — $ 77,908 $ 1,380 $ 79,288 At December 31, 2017, no loans were past due, more than thirty days and no loans were on nonaccrual. The following summarizes the amount of impaired loans (in thousands): At December 31, 2018 At December 31, 2017 Recorded Investment Unpaid Principal Balance Related Allowance Recorded Investment Unpaid Principal Balance Related Allowance With no related allowance recorded: Residential real estate $ — $ — $ — $ 194 $ 217 $ — Commercial real estate 2,259 2,259 — 231 231 — Commercial 1,114 1,114 — — — — With related allowance recorded: Residential real estate 954 954 268 978 978 330 Commercial real estate 1,602 1,602 162 744 744 83 Commercial 814 814 814 — — — Total Residential real estate $ 954 $ 954 $ 268 $ 1,172 $ 1,195 $ 330 Commercial real estate $ 3,861 $ 3,861 $ 162 $ 975 $ 975 $ 83 Commercial $ 1,928 $ 1,928 $ 814 $ — $ — $ — Total $ 6,743 $ 6,743 $ 1,244 $ 2,147 $ 2,170 $ 413 The average net investment in impaired loans and interest income recognized and received on impaired loans are as follows (in thousands): For the Year Ended December 31, 2018 2017 Average Recorded Investment Interest Income Recognized Interest Income Received Average Recorded Investment Interest Income Recognized Interest Income Received Residential real estate $ 981 $ 76 $ 76 $ 817 $ 226 $ 121 Commercial real estate $ 677 $ 25 $ 25 $ 984 $ 52 $ 52 Commercial $ 1,638 $ 86 $ 86 $ — $ — $ — Total $ 3,296 $ 187 $ 187 $ 1,801 $ 278 $ 173 There were no loans modified and determined to be troubled debt restructurings during the years ended December 31, 2018 and 2017. |