Allowance for Loan Losses | 7. ALLOWANCE FOR LOAN LOSSES The allowance reflects management’s estimate of loan losses inherent in the loan portfolio at the balance sheet date. The following tables present, by portfolio segment, the changes in the allowance for loan losses and the recorded investment in loans for the three ended March 31, 2019 (unaudited) and 2018 (unaudited), respectively: Three months ended March 31, 2019: Mortgage One-to-Four Family Mortgage Commercial Commercial and Industrial Consumer and HELOC Total Allowance for loan losses: Beginning balance $ 422,539 $ 393,900 $ 263,721 $ 44,765 $ 1,124,925 Charge-offs (28,268 ) (22,932 ) - - (51,200 ) Recoveries - - - - - Provision (credit) 42,304 4,175 (2,706 ) 1,727 45,500 Ending balance $ 436,575 $ 375,143 $ 261,015 $ 46,492 $ 1,119,225 Three months ended March 31, 2018: Mortgage One-to-Four Family Mortgage Commercial Commercial and Industrial Consumer and HELOC Total Allowance for loan losses: Beginning balance $ 513,846 $ 383,535 $ 80,854 $ 63,210 $ 1,041,445 Charge-offs (16,429 ) - - - (16,429 ) Recoveries - - - - - Provision (credit) 17,312 26,592 5,248 (9,152 ) 40,000 Ending balance $ 514,729 $ 410,127 $ 86,102 $ 54,058 $ 1,065,016 The following tables summarize the loan portfolio and allowance for loan losses by the primary segments of the loan portfolio as of March 31, 2019 (unaudited), and December 31, 2018. Mortgage One-to-Four Family Mortgage Commercial Commercial and Industrial Consumer and HELOC Total March 31, 2019 Allowance for loan losses: Loans deemed impaired 42,961 - - - 42,961 Loans not deemed impaired 393,614 375,143 261,015 46,492 1,076,264 Ending Balance 436,575 375,143 261,015 46,492 1,119,225 March 31, 2019 Loans: Loans deemed impaired 2,000,151 1,763,219 155,660 6,195 3,925,225 Loans not deemed impaired 70,575,310 55,038,749 19,447,591 5,978,384 151,040,034 Ending Balance 72,575,461 56,801,968 19,603,251 5,984,579 154,965,259 Mortgage One-to-Four Family Mortgage Commercial Commercial and Industrial Consumer and HELOC Total December 31, 2018 Allowance for loan losses: Loans deemed impaired 28,136 - - - 28,136 Loans not deemed impaired 394,403 393,900 263,721 44,765 1,096,789 Ending Balance 422,539 393,900 263,721 44,765 1,124,925 December 31, 2018 Loans: Loans deemed impaired 2,486,210 1,768,845 155,660 1,195 4,411,910 Loans not deemed impaired 73,034,640 57,725,539 19,010,547 5,403,021 155,173,747 Ending Balance 75,520,850 59,494,384 19,166,207 5,404,216 159,585,657 The following tables present impaired loans by class as of March 31, 2019, and December 31, 2018, segregated by those for which a specific allowance was required and those for which a specific allowance was not necessary. March 31, 2019 (unaudited) December 31, 2018 Recorded Investment Unpaid Principal Balance Related Allowance Recorded Investment Unpaid Principal Balance Related Allowance With no allowance recorded: Mortgage loans: One-to-four family $ 1,833,610 $ 1,833,610 $ - $ 2,211,525 $ 2,211,525 $ - Commercial $ 1,763,219 $ 1,763,219 - $ 1,768,845 $ 1,768,845 - Commercial and Industrial $ 155,660 $ 155,660 - $ 155,660 $ 155,660 - Consumer and HELOC $ 6,195 $ 6,195 - $ 1,195 $ 1,195 - With an allowance recorded: Mortgage loans: One-to-four family 166,541 166,541 42,961 274,685 274,685 28,136 Commercial - - - - - - Commercial and Industrial - - - - - - Consumer and HELOC - - - - - - Total mortgage loans: One-to-four family 2,000,151 2,000,151 42,961 2,486,210 2,486,210 28,136 Commercial 1,763,219 1,763,219 - 1,768,845 1,768,845 - Commercial and Industrial 155,660 155,660 - 155,660 155,660 - Consumer and HELOC 6,195 6,195 - 1,195 1,195 - Total $ 3,925,225 $ 3,925,225 $ 42,961 $ 4,411,910 $ 4,411,910 $ 28,136 The following table presents the average recorded investment in impaired loans and related interest income recognized for the periods indicated. Three Months Ended March 31, 2019 Three Months Ended March 31, 2018 (unaudited) (unaudited) Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized With no allowance recorded: Mortgage loans: One-to-four family $ 1,789,634 $ 14,931 $ 1,889,111 $ 432 Commercial 1,764,581 9,295 1,119,960 466 Commercial and industrial 155,660 - 144,486 - Consumer and HELOC 6,195 - 14,006 - With an allowance recorded: Mortgage loans: One-to-four family 308,916 810 398,413 3,419 Commercial - - - - Commercial and industrial - - - - Consumer and HELOC - - 29,245 - Total mortgage loans: One-to-four family 2,098,550 15,741 2,287,524 3,851 Commercial 1,764,581 9,295 1,119,960 466 Commercial and industrial 155,660 - 144,486 - Consumer and HELOC 6,195 - 43,251 - Total $ 4,024,986 $ 25,036 $ 3,595,221 $ 4,317 Aging Analysis of Past-Due Loans by Class Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past due. The following tables present the classes of the loan portfolio summarized by the aging categories at the dates indicated: March 31, 2019 (unaudited) 30-59 Days Past Due 60-89 Days Past Due 90 Days or Greater Past Due Total Past Due Current Total Loans Receivable 90 Days or Greater Still Accruing Mortgage loans: One-to-four family $ 1,128,239 557,774 1,549,676 3,235,689 $ 69,339,772 $ 72,575,461 $ - Commercial 321,358 - 941,072 1,262,430 55,539,538 56,801,968 - Commercial and industrial 145,260 - 155,660 300,920 19,302,331 19,603,251 - Consumer and HELOC 29,731 - 6,195 35,926 5,948,653 5,984,579 - Total $ 1,624,588 $ 557,774 $ 2,652,603 $ 4,834,965 $ 150,130,294 $ 154,965,259 $ - December 31, 2018 30-59 Days Past Due 60-89 Days Past Due 90 Days or Greater Past Due Total Past Due Current Total Loans Receivable 90 Days or Greater Still Accruing Mortgage loans: One-to-four family $ 305,412 624,784 1,701,044 2,631,240 $ 72,889,610 $ 75,520,850 $ - Commercial - - 1,094,376 1,094,376 58,400,008 59,494,384 - Commercial and industrial - - 155,660 155,660 19,010,547 19,166,207 - Consumer and HELOC - - 1,195 1,195 5,403,021 5,404,216 - Total $ 305,412 $ 624,784 $ 2,952,275 $ 3,882,471 $ 155,703,186 $ 159,585,657 $ - The following table presents the loans on nonaccrual status, by class: March 31, December 31, 2019 2018 (unaudited) Mortgage loans: One-to-four family $ 1,805,450 $ 2,302,267 Commercial 895,386 1,094,376 Commercial and industrial 155,660 155,660 Consumer and HELOC 6,195 1,195 Total $ 2,862,691 $ 3,553,498 Credit Quality Information The Bank categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Bank analyzes commercial loans individually by classifying the loans as to their credit risk. The Bank uses a nine-grade internal loan rating system for commercial mortgage loans and commercial and industrial loans as follows: ● Loans rated 1, 2, 3, 4, and 5: ● Loans rated 6: ● Loans rated 7: ● Loans rated 8: ● Loans rated 9: Credit Quality Information The risk category of loans by class is as follows: March 31, 2019 (unaudited) December 31, 2018 Mortgage Commercial and Mortgage Commercial and Commercial Industrial Commercial Industrial Loans rated 1 - 5 $ 55,234,860 $ 15,465,122 $ 57,773,482 $ 15,028,078 Loans rated 6 - 3,982,469 - 3,982,469 Loans rated 7 1,567,108 155,660 1,720,902 155,660 Ending balance $ 56,801,968 $ 19,603,251 $ 59,494,384 $ 19,166,207 There were no loans classified as doubtful or loss at March 31, 2019, or December 31, 2018. For one-to-four family mortgage and consumer and HELOC loans, the Bank evaluates credit quality based on whether the loan is considered to be performing or nonperforming. Loans are generally considered to be nonperforming when they are placed on nonaccrual or become 90 days past due. The following table presents the balances of loans by class based on payment performance: March 31, 2019 (unaudited) December 31, 2018 Mortgage Consumer Mortgage Consumer One-to-Four and One-to-Four and Family HELOC Family HELOC Performing $ 70,770,011 $ 5,978,384 $ 73,218,583 $ 5,403,021 Nonperforming 1,805,450 6,195 2,302,267 1,195 Total $ 72,575,461 $ 5,984,579 $ 75,520,850 $ 5,404,216 Troubled Debt Restructurings There were no loans modified as troubled debt restructurings during the three months ended March 31, 2019 or 2018. As of March 31, 2019, and December 31, 2018, the Bank allocated $42,961 and $1,980, respectively, within the allowance for loan losses related to all loans modified as troubled debt restructurings. The Bank did not have any loans modified as a troubled debt restructuring in the preceding 12 months that subsequently defaulted in the current reporting period. |