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 June 30, 2019 (unaudited) and 2018 (unaudited), respectively: Mortgage Commercial Consumer Three months ended One-to-Four Mortgage and and June 30, 2019: Family Commercial Industrial HELOC Total Allowance for loan losses: Beginning balance $ 436,575 $ 375,143 $ 261,015 $ 46,492 $ 1,119,225 Charge-offs - - - (13,189 ) (13,189 ) Recoveries - - 1,073 - 1,073 Provision 10,122 11,577 14,408 13,893 50,000 Ending balance $ 446,697 $ 386,720 $ 276,496 $ 47,196 $ 1,157,109 Mortgage Commercial Consumer Three months ended One-to-Four Mortgage and and June 30, 2018: Family Commercial Industrial HELOC Total Allowance for loan losses: Beginning balance $ 514,729 $ 410,127 $ 86,102 $ 54,058 $ 1,065,016 Charge-offs - - - - - Recoveries - - - - - Provision (credit) (43,291 ) 27,492 48,778 (7,979 ) 25,000 Ending balance $ 471,438 $ 437,619 $ 134,880 $ 46,079 $ 1,090,016 Mortgage Commercial Consumer Six months ended One-to-Four Mortgage and and June 30, 2019: Family Commercial Industrial 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 ) - (13,189 ) (64,389 ) Recoveries - - 1,073 - 1,073 Provision 52,426 15,752 11,702 15,620 95,500 Ending balance $ 446,697 $ 386,720 $ 276,496 $ 47,196 $ 1,157,109 Mortgage Commercial Consumer Six months ended One-to-Four Mortgage and and June 30, 2018: Family Commercial Industrial 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) (25,979 ) 54,084 54,026 (17,131 ) 65,000 Ending balance $ 471,438 $ 437,619 $ 134,880 $ 46,079 $ 1,090,016 The following tables summarize the loan portfolio and allowance for loan losses by the primary segments of the loan portfolio as of June 30, 2019 (unaudited), and December 31, 2018. Mortgage One-to-Four Family Mortgage Commercial Commercial and Industrial Consumer and HELOC Total June 30, 2019 Allowance for loan losses: Loans deemed impaired $ 46,980 $ - $ - $ - $ 46,980 Loans not deemed impaired 399,717 386,720 276,496 47,196 1,110,129 Ending Balance $ 446,697 $ 386,720 $ 276,496 $ 47,196 $ 1,157,109 June 30, 2019 Loans: Loans deemed impaired $ 2,910,846 $ 2,219,842 $ 155,660 $ 6,195 $ 5,292,543 Loans not deemed impaired 69,537,421 56,658,944 21,180,103 6,720,497 154,096,965 Ending Balance $ 72,448,267 $ 58,878,786 $ 21,335,763 $ 6,726,692 $ 159,389,508 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 June 30, 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. June 30, 2019 (unaudited) December 31, 2018 Unpaid Unpaid Recorded Principal Related Recorded Principal Related Investment Balance Allowance Investment Balance Allowance With no allowance recorded: Mortgage loans: One-to-four family $ 2 ,743,348 $ 2,747,988 $ - $ 2,211,525 $ 2,211,525 $ - Commercial 2 ,219,388 $ 2,219,842 - 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 162,858 162,858 46,980 274,685 274,685 28,136 Commercial - - - - - - Commercial and Industrial - - - - - - Consumer and HELOC - - - - - - Total mortgage loans: One-to-four family 2,906,206 2,910,846 46,980 2,486,210 2,486,210 28,136 Commercial 2,219,388 2,219,842 - 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 $ 5,287,449 $ 5,292,543 $ 46,980 $ 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 June 30, 2019 Three Months Ended June 30, 2018 (unaudited) (unaudited) Average Interest Average Interest Recorded Income Recorded Income Investment Recognized Investment Recognized With no allowance recorded: Mortgage loans: One-to-four family $ 2,443,502 $ 15,002 $ 1,955,312 $ - Commercial 2,076,646 14,611 1,111,225 - Commercial and industrial 155,660 - 114,780 - Consumer and HELOC 6,195 - 47,478 207 With an allowance recorded: Mortgage loans: One-to-four family 163,274 796 370,205 2,301 Commercial - - - - Commercial and industrial - - - - Consumer and HELOC - - - - Total mortgage loans: One-to-four family 2,606,776 15,798 2,325,517 2,301 Commercial 2,076,646 14,611 1,111,225 - Commercial and industrial 155,660 - 114,780 - Consumer and HELOC 6,195 - 47,478 207 Total $ 4,845,277 $ 30,409 $ 3,599,000 $ 2,508 Six Months Ended June 30, 2019 Six Months Ended June 30, 2018 (unaudited) (unaudited) Average Interest Average Interest Recorded Income Recorded Income Investment Recognized Investment Recognized With no allowance recorded: Mortgage loans: One-to-four family $ 2,187,532 $ 40,459 $ 1,916,664 $ 432 Commercial 1,920,613 36,810 1,115,593 466 Commercial and industrial 155,660 2,376 84,221 - Consumer and HELOC 6,195 113 45,365 207 With an allowance recorded: Mortgage loans: One-to-four family 165,132 3,921 384,309 5,720 Commercial - - - - Commercial and industrial - - - - Consumer and HELOC - - - - Total mortgage loans: One-to-four family 2,352,664 44,380 2,300,973 6,152 Commercial 1,920,613 36,810 1,115,593 466 Commercial and industrial 155,660 2,376 84,221 - Consumer and HELOC 6,195 113 45,365 207 Total $ 4,435,132 $ 83,679 $ 3,546,152 $ 6,825 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: June 30, 2019 (unaudited) 30-59 Days 60-89 Days 90 Days or Greater Total Past Total Loans 90 Days or Greater Still Past Due Past Due Past Due Due Current Receivable Accruing Mortgage loans: One-to-four family $ 217,143 1,563,692 1,587,483 3,368,318 $ 69,079,949 $ 72,448,267 $ - Commercial - - 1,116,272 1,116,272 57,762,514 58,878,786 - Commercial and industrial 382,035 - 155,660 537,695 20,798,068 21,335,763 - Consumer and HELOC 13,408 19,876 6,195 39,479 6,687,213 6,726,692 - Total $ 612,586 $ 1,583,568 $ 2,865,610 $ 5,061,764 $ 154,327,744 $ 159,389,508 $ - December 31, 2018 30-59 Days 60-89 Days 90 Days or Greater Total Past Total Loans 90 Days or Greater Still Past Due Past Due Past Due Due Current Receivable 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: June 30, December 31, 2019 2018 (unaudited) Mortgage loans: One-to-four family $ 1,796,303 $ 2,302,267 Commercial 870,386 1,094,376 Commercial and industrial 155,660 155,660 Consumer and HELOC 6,195 1,195 Total $ 2,828,544 $ 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: The risk category of loans by class is as follows: June 30, 2019 (unaudited) December 31, 2018 Mortgage Commercial and Mortgage Commercial and Commercial Industrial Commercial Industrial Loans rated 1 - 5 $ 56,705,468 $ 17,205,501 $ 57,773,482 $ 15,028,078 Loans rated 6 25,648 3,974,602 - 3,982,469 Loans rated 7 2,147,670 155,660 1,720,902 155,660 Ending balance $ 58,878,786 $ 21,335,763 $ 59,494,384 $ 19,166,207 There were no loans classified as doubtful or loss at June 30, 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: June 30, 2019 (unaudited) December 31, 2018 Mortgage Consumer Mortgage Consumer One-to-Four and One-to-Four and Family HELOC Family HELOC Performing $ 70,651,964 $ 6,720,497 $ 73,218,583 $ 5,403,021 Nonperforming 1,796,303 6,195 2,302,267 1,195 Total $ 72,448,267 $ 6,726,692 $ 75,520,850 $ 5,404,216 Troubled Debt Restructurings There were no loans modified as troubled debt restructurings during the six months ended June 30, 2019 or 2018. As of June 30, 2019, and December 31, 2018, the Bank allocated $46,980 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. |