LOANS | NOTE 5 - LOANS The Company’s loan portfolio at the dates indicated is summarized below: March 31, December 31, 2019 2018 Commercial and industrial $ 126,580 $ 121,855 Construction and land 45,669 47,302 Commercial real estate 691,055 701,983 Residential 100,467 102,708 Consumer 1,553 1,847 Total loans 965,324 975,695 Net deferred loan fees (358 ) (366 ) Allowance for loan losses (5,405 ) (5,140 ) Net loans $ 959,561 $ 970,189 The Company’s total impaired loans, including nonaccrual loans, accruing TDR loans and accreting purchase credit impaired (“PCI”) loans that have experienced post-acquisition declines in cash flows expected to be collected are summarized as follows: Commercial and industrial Construction and land Commercial real estate Residential Consumer Total March 31, 2019 Recorded investment in impaired loans: With no specific allowance recorded $ 2,378 $ - $ 1,342 $ 645 $ - $ 4,365 With a specific allowance recorded 10 - - - - 10 Total recorded investment in impaired loans $ 2,388 $ - $ 1,342 $ 645 $ - $ 4,375 Specific allowance on impaired loans 10 - - - - 10 December 31, 2018 Recorded investment in impaired loans: With no specific allowance recorded $ 1,868 $ - $ 1,346 $ 654 $ - $ 3,868 With a specific allowance recorded 10 - - - - 10 Total recorded investment in impaired loans $ 1,878 $ - $ 1,346 $ 654 $ - $ 3,878 Specific allowance on impaired loans 10 - - - - 10 Three months ended March 31, 2019 Average recorded investment in impaired loans $ 2,372 $ - $ 1,344 $ 650 $ - $ 4,366 Interest recognized 33 - 20 1 - 54 Three months ended March 31, 2018 Average recorded investment in impaired loans - - 890 132 - 1,022 Interest recognized - - 10 - - 10 Impaired loans on accrual are loans that have been restructured and are performing under modified loan agreements, and principal and interest is determined to be collectible. Nonaccrual loans are loans where principal and interest have been determined to not be fully collectible. There were no government guaranteed portions of nonaccrual loans at March 31, 2019 and December 31, 2018. The following tables present loans by class, modified as troubled debt restructurings (“TDRs”), during the periods indicated: Three months ended March 31, 2019 Number of loans Rate modification Term modification Interest only modification Combined modification Total Commercial and industrial 2 $ - $ 176 $ - $ 321 $ 497 Construction and land - - - - - - Commercial real estate - - - - - - Residential - - - - - - Consumer - - - - - - Total 2 $ - $ 176 $ - $ 321 $ 497 Year ended December 31, 2018 Number of loans Rate modification Term modification Interest only modification Combined modification Total Commercial and industrial - $ - $ - $ - $ - $ - Construction and land - - - - - - Commercial real estate - - - - - - Residential 2 - 125 - 471 596 Consumer - - - - - - Total 2 $ - $ 125 $ - $ 471 $ 596 For the three months ended March 31, 2019 and 2018, the Company recorded no charge-offs related to restructured loans. As of March 31, 2019 and December 31, 2018, TDR loans had a related allowance of $10,000. There are no commitments to lend additional amounts to borrowers with outstanding loans that are classified as TDRs at March 31, 2019. At March 31, 2019, $766,000 of TDR loans were performing in accordance with their modified terms. Risk Rating System The Company evaluates and assigns a risk grade to each loan based on certain criteria to assess the credit quality of each loan. The assignment of a risk rating is done for each individual loan. Loans are graded from inception and on a continuing basis until the debt is repaid. Any adverse or beneficial trends will trigger a review of the loan risk rating. Each loan is assigned a risk grade based on its characteristics. Loans with low to average credit risk are assigned a lower risk grade than those with higher credit risk as determined by the individual loan characteristics. The Company’s Pass loans includes loans with acceptable business or individual credit risk where the borrower’s operations, cash flow or financial condition provides evidence of low to average levels of risk. Loans that are assigned higher risk grades are loans that exhibit the following characteristics: A Special Mention asset has potential weaknesses that deserve close attention. If left uncorrected, these potential weaknesses may result in a deterioration of the repayment prospects for the asset or in the Company’s credit position at some future date. Special Mention assets are not adversely classified and do not expose the Company to sufficient risk to warrant adverse classification. Loans in this category would be characterized by any of the following situations: · Credit that is currently protected but is potentially a weak asset; · Credit that is difficult to manage because of an inadequate loan agreement, the condition of and/or control over collateral, failure to obtain proper documentation, or any other deviation from product lending practices; and · Adverse financial trends. A Special Mention rating should be a temporary rating, pending the occurrence of an event that would cause the risk rating to either improve or to be downgraded. A Substandard asset is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged. Assets so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. Assets are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. The potential loss does not have to be recognizable in an individual credit for that credit to be risk rated Substandard. A loan can be fully and adequately secured and still be considered Substandard. Some characteristics of Substandard loans are: · Inability to service debt from ordinary and recurring cash flow; · Chronic delinquency; · Reliance upon alternative sources of repayment; · Term loans that are granted on liberal terms because the borrower cannot service normal payments for that type of debt; · Repayment dependent upon the liquidation of collateral; · Inability to perform as agreed, but adequately protected by collateral; · Necessity to renegotiate payments to a non-standard level to ensure performance; and · The borrower is bankrupt, or for any other reason, future repayment is dependent on court action. Any asset classified Doubtful has all the weaknesses inherent in one classified as Substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and value, highly questionable and improbable. Doubtful assets have a high probability of loss, yet certain important and reasonably specific pending factors may work toward the strengthening of the asset. Losses are recognized as charges to the allowance when the loan or portion of the loan is considered uncollectible or at the time of foreclosure. Recoveries on loans previously charged off are credited to the allowance for loan losses. The following tables present the internally assigned risk grade by class of loans at the dates indicated: Special March 31, 2019 Pass mention Substandard Doubtful Total Commercial and industrial $ 123,935 $ 1,972 $ 673 $ - $ 126,580 Construction and land 42,755 152 2,762 - 45,669 Commercial real estate 672,715 16,105 2,235 - 691,055 Residential 99,240 582 645 - 100,467 Consumer 1,541 12 - - 1,553 Total $ 940,186 $ 18,823 $ 6,315 $ - $ 965,324 Special December 31, 2018 Pass mention Substandard Doubtful Total Commercial and industrial $ 119,926 $ 1,302 $ 627 $ - $ 121,855 Construction and land 44,490 - 2,812 - 47,302 Commercial real estate 686,154 12,120 3,709 - 701,983 Residential 101,908 147 653 - 102,708 Consumer 1,847 - - - 1,847 Total $ 954,325 $ 13,569 $ 7,801 $ - $ 975,695 The following tables provide an aging of the Company’s loans receivable as of the dates indicated: 90 Days 30-59 Days 60-89 Days or more Total Total loans Nonaccrual March 31, 2019 past due past due past due past due Current PCI loans receivable loans Commercial and industrial $ 593 $ 19 $ 1,861 $ 2,473 $ 124,103 $ 4 $ 126,580 $ 2,388 Construction and land - - - - 45,445 224 45,669 - Commercial real estate 7,791 484 - 8,275 673,040 9,740 691,055 576 Residential 343 - 57 400 98,295 1,772 100,467 645 Consumer 1 - - 1 1,552 - 1,553 - Total $ 8,728 $ 503 $ 1,918 $ 11,149 $ 942,435 $ 11,740 $ 965,324 $ 3,609 90 Days 30-59 Days 60-89 Days or more Total Total loans Nonaccrual December 31, 2018 past due past due past due past due Current PCI loans receivable loans Commercial and industrial $ 270 $ 349 $ 1,861 $ 2,480 $ 119,373 $ 2 $ 121,855 $ 1,878 Construction and land - - - - 47,069 233 47,302 - Commercial real estate 2,345 356 501 3,202 688,005 10,776 701,983 596 Residential 93 - 57 150 100,765 1,793 102,708 654 Consumer - 4 - 4 1,843 - 1,847 - Total $ 2,708 $ 709 $ 2,419 $ 5,836 $ 957,055 $ 12,804 $ 975,695 $ 3,128 At March 31, 2019 and December 31, 2018, there were no loans greater than 90 days past due and still accruing. Interest foregone on nonaccrual loans was approximately $42,000 and $2,000 for the three months ended March 31, 2019 and 2018, respectively. Purchase Credit Impaired Loans As part of acquisitions, the Company has purchased loans, some of which have shown evidence of credit deterioration since origination and it is probable at the acquisition that all contractually requirement payments would not be collected. The unpaid principal balance and carrying value of the Company’s PCI loans at the dates indicated are as follows: March 31, 2019 December 31, 2018 Unpaid Unpaid principal Carrying principal Carrying balance value balance value Commercial and industrial $ 125 $ 4 $ 125 $ 2 Construction and land 323 224 335 233 Commercial real estate 11,535 9,740 12,605 10,776 Residential 2,358 1,772 2,381 1,793 Consumer - - - - Total $ 14,341 $ 11,740 $ 15,446 $ 12,804 |