XML 49 R33.htm IDEA: XBRL DOCUMENT v3.19.1
LOANS (Tables)
12 Months Ended
Dec. 31, 2018
Receivables [Abstract]  
Schedule of accounts, notes, loans and financing receivable
The Company’s loan portfolio at the dates indicated is summarized below:
 
 
 
December 31,
 
 
December 31,
 
 
 
2018
 
 
2017
 
Commercial and industrial
 
$
121,855
 
 
$
113,801
 
Construction and land
 
 
47,302
 
 
 
22,720
 
Commercial real estate
 
 
701,983
 
 
 
669,150
 
Residential
 
 
102,708
 
 
 
84,781
 
Consumer
 
 
1,847
 
 
 
1,096
 
Total loans
 
 
975,695
 
 
 
891,548
 
Net deferred loan fees
 
 
(366
)
 
 
(469
)
Allowance for loan losses
 
 
(5,140
)
 
 
(4,215
)
Net loans
 
$
970,189
 
 
$
886,864
 
Schedule of impaired financing receivables
The Company’s total impaired loans, including nonaccrual loans, accruing TDR loans and accreting 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
 
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
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Recorded investment in impaired loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
With no specific allowance recorded
 
$
 
 
$
 
 
$
1,120
 
 
$
 
 
$
 
 
$
1,120
 
With a specific allowance recorded
 
 
 
 
 
 
 
 
13
 
 
 
 
 
 
 
 
 
13
 
Total recorded investment in impaired loans
 
$
 
 
$
 
 
$
1,133
 
 
$
 
 
$
 
 
$
1,133
 
Specific allowance on impaired loans
 
 
 
 
 
 
 
 
13
 
 
 
 
 
 
 
 
 
13
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year ended December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average recorded investment in impaired loans
 
 
2,004
 
 
 
 
 
 
629
 
 
 
664
 
 
 
 
 
 
3,297
 
Interest recognized
 
 
54
 
 
 
 
 
 
106
 
 
 
24
 
 
 
 
 
 
184
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year ended December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average recorded investment in impaired loans
 
 
 
 
 
 
 
 
1,160
 
 
 
 
 
 
 
 
 
1,160
 
Interest recognized
 
 
 
 
 
 
 
 
58
 
 
 
 
 
 
 
 
 
58
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Year ended December 31, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Average recorded investment in impaired loans
 
 
473
 
 
 
 
 
 
653
 
 
 
 
 
 
 
 
 
1,126
 
Interest recognized
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Schedule of debtor troubled debt restructuring, current period
The following table represents loans by class, modified as TDRs, during the periods indicated:
 
 
 
Number of

loans
 
 
Rate

modification
 
 
Term

modification
 
 
Interest only

modification
 
 
Rate & term

modification
 
 
Total
 
Year ended December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
 
 
$
 
 
$
 
 
$
 
 
$
 
 
$
 
Construction and land
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
 
 
2
 
 
 
 
 
 
125
 
 
 
 
 
 
471
 
 
 
596
 
Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
 
2
 
 
$
 
 
$
125
 
 
$
 
 
$
471
 
 
$
596
 
 
 
 
Number of

loans
 
 
Rate

modification
 
 
Term

modification
 
 
Interest only

modification
 
 
Rate & term

modification
 
 
Total
 
Year ended December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
1
 
 
$
 
 
$
 
 
$
 
 
$
13
 
 
$
13
 
Construction and land
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate
 
 
3
 
 
 
 
 
 
238
 
 
 
 
 
 
794
 
 
 
1,032
 
Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
 
4
 
 
$
 
 
$
238
 
 
$
 
 
$
807
 
 
$
1,045
 
Schedule of financing receivable credit quality indicators
The following tables represent the internally assigned risk grade by class of loans at the dates indicated:
 
 
 
 
 
 
Special
 
 
 
 
 
 
 
 
 
 
 
 
Pass
 
 
mention
 
 
Substandard
 
 
Doubtful
 
 
Total
 
December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
 
 
 
 
 
 
 
Special
 
 
 
 
 
 
 
 
 
 
 
 
Pass
 
 
mention
 
 
Substandard
 
 
Doubtful
 
 
Total
 
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
112,078
 
 
$
807
 
 
$
916
 
 
$
 
 
$
113,801
 
Construction and land
 
 
19,833
 
 
 
 
 
 
2,887
 
 
 
 
 
 
22,720
 
Commercial real estate
 
 
661,878
 
 
 
4,058
 
 
 
3,214
 
 
 
 
 
 
669,150
 
Residential
 
 
84,781
 
 
 
 
 
 
 
 
 
 
 
 
84,781
 
Consumer
 
 
1,096
 
 
 
 
 
 
 
 
 
 
 
 
1,096
 
Total
 
$
879,666
 
 
$
4,865
 
 
$
7,017
 
 
$
 
 
$
891,548
 
Schedule of past due financing receivables
The following table provides an aging of the Company’s loans receivable as of the dates indicated:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
90 Days
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-
 
 
 
30 - 59 Days
 
 
60 - 89 Days
 
 
or more
 
 
Total
 
 
 
 
 
 
 
 
Total loans
 
 
performing
 
 
 
past due
 
 
past due
 
 
past due
 
 
past due
 
 
Current
 
 
PCI loans
 
 
receivable
 
 
loans
 
December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
 
 
$
957,056
 
 
$
12,804
 
 
$
975,696
 
 
$
3,128
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
90 Days
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-
 
 
 
 
30 - 59 Days
 
 
60 - 89 Days
 
 
or more
 
 
Total
 
 
 
 
 
 
 
 
Total loans
 
 
performing
 
 
 
past due
 
 
past due
 
 
past due
 
 
past due
 
 
Current
 
 
PCI loans
 
 
receivable
 
 
loans
 
December 31, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
96
 
 
$
 
 
$
 
 
$
96
 
 
$
113,702
 
 
$
3
 
 
$
113,801
 
 
$
13
 
Construction and land
 
 
 
 
 
 
 
 
 
 
 
 
 
 
22,720
 
 
 
 
 
 
22,720
 
 
 
 
Commercial real estate
 
 
1,446
 
 
 
 
 
 
 
 
 
1,446
 
 
 
654,687
 
 
 
13,017
 
 
 
669,150
 
 
 
166
 
Residential
 
 
349
 
 
 
 
 
 
 
 
 
349
 
 
 
83,137
 
 
 
1,295
 
 
 
84,781
 
 
 
 
Consumer
 
 
3
 
 
 
 
 
 
 
 
 
3
 
 
 
1,093
 
 
 
 
 
 
1,096
 
 
 
 
Total
 
$
1,894
 
 
$
 
 
$
 
 
$
1,894
 
 
$
875,339
 
 
$
14,315
 
 
$
891,548
 
 
$
179
 
Schedule of purchase credit impaired loans
The unpaid principal balance and carrying value of the Company’s PCI loans at the dates indicated are as follows:
 
 
 
December 31, 2018
 
 
December 31, 2017
 
 
 
Unpaid
 
 
 
 
 
Unpaid
 
 
 
 
 
 
principal
 
 
Carrying
 
 
principal
 
 
Carrying
 
 
 
balance
 
 
value
 
 
balance
 
 
value
 
Commercial and industrial
 
$
125
 
 
$
2
 
 
$
149
 
 
$
3
 
Construction and land
 
 
335
 
 
 
233
 
 
 
 
 
 
 
Commercial real estate
 
 
12,605
 
 
 
10,776
 
 
 
15,706
 
 
 
13,017
 
Residential
 
 
2,381
 
 
 
1,793
 
 
 
1,562
 
 
 
1,295
 
Consumer
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
$
15,446
 
 
$
12,804
 
 
$
17,417
 
 
$
14,315
 
Schedule of changes in the accretable yield of PCI loans
 
 
 
December 31,
 
 
December 31,
 
 
 
2018
 
 
2017
 
Balance at beginning of period
 
$
372
 
 
$
311
 
Additions
 
 
485
 
 
 
1,422
 
Removals
 
 
301
 
 
 
 
Accretion
 
 
(902
)
 
 
(1,361
)
Balance at end of period
 
$
256
 
 
$
372