CBFV CB Financial Services Inc

Note 1. Summary of Significant Accounting Policies

 

Principles of Consolidation and Basis of Presentation

 

The accompanying consolidated financial statements include the accounts of CB Financial Services, Inc. (“CB Financial”) and its wholly owned subsidiary, Community Bank (the “Bank”), and the Bank’s wholly-owned subsidiary, Exchange Underwriters, Inc. (“Exchange Underwriters” or “EU”). CB Financial and the Bank are collectively referred to as the “Company”. All intercompany transactions and balances have been eliminated in consolidation.

 

The accompanying unaudited interim financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) and in conformity with accounting principles generally accepted in the United States of America (“GAAP”). Certain information and note disclosures normally included in annual financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to those rules and regulations, although the Company believes that the disclosures made are adequate to make the information not misleading in any material respect. In preparing financial statements in conformity with GAAP, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and income and expenses during the reporting period. Actual results could differ significantly from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to determination of the allowance for losses on loans, the valuation of real estate acquired in connection with foreclosures or in satisfaction of loans, evaluation of securities for other-than-temporary impairment including related cash flow projections, goodwill and intangible assets impairment, and the valuation of deferred tax assets.

 

In the opinion of management, the accompanying unaudited interim financial statements include all adjustments considered necessary for a fair presentation of the Company’s financial position and results of operations at the dates and for the periods presented. All these adjustments are of a normal, recurring nature, and they are the only adjustments included in the accompanying unaudited interim financial statements. These interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018. Interim results are not necessarily indicative of results for a full year.

 

The Company evaluated subsequent events through the date the consolidated financial statements were filed with the SEC and incorporated into the consolidated financial statements the effect of all material known events determined by ASC Topic 855, Subsequent Events , to be recognizable events.

 

Nature of Operations

 

The Company derives substantially all its income from banking and bank-related services which include interest earnings on commercial, commercial mortgage, residential real estate and consumer loan financing, as well as interest earnings on investment securities and fees generated from deposit services to its customers. The Company provides banking services through its subsidiary, Community Bank, a Pennsylvania-chartered commercial bank headquartered in Carmichaels, Pennsylvania. The Bank operates from twenty offices in Greene, Allegheny, Washington, Fayette and Westmoreland Counties in southwestern Pennsylvania, seven offices in Brooke, Marshall, Ohio, Upshur and Wetzel Counties in West Virginia, and one office in Belmont County in Ohio. The Bank is a community-oriented institution offering residential and commercial real estate loans, commercial and industrial loans, and consumer loans as well as a variety of deposit products for individuals and businesses in its market area. Property and casualty, commercial liability, surety and other insurance products are offered through Exchange Underwriters, the Bank’s wholly owned subsidiary that is a full-service, independent insurance agency.

 

Acquired Loans

 

Loans that were acquired in previous mergers, were recorded at fair value with no carryover of the related allowance for credit losses. The fair value of the acquired loans was estimated by management with the assistance of a third-party valuation specialist.

 

For performing loans acquired in a merger, the excess of cash flows expected at acquisition over the estimated fair value is referred to as the accretable discount and is recognized into interest income over the remaining life of the loan. For purchased credit impaired (“PCI”) loans acquired in a merger, the difference between contractually required payments at acquisition and the cash flows expected to be collected at acquisition is referred to as the nonaccretable discount. The nonaccretable discount represents estimated future credit losses expected to be incurred over the life of the loan. Subsequent decreases to the expected cash flows require an evaluation to determine the need for an allowance for loan losses. Subsequent improvements in expected cash flows result in the reversal of a corresponding amount of the nonaccretable discount which is then reclassified as accretable discount that is recognized into interest income over the remaining life of the loan using the interest method. The evaluation of the amount of future cash flows that is expected to be collected is performed in a similar manner as that used to determine our allowance for credit losses. Charge-offs of the principal amount on acquired loans would be first applied to the nonaccretable discount portion of the fair value adjustment.

Recognition of Prior Period Errors

 

In April 2018, the Company discovered an error with the collateral position on a commercial and industrial classified loan relationship that had occurred in April 2017. This error resulted in the loss of the Company’s first lien position, leaving the loan with insufficient collateral. The Company recognized the error by recording a specific reserve and recognizing an additional $300,000 (pre-tax) of provision for loan losses for the quarter-ended March 31, 2018. There was no financial statement impact for the three months ended June 30, 2018. The impact of the correction of the error resulted in a decrease of $300,000 in income before income taxes and a decrease of $63,000 in income taxes. This resulted in a decrease of $237,000 (after-tax) in net income ($0.05 per share) for the six months ended June 30, 2018.

 

As a result of this error, the Company’s 2017 results were overstated by $237,000 and the Company’s March 31, 2018 quarterly and six months ended June 30, 2018 results were understated by the same amount. Management of the Company concluded the effect of the error was immaterial to the Company’s 2017 and 2018 results.

 

In March 2019, the Company discovered an error in loan classifications within the commercial and industrial segment of the loan portfolio. The loan reclassifications were due to term loans and revolving lines of credit that were classified as commercial and industrial loans but were partially or primarily secured by commercial and residential real estate. The error resulted in loan reclassifications of $21.7 million from commercial and industrial segment to commercial real estate and residential real estate segments as of and for the year ended December 31, 2018. In addition, as a result of the loan segment reclassifications, the allocated components of the allowance for loan losses were adjusted to reflect the revised loan balances with the residual of $257,000 added to the unallocated component of the allowance for loan loss as of December 31, 2018. Management of the Company has evaluated the loan reclassification error and determined that, based on quantitative and qualitative analysis, this error was not material to the December 31, 2018 consolidated financial statements as presented.

 

Reclassifications

 

Certain comparative amounts for the prior year have been reclassified to conform to the current year presentation. Such reclassifications did not affect net income or stockholders’ equity.

 

Recent Accounting Standards

 

In January 2018, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2018-01, Leases (Topic 842), Land Easement Practical Expedient for Transition to Topic 842. ASU 2018-01 is intended to be effective with ASU 2016-02, as amended. The amendments in ASU 2018-01 are as follows: provide an optional transition practical expedient for the adoption of ASU 2016-02 that, if elected, would not require an organization to reconsider their accounting for existing land easements that are not currently accounted for under the old lease standards; and clarify that new or modified land easements should be evaluated under ASU 2016-02, once an entity has adopted the new standard. ASU 2016-02 will require lessees to recognize a right-of-use (ROU) asset for its right to use the underlying asset and a lease liability for the corresponding lease obligation for leases with terms of more than twelve months. Both the ROU asset and lease liability will initially be measured at the present value of the future minimum lease payments over the lease term. Subsequent measurement, including the presentation of expenses and cash flows, will depend on the classification of the lease as either a finance or an operating lease. Accounting by lessors will remain largely unchanged from current U.S. GAAP. ASU 2016-02 is effective for fiscal years beginning after December 15, 2018, and interim periods within those years, with early adoption permitted, and is to be applied as of the beginning of the earliest period presented using a modified retrospective approach. The Company adopted the provisions of ASU 2016-02 effective January 1, 2019, which increased assets and liabilities approximately $1.9 million at the time of adoption, as a result of reporting additional leases on the Company's consolidated statement of financial condition.

 

In July 2017, the FASB issued ASU 2017-11, Earnings Per Share (Topic 260); Distinguishing Liabilities from Equity (Topic 480); Derivatives and Hedging (Topic 815): (Part I) Accounting for Certain Financial Instruments with Down Round Features, (Part II) Replacement of the Indefinite Deferral for Mandatorily Redeemable Financial Instruments of Certain Nonpublic Entities and Certain Mandatorily Redeemable Noncontrolling Interests with a Scope Exception. ASU 2017-11 amendments simplify the accounting for certain financial instruments with down round features. The amendments require companies to disregard the down round feature when assessing whether the instrument is indexed to its own stock, for purposes of determining liability or equity classification. Companies that provide earnings per share (EPS) data will adjust their basic EPS calculation for the effect of the feature when triggered and will also recognize the effect of the trigger within equity. ASU 2017-11 is effective for fiscal years beginning after December 15, 2018, and interim periods within those years. The Company adopted the provisions of ASU 2017-11 effective January 1, 2019 and the adoption did not have a material impact on the Company's consolidated financial condition or results of operations.

In March 2017, the FASB issued ASU 2017-08, Receivables- Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchases of Callable Debt Securities. ASU 2017-08 amends guidance on the amortization period of premiums on certain purchases of callable debt securities. The amendments shorten the amortization period of premiums on certain purchases of callable debt securities to the earliest call date. ASU 2017-08 is effective for fiscal years beginning after December 15, 2018, and interim periods within those annual periods. The Company adopted the provisions of ASU 2017-08 effective January 1, 2019 and the adoption did not have a material impact on the Company's consolidated statement of financial condition or results of operations.

 

In January 2017, the FASB issued ASU 2017-04, Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment . ASU 2017-04 simplifies the accounting for goodwill impairments by eliminating the second step of the goodwill impairment test. Instead, an entity will apply a one-step quantitative test and record the amount of goodwill impairment as the excess of a reporting unit's carrying amount over its fair value, not to exceed the total amount of goodwill allocated to the reporting unit. The new guidance does not amend the optional qualitative assessment of goodwill impairment. ASU 2017-04 is effective for public business entities that are SEC filers for annual periods beginning after December 15, 2019, and interim periods within those annual periods, with early adoption permitted, and is to be applied on a prospective basis. The Company is currently evaluating the provisions of ASU 2017-04, but does not believe that its adoption will have a material impact on the Company's consolidated financial condition or results of operations.

 

In September 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments . ASU 2016-13 amends guidance on reporting credit losses for assets held at amortized cost basis and available for sale debt securities. For assets held at amortized cost basis, ASU 2016-13 eliminates the probable initial recognition threshold in current GAAP; and instead requires an entity to reflect its current estimate of all expected credit losses. The allowance for credit losses is a valuation account that is deducted from the amortized cost basis of the financial assets to present the net amount expected to be collected. For available for sale debt securities, credit losses should be measured in a manner similar to current GAAP, however this ASU will require that credit losses be presented as an allowance rather than as a write-down. ASU 2016-13 affects companies holding financial assets and net investment in leases that are not accounted for at fair value through net income. The ASU 2016-13 amendments affect loans, debt securities, trade receivables, net investments in leases, off balance-sheet credit exposures, reinsurance receivables, and any other financial assets not excluded from the scope that have the contractual right to receive cash. ASU 2016-13 is effective for fiscal years beginning after December 15, 2020, and interim periods within those fiscal years, with early adoption permitted. The Company is currently evaluating the provisions of ASU 2016-13, but does not believe that its adoption will have a material impact on the Company's consolidated financial condition or results of operations. In July 2019, the FASB tentatively decided to delay the required implementation date of ASU 2016-13 for smaller reporting companies. If the decision to delay the required implementation is finalized, the Company would be required to implement the ASU on January 1, 2023.

Note 2. Merger

 

Effective April 30, 2018, the Company merged with First West Virginia Bancorp, Inc. (“FWVB”), the holding company for Progressive Bank, N.A. (“PB”), a national association. In addition, effective April 30, 2018, PB merged into the Bank. The FWVB merger enhanced the Bank’s exposure into the core of the PA-WV-OH Tri-State region. Through the FWVB merger, the Company anticipates future revenue and earnings growth from an expanded menu of financial services expanding the Company’s business footprint into the Ohio Valley. The FWVB merger resulted in the addition of eight branches and expanded the Company’s reach into West Virginia with seven branches and one branch in Eastern Ohio. The FWVB merger value was approximately $51.3 million. In connection with the FWVB merger, the Company issued 1,317,647 shares of common stock based on the Company’s closing stock price on April 30, 2018, of $31.9068, and paid cash consideration of $9.8 million in exchange for all the outstanding shares of FWVB common stock.

 

Merger-related expenses are recorded in the Consolidated Statement of Income and include costs relating to the Company’s acquisition of FWVB, as described above.  These charges represent one-time costs associated with acquisition activities and do not represent ongoing costs of the fully integrated combined organization.  Accounting guidance requires that acquisition-related transactional and restructuring costs incurred by the Company be charged to expense as incurred. There were approximately $1.2 million of cumulative merger-related expenses, of which $769,000 and $793,000, were recorded in the Consolidated Statement of Income for the three and six months ended June 30, 2018, respectively.

 

As of the date of merger, FWVB had approximately $334.0 million of assets, $96.8 million of loans, and $282.9 million of deposits held across a network of 8 branches located in West Virginia and eastern Ohio. The Company stockholders and FWVB stockholders now own approximately 76% and 24% of the combined company, respectively.

 

The FWVB merger was accounted for as an acquisition in accordance with the acquisition method of accounting as detailed in Accounting Standards Codification ("ASC") 805, Business Combinations . The acquisition method of accounting requires an acquirer to recognize the assets acquired and the liabilities assumed based on their fair values as of the date of acquisition. This process is heavily reliant on measuring and estimating the fair values of all the assets and liabilities of the acquired entity. To the extent we did not have the requisite expertise to determine the fair values of the assets acquired and liabilities assumed, we engaged third-party valuation specialists to assist us in determining such values. The preliminary results of the fair value evaluation generated goodwill and intangible assets. Goodwill represents the excess of the cost of an acquisition over the fair value of the net assets acquired. Other intangible assets represent purchased assets that lack physical substance but can be distinguished from goodwill because of contractual obligations or other legal rights.

The assets acquired and liabilities assumed in the FWVB merger were recorded on the Company’s Consolidated Statement of Financial Condition at their estimated fair values as of April 30, 2018. Based on a purchase price allocation, the Company recorded $23.5 million in goodwill and $9.1 million in core deposit intangibles related to FWVB merger.

 

None of the goodwill is deductible for income tax purposes, as the merger is accounted for as a tax-free exchange for tax purposes.

 

The fair value of the assets acquired, and liabilities assumed in the FWVB merger were as follows (dollars in thousands):

 

						Measurement
Consideration Paid:		June 30, 2018				Period Adjustments				December 31, 2018
Cash Paid for Redemption of FWVB Common Stock		$	9,801							$	9,801
CB Financial Common Stock Issued in
Exchange for FWVB Common Stock			41,527								41,527
Total Consideration Paid			51,328				-				51,328
Assets Acquired:
Cash and Cash Equivalents			30,433								30,433
Net Loans			95,456								95,456
Investment Securities			187,628								187,628
Premises and Equipment			13,047				(9,335	)			3,712
Bank Owned Life Insurance			4,212								4,212
Core Deposit Intangible			12,789				(3,662	)			9,127
Deferred Tax Assets			(87	)			1,411				1,324
Other Assets			3,030								3,030
Total Assets Acquired			346,508				(11,586	)			334,922
Liabilities Assumed:
Deposits			281,620								281,620
Borrowings			22,329								22,329
Other Liabilities			3,117								3,117
Total Liabilities Assumed			307,066				-				307,066
Total Identifiable Net Assets			39,442				(11,586	)			27,856
Goodwill Recognized		$	11,886				11,586			$	23,472

 

As part of the FWVB merger, the Company identified employees from FWVB who would be retained and estimated a severance cost of $100,000 if those employees were terminated without cause within the first year of the merger. For the six months ended June 30, 2019, the Company paid out $52,000 in severance cost according to the FWVB merger agreement. In accordance with the merger agreement and GAAP, the severance accrual that was remaining as of the one-year anniversary of the April 30, 2018 merger, would be reversed, and recorded as an offset to current period compensation expense. As of the three months ended June 30, 2019, $48,000 was offset against compensation expense.

 

8

Note 3. Earnings Per Share

 

There are no convertible securities which would affect the numerator in calculating basic and diluted earnings per share; therefore, net income as presented on the Consolidated Statement of Income is used as the numerator.

 

The following table sets forth the composition of the weighted-average common shares (denominator) used in the basic and diluted earnings per share computation.

 

		Three Months Ended								Six Months Ended
		June 30,								June 30,
		2019				2018				2019				2018
Weighted-Average Common Shares Outstanding			5,680,993				5,266,714				5,680,993				4,817,525
Average Treasury Stock Shares			(247,456	)			(266,505	)			(247,795	)			(266,945	)
Weighted-Average Common Shares and Common Stock Equivalents Used to Calculate Basic Earnings Per Share			5,433,537				5,000,209				5,433,198				4,550,580
Additional Common Stock Equivalents (Stock Options and Restricted Stock) Used to Calculate Diluted Earnings Per Share			11,287				61,579				14,842				50,554
Weighted-Average Common Shares and Common Stock Equivalents Used to Calculate Diluted Earnings Per Share			5,444,824				5,061,788				5,448,040				4,601,134
Earnings per share:
Basic		$	0.55			$	0.19			$	1.09			$	0.51
Diluted			0.55				0.19				1.08				0.51

 

Note 4. Revenue Recognition from Contracts with Customers

 

The Company generally fully satisfies its performance obligations on its contracts with customers as services are rendered and the transaction prices are typically fixed; charged either on a periodic basis or based on activity. Because performance obligations are satisfied as services are rendered and the transaction prices are fixed, there is little judgment involved in applying ASC 606 that significantly affects the determination of the amount and timing of revenue from contracts with customers.

 

All the Company’s revenue from contracts with customers within the scope of ASC 606 is recognized as Non-Interest Income except for Other Real Estate Owned (Income), which is accounted for in Non-Interest Expense. The following table presents the Company’s sources of Non-Interest Income and Expense as of the periods indicated:

 

		(Dollars in thousands)
		Three Months Ended								Six Months Ended
		June 30,								June 30,
		2019				2018				2019				2018
NONINTEREST INCOME
Service Fees on Deposit Accounts (a)		$	798			$	719			$	1,551			$	1,310
Insurance Commissions			1,083				880				2,234				1,811
Other Commissions (c)			131				263				289				696
Net Gains on Sales of Loans (b)			50				46				142				54
Net Gain (Loss) on Sales of Investments (b)			7				-				(53	)			-
Fair Value of Equity Securities (b)			109				44				129				19
Net Gains on Purchased Tax Credits (b)			9				11				18				22
Net Gain on Disposal of Fixed Assets (b)			8				-				2				-
Income from Bank-Owned Life Insurance (b)			134				127				266				235
Other (b)			70				35				136				64
Total non-interest income			2,399				2,125				4,714				4,211
NONINTEREST EXPENSE
Other Real Estate Owned (Income)			(31	)			(19	)			(94	)			(12	)
Total non-interest expense			(31	)			(19	)			(94	)			(12	)
Net non-interest income		$	2,430			$	2,144			$	4,808			$	4,223

 

(a)

Interchange fees and ATM fees are included within this line item.

(b)

Not within the scope of ASC 606.

(c)

The Other Commissions category includes wealth management referral fees, merchant service fees, check sales and safe deposit box rentals totaling $124,000 and $110,000 for the three months ended June 30, 2019 and 2018, and $254,000 and $209,000 for the six months ended June 30, 2019 and 2018, respectively, which are in the scope of ASC 606. The remaining balances of $7,000 and $36,000 for the three and six months ended June 30, 2019, respectively, represent income from other various commissions. The remaining balances of $152,000 and $487,000 for the three and six months ended June 30, 2018, respectively, mainly represents income derived from an assumable rate conversion (“ARC”) loan referral fee for the three and six months ended June 30, 2018, and a bank-owned life insurance policy claim for the six months ended June 30, 2018, which are all outside the scope of ASC 606. The following narrative describes the Company’s revenue streams accounted for under the guidance of ASC 606 as follows:

Service Fees on Deposit Accounts : The Company earns fees from its deposit customers for transaction-based, account maintenance, and overdraft services. Transaction-based fees include services fees for ATM uses, stop payment charges, statement production, ACH and wire fees, which are recognized into income at the occurrence of an executed transaction and the point in time the Company fulfills the customer’s request. Account maintenance fees, which are primarily based on monthly maintenance activities, are earned over the course of the month, and satisfy the Company’s performance obligation. Overdraft fees are recognized as the overdrafts on customer’s accounts are incurred. The services fees on deposit accounts are automatically withdrawn from the customer’s accounts balance per their account agreement with the Company.

 

Interchange Fees : The Company earns interchange fees from debit/credit cardholder transactions conducted through the MasterCard network for our debit cards and through the Visa network for our credit cards. Interchange fees from cardholder transactions represent a percentage of the underlying transaction value and are recognized daily, concurrently with the transaction processing services provided to the cardholder. The Company currently does not offer a cardholder rewards program.

 

Insurance Commissions : The Company’s insurance subsidiary, Exchange Underwriters, derives commission and fee income from direct and agency bill insurance policies. Direct bill policies are invoiced directly from the insurance company provider to the customer, once the customer remits payment for the policy, the insurance company provider then remits the commission or fee income to EU on a monthly basis. Agency bill policies are invoiced from EU, the insurance underwriting agency, to the customer. EU records the insurance company policy payable and the commission or fee income earned on the policy. As all insurance policies are contracts with customers, each policy has different terms and conditions.

 

EU utilizes a report from their core insurance data processing program, The Agency Manager, otherwise known as “TAM”. The report from TAM captures all in force policies that are active in the system and annualizes the commission over the life of each individual contract. The report then provides an overall commission and fee income total for the monthly reporting financial statement period. This income is then compared to the amount of direct and agency bill income recorded in TAM for the reporting month and an adjustment to income is made according to the report and this is the income recognized for the portion of the insurance contract that has been earned by EU.

 

Other Commissions : The Company earns other commissions; such as, wealth management referral fees, merchant service fees, check sales and safe deposit box rentals to customers. The wealth management referral fees are earned as a referral of a bank customer initiates a customer relationship with an associated wealth management firm. These fees fulfill the contract/agreement between the Company and the wealth management firm. Merchant service fees are earned on customers who contract with the Company by utilizing credit card terminals issued and serviced by the Company. These fees are based on the volume and processing of card transactions accepted by customer businesses. Check sales are recognized as customers contact the Company for check supplies or the customer initiates the check order through the Company website to our third-party check company. These commissions are recognized as the third-party check company satisfies the contract of providing check stock to our customers. Safe deposit box rental income is recognized on a monthly basis, per each contract agreement with our customers. The safe deposit box income is automatically withdrawn from the customer’s deposit account on a monthly basis as this revenue is earned by the contract.

 

Gains/Losses on Sales of Other Real Estate Owned (“OREO”) : The Company records a gain or loss from the sale of OREO when control of the property transfers to the buyer, which generally occurs at the time of an executed deed. It is not common policy that the Company will finance an OREO property with the buyer. It is the Company’s belief that once loan collateral has been recognized as an OREO property, it needs to be sold to free the Company of any additional possible loss exposure. In addition, the Company occasionally will receive ownership in mineral rights with an OREO property. It has been the Company’s practice to retain ownership in the mineral rights and proceed to recognize the value of these rights to offset any potential loss exposure.

10

Note 5. Investment Securities

 

The following table presents the amortized cost and fair value of investment securities available-for-sale at the dates indicated:

 

		(Dollars in thousands)
		June 30, 2019
						Gross				Gross
		Amortized				Unrealized				Unrealized				Fair
		Cost				Gains				Losses				Value
U.S. Government Agencies		$	83,545			$	587			$	(162	)		$	83,970
Obligations of States and Political Subdivisions			28,775				760				(6	)			29,529
Mortgage-Backed Securities - Government-Sponsored Enterprises			117,309				2,611				(34	)			119,886
Equity Securities - Mutual Funds			1,000				5				(10	)			995
Equity Securities - Other			1,534				129				(39	)			1,624
Total		$	232,163			$	4,092			$	(251	)		$	236,004

 

		December 31, 2018
						Gross				Gross
		Amortized				Unrealized				Unrealized				Fair
		Cost				Gains				Losses				Value
U.S. Government Agencies		$	82,506			$	160			$	(2,087	)		$	80,579
Obligations of States and Political Subdivisions			44,737				230				(366	)			44,601
Mortgage-Backed Securities - Government-Sponsored Enterprises			97,535				582				(346	)			97,771
Equity Securities - Mutual Funds			1,000				-				(32	)			968
Equity Securities - Other			1,502				92				(104	)			1,490
Total		$	227,280			$	1,064			$	(2,935	)		$	225,409

 

The following tables show the Company’s gross unrealized losses and fair value, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position at the dates indicated:

 

		(Dollars in thousands)
		June 30, 2019
		Less than 12 months												12 Months or Greater												Total
		Number								Gross				Number								Gross				Number								Gross
		of				Fair				Unrealized				of				Fair				Unrealized				of				Fair				Unrealized
		Securities				Value				Losses				Securities				Value				Losses				Securities				Value				Losses
U.S. Government Agencies			2			$	5,965			$	(35	)			14			$	38,372			$	(127	)			16			$	44,337			$	(162	)
Obligations of States and Political Subdivisions			-				-				-				3				1,861				(6	)			3				1,861				(6	)
Mortgage-Backed Securities - Government Sponsored Enterprises			-				-				-				6				11,131				(34	)			6				11,131				(34	)
Equity Securities - Mutual Fund			-				-				-				1				489				(10	)			1				489				(10	)
Equity Securities - Other			7				590				(34	)			1				56				(5	)			8				646				(39	)
Total			9			$	6,555			$	(69	)			25			$	51,909			$	(182	)			34			$	58,464			$	(251	)

 

		December 31, 2018
		Less than 12 months												12 Months or Greater												Total
		Number								Gross				Number								Gross				Number								Gross
		of				Fair				Unrealized				of				Fair				Unrealized				of				Fair				Unrealized
		Securities				Value				Losses				Securities				Value				Losses				Securities				Value				Losses
U.S. Government Agencies			-			$	-			$	-				23			$	65,450			$	(2,087	)			23			$	65,450			$	(2,087	)
Obligations of States and Political Subdivisions			24				13,212				(133	)			25				11,918				(233	)			49				25,130				(366	)
Mortgage-Backed Securities - Government Sponsored Enterprises			-				-				-				9				13,874				(346	)			9				13,874				(346	)
Equity Securities - Mutual Fund			2				968				(32	)			-				-				-				2				968				(32	)
Equity Securities - Other			7				592				(68	)			3				225				(36	)			10				817				(104	)
Total			33			$	14,772			$	(233	)			60			$	91,467			$	(2,702	)			93			$	106,239			$	(2,935	)

 

For debt securities, the Company does not believe that any individual unrealized loss as of June 30, 2019 or December 31, 2018, represents an other-than-temporary impairment. The Company performs a review of the entire securities portfolio on a quarterly basis to identify securities that may indicate an other-than-temporary impairment. The Company’s management considers the length of time and the extent to which the fair value has been less than cost, and the financial condition of the issuer. The securities that are temporarily impaired at June 30, 2019 and December 31, 2018 relate principally to changes in interest rates subsequent to the acquisition of the specific securities. The Company does not intend to sell, or it is not more likely than not that it will be required to sell any of the securities in an unrealized loss position before recovery of its amortized cost or maturity of the security.

 

The following table presents the scheduled maturities of investment securities as of the date indicated:

 

		(Dollars in thousands)
		June 30, 2019
		Available-for-Sale
		Amortized				Fair
		Cost				Value
Due in One Year or Less		$	7,205			$	7,217
Due after One Year through Five Years			67,921				68,038
Due after Five Years through Ten Years			40,535				41,481
Due after Ten Years			116,502				119,268
Total		$	232,163			$	236,004

 

Equity Securities – Mutual Funds and Equity Securities – Other do not have a scheduled maturity date but have been included in the Due After Ten Years category.

12

Note 6. Loans and Related Allowance for Loan Loss

 

The Company’s loan portfolio is made up of four classifications: real estate loans, commercial and industrial loans, consumer loans and other loans. These segments are further segregated between loans accounted for under the amortized cost method (“Originated Loans”) and acquired loans that were originally recorded at fair value with no carryover of the related pre-merger allowance for loan losses (“Loans Acquired at Fair Value”). The following table presents the classifications of loans as of the dates indicated.

 

		(Dollars in thousands)
		June 30, 2019								December 31, 2018
		Amount				Percent				Amount				Percent
Originated Loans
Real Estate:
Residential		$	246,963				32.7	%		$	235,492				32.6	%
Commercial			247,671				32.7				229,455				31.8
Construction			56,054				7.4				46,824				6.5
Commercial and Industrial			79,040				10.4				78,466				10.9
Consumer			114,897				15.2				119,731				16.6
Other			12,242				1.6				11,623				1.6
Total Originated Loans			756,867				100.0	%			721,591				100.0	%
Allowance for Loan Losses			(9,091	)							(8,942	)
Loans, Net		$	747,776							$	712,649
Loans Acquired at Fair Value
Real Estate:
Residential		$	83,902				46.9	%		$	91,277				47.8	%
Commercial			69,511				38.8				77,609				40.5
Construction			4,361				2.4				2,000				1.0
Commercial and Industrial			14,810				8.3				12,997				6.8
Consumer			1,830				1.0				2,510				1.3
Other			4,607				2.6				4,888				2.6
Total Loans Acquired at Fair Value			179,021				100.0	%			191,281				100.0	%
Allowance for Loan Losses			(600	)							(616	)
Loans, Net		$	178,421							$	190,665
Total Loans
Real Estate:
Residential		$	330,865				35.3	%		$	326,769				35.9	%
Commercial			317,182				33.9				307,064				33.6
Construction			60,415				6.5				48,824				5.3
Commercial and Industrial			93,850				10				91,463				10.0
Consumer			116,727				12.5				122,241				13.4
Other			16,849				1.8				16,511				1.8
Total Loans			935,888				100.0	%			912,872				100.0	%
Allowance for Loan Losses			(9,691	)							(9,558	)
Loans, Net		$	926,197							$	903,314

 

Total unamortized net deferred loan fees were $766,000 and $926,000 at June 30, 2019 and December 31, 2018, respectively.

 

Real estate loans serviced for others, which are not included in the Consolidated Statement of Financial Condition, totaled $101.4 million and $99.0 million at June 30, 2019 and December 31, 2018, respectively.

The following table presents loans summarized by the aggregate Pass and the criticized categories of Special Mention, Substandard and Doubtful within the internal risk rating system as of the dates indicated. At June 30, 2019 and December 31, 2018, there were no loans in the criticized category of Loss within the internal risk rating system.

 

		(Dollars in thousands)
		June 30, 2019
						Special
		Pass				Mention				Substandard				Doubtful				Total
Originated Loans
Real Estate:
Residential		$	245,071			$	1,026			$	866			$	-			$	246,963
Commercial			231,612				11,161				3,803				1,095				247,671
Construction			55,759				-				295				-				56,054
Commercial and Industrial			69,880				8,126				39				995				79,040
Consumer			114,792				-				105				-				114,897
Other			12,242				-				-				-				12,242
Total Originated Loans		$	729,356			$	20,313			$	5,108			$	2,090			$	756,867
Loans Acquired at Fair Value
Real Estate:
Residential		$	83,116			$	-			$	786			$	-			$	83,902
Commercial			60,354				7,004				2,153				-				69,511
Construction			4,361				-				-				-				4,361
Commercial and Industrial			14,794				-				16				-				14,810
Consumer			1,830				-				-				-				1,830
Other			4,509				98				-				-				4,607
Total Loans Acquired at Fair Value		$	168,964			$	7,102			$	2,955			$	-			$	179,021
Total Loans
Real Estate:
Residential		$	328,187			$	1,026			$	1,652			$	-			$	330,865
Commercial			291,966				18,165				5,956				1,095				317,182
Construction			60,120				-				295				-				60,415
Commercial and Industrial			84,674				8,126				55				995				93,850
Consumer			116,622				-				105				-				116,727
Other			16,751				98				-				-				16,849
Total Loans		$	898,320			$	27,415			$	8,063			$	2,090			$	935,888

 

The increase of $4.7 million in the substandard loan category as of June 30, 2019 was mainly due to two commercial real estate relationships for $2.9 million and $1.7 million that were evaluated for impairment and were identified as having additional credit risk. The $2.9 million relationship has been assigned to a receiver to manage the property. The $1.7 million relationship paid current after quarter-end. Additionally, the loan is expected to be paid off without anticipated loss in the third quarter of 2019.

		December 31, 2018
						Special
		Pass				Mention				Substandard				Doubtful				Total
Originated Loans
Real Estate:
Residential		$	233,872			$	1,071			$	549			$	-			$	235,492
Commercial			222,279				5,301				704				1,171				229,455
Construction			43,522				2,902				400				-				46,824
Commercial and Industrial			68,553				8,618				228				1,067				78,466
Consumer			119,648				-				83				-				119,731
Other			11,623				-				-				-				11,623
Total Originated Loans		$	699,497			$	17,892			$	1,964			$	2,238			$	721,591
Loans Acquired at Fair Value
Real Estate:
Residential		$	89,490			$	851			$	936			$	-			$	91,277
Commercial			69,954				7,175				480				-				77,609
Construction			2,000				-				-				-				2,000
Commercial and Industrial			12,981				-				16				-				12,997
Consumer			2,510				-				-				-				2,510
Other			4,785				103				-				-				4,888
Total Loans Acquired at Fair Value		$	181,720			$	8,129			$	1,432			$	-			$	191,281
Total Loans
Real Estate:
Residential		$	323,362			$	1,922			$	1,485			$	-			$	326,769
Commercial			292,233				12,476				1,184				1,171				307,064
Construction			45,522				2,902				400				-				48,824
Commercial and Industrial			81,534				8,618				244				1,067				91,463
Consumer			122,158				-				83				-				122,241
Other			16,408				103				-				-				16,511
Total Loans		$	881,217			$	26,021			$	3,396			$	2,238			$	912,872

 

The following table presents the classes of the loan portfolio summarized by the aging categories of performing loans and nonaccrual loans as of the dates indicated.

 

		(Dollars in thousands)
		June 30, 2019
						30-59				60-89				90 Days
		Loans				Days				Days				Or More				Total				Non-				Total
		Current				Past Due				Past Due				Past Due				Past Due				Accrual				Loans
Originated Loans
Real Estate:
Residential		$	245,623			$	229			$	30			$	20			$	279			$	1,061			$	246,963
Commercial			244,490				32				-				-				32				3,149				247,671
Construction			56,054				-				-				-				-				-				56,054
Commercial and Industrial			78,247				-				-				-				-				793				79,040
Consumer			114,044				611				120				17				748				105				114,897
Other			12,242				-				-				-				-				-				12,242
Total Originated Loans		$	750,700			$	872			$	150			$	37			$	1,059			$	5,108			$	756,867
Loans Acquired at Fair Value
Real Estate:
Residential		$	82,696			$	43			$	-			$	-			$	43			$	1,163			$	83,902
Commercial			67,867				-				-				1,644				1,644				-				69,511
Construction			4,361				-				-				-				-				-				4,361
Commercial and Industrial			14,725				69				-				-				69				16				14,810
Consumer			1,830				-				-				-				-				-				1,830
Other			4,607				-				-				-				-				-				4,607
Total Loans Acquired at Fair Value		$	176,086			$	112			$	-			$	1,644			$	1,756			$	1,179			$	179,021
Total Loans
Real Estate:
Residential		$	328,319			$	272			$	30			$	20			$	322			$	2,224			$	330,865
Commercial			312,357				32				-				1,644				1,676				3,149				317,182
Construction			60,415				-				-				-				-				-				60,415
Commercial and Industrial			92,972				69				-				-				69				809				93,850
Consumer			115,874				611				120				17				748				105				116,727
Other			16,849				-				-				-				-				-				16,849
Total Loans		$	926,786			$	984			$	150			$	1,681			$	2,815			$	6,287			$	935,888

 

		December 31, 2018
						30-59				60-89				90 Days
		Loans				Days				Days				Or More				Total				Non-				Total
		Current				Past Due				Past Due				Past Due				Past Due				Accrual				Loans
Originated Loans
Real Estate:
Residential		$	232,967			$	1,374			$	72			$	324			$	1,770			$	755			$	235,492
Commercial			229,189				84				182				-				266				-				229,455
Construction			46,824				-				-				-				-				-				46,824
Commercial and Industrial			77,222				216				-				-				216				1,028				78,466
Consumer			118,256				1,319				70				3				1,392				83				119,731
Other			11,623				-				-				-				-				-				11,623
Total Originated Loans		$	716,081			$	2,993			$	324			$	327			$	3,644			$	1,866			$	721,591
Loans Acquired at Fair Value
Real Estate:
Residential		$	89,405			$	408			$	65			$	-			$	473			$	1,399			$	91,277
Commercial			77,532				77				-				-				77				-				77,609
Construction			2,000				-				-				-				-				-				2,000
Commercial and Industrial			12,929				52				-				-				52				16				12,997
Consumer			2,491				18				1				-				19				-				2,510
Other			4,888				-				-				-				-				-				4,888
Total Loans Acquired at Fair Value		$	189,245			$	555			$	66			$	-			$	621			$	1,415			$	191,281
Total Loans
Real Estate:
Residential		$	322,372			$	1,782			$	137			$	324			$	2,243			$	2,154			$	326,769
Commercial			306,721				161				182				-				343				-				307,064
Construction			48,824				-				-				-				-				-				48,824
Commercial and Industrial			90,151				268				-				-				268				1,044				91,463
Consumer			120,747				1,337				71				3				1,411				83				122,241
Other			16,511				-				-				-				-				-				16,511
Total Loans		$	905,326			$	3,548			$	390			$	327			$	4,265			$	3,281			$	912,872

 

The following table sets forth the amounts and categories of our nonperforming assets at the dates indicated. Included in nonperforming loans and assets are troubled debt restructurings (“TDRs”), which are loans whose contractual terms have been restructured in a manner which grants a concession to a borrower experiencing financial difficulties. Nonaccrual TDRs are included in their specific loan category in the nonaccrual loans section.

 

		(Dollars in Thousands)
		June 30,				December 31,
		2019				2018
Nonaccrual Loans:
Originated Loans:
Real Estate:
Residential		$	1,061			$	755
Commercial			3,149				-
Commercial and Industrial			793				1,028
Consumer			105				83
Total Originated Nonaccrual Loans			5,108				1,866
Loans Acquired at Fair Value:
Real Estate:
Residential			1,163				1,399
Commercial and Industrial			16				16
Total Loans Acquired at Fair Value Nonaccrual Loans			1,179				1,415
Total Nonaccrual Loans			6,287				3,281
Accruing Loans Past Due 90 Days or More:
Originated Loans:
Real Estate:
Residential			20				324
Consumer			17				3
Total Originated Accruing Loans 90 Days or More Past Due			37				327
Loans Acquired at Fair Value:
Real Estate:
Commercial			1,644				-
Total Loans Acquired at Fair Value Accruing Loans 90 Days or More Past Due			1,644				-
Total Accruing Loans 90 Days or More Past Due			1,681				327
Total Nonaccrual Loans and Accruing Loans 90 Days or More Past Due			7,968				3,608
Troubled Debt Restructurings, Accruing:
Originated Loans:
Real Estate - Residential			85				26
Real Estate - Commercial			1,072				980
Commercial and Industrial			113				154
Total Originated Loans			1,270				1,160
Loans Acquired at Fair Value:
Real Estate - Residential			351				1,212
Real Estate - Commercial			313				333
Total Loans Acquired at Fair Value			664				1,545
Total Troubled Debt Restructurings, Accruing			1,934				2,705
Total Nonperforming Loans			9,902				6,313
Real Estate Owned:
Residential			158				46
Commercial			174				871
Total Real Estate Owned			332				917
Total Nonperforming Assets		$	10,234			$	7,230
Nonperforming Loans to Total Loans			1.06	%			0.69	%
Nonperforming Assets to Total Assets			0.78				0.56

 

The recorded investment of residential real estate loans for which formal foreclosure proceedings were in process according to applicable requirements of the local jurisdiction was $962,000 and $1.4 million at June 30, 2019 and December 31, 2018, respectively.

 

TDRs typically are the result of our loss mitigation activities whereby concessions are granted to minimize loss and avoid foreclosure or repossession of collateral. The concessions granted for the TDRs in the portfolio primarily consist of, but are not limited to, modification of payment or other terms, temporary rate modification and extension of maturity date. Loans classified as TDRs consisted of 13 loans totaling $2.8 million and 12 loans totaling $3.6 million at June 30, 2019 and December 31, 2018, respectively. Originated loans classified as TDRs consisted of eight loans totaling $2.2 million and six loans totaling $2.1 million at June 30, 2019 and December 31, 2018, respectively. Loans acquired at fair value classified as TDRs consisted of five loans totaling $664,000 and six loans totaling $1.5 million at June 30, 2019 and December 31, 2018, respectively.

 

During the three months ended June 30, 2019, one originated commercial real estate loan modified terms in a TDR transaction.

 

For three months ended June 30, 2018, one originated commercial and industrial line of credit loan entered into a TDR transaction and was termed-out due to declining updated financial information and one acquired loan at fair value TDR for residential real estate was due to the FWVB merger. In addition, there was one acquired loan at fair value TDR from the FFCO merger for commercial real estate that paid off during the three months ended June 30, 2018.

 

During the six months ended June 30, 2019, one residential real estate loan previously identified as an acquired loan at fair value TDR paid off, and one originated residential real estate loan modified in a TDR transaction by extending the term of the loan.

 

For the six months ended June 30, 2018, one originated commercial and industrial TDR loan was fully charged-off due to declining updated financial information, one originated consumer loan previously identified as a TDR paid off and one commercial and industrial loan previously identified as an acquired loan at fair value paid off.

 

No TDRs subsequently defaulted during the three and six months ended June 30, 2019 and 2018, respectively.

 

 

 

 

 

 

 

The following table presents information at the time of modification related to loans modified in a TDR during the three months ended June 30, 2019 and 2018, and the six months ended June 30, 2019. There were no loans modified into a TDR transaction during the quarter-ended March 31, 2018.

 

		(Dollars in thousands)
		Three Months Ended June 30, 2019
						Pre-				Post-
						Modification				Modification
		Number				Outstanding				Outstanding
		of				Recorded				Recorded				Related
		Contracts				Investment				Investment				Allowance
Originated Loans
Real Estate
Commercial			1			$	114			$	114			$	-
Total			1			$	114			$	114			$	-

 

		Three Months Ended June 30, 2018
						Pre-				Post-
						Modification				Modification
		Number				Outstanding				Outstanding
		of				Recorded				Recorded				Related
		Contracts				Investment				Investment				Allowance
Originated Loans
Real Estate
Commercial and Industrial			1			$	161			$	161			$	-
Total			1			$	161			$	161			$	-
Loans Acquired at Fair Value
Real Estate
Residential			1			$	7			$	7			$	-
Total			1			$	7			$	7			$	-

 

		Six Months Ended June 30, 2019
						Pre-				Post-
						Modification				Modification
		Number				Outstanding				Outstanding
		of				Recorded				Recorded				Related
		Contracts				Investment				Investment				Allowance
Originated Loans
Real Estate
Residential			1			$	61			$	61			$	-
Commercial			1				114				114				-
Total			2			$	175			$	175			$	-

 

The following table presents a summary of the loans considered to be impaired as of the dates indicated.

 

		(Dollars in thousands)
		June 30, 2019
										Unpaid				Average				Interest
		Recorded				Related				Principal				Recorded				Income
		Investment				Allowance				Balance				Investment				Recognized
With No Related Allowance Recorded:
Originated Loans
Real Estate:
Residential		$	146			$	-			$	150			$	153			$	2
Commercial			1,825				-				1,835				1,890				44
Construction			296				-				296				362				11
Commercial and Industrial			152				-				154				173				4
Total With No Related Allowance Recorded		$	2,419			$	-			$	2,435			$	2,578			$	61
Loans Acquired at Fair Value
Real Estate:
Residential		$	351			$	-			$	351			$	355			$	8
Commercial			2,465				-				2,465				2,488				76
Total With No Related Allowance Recorded		$	2,816			$	-			$	2,816			$	2,843			$	84
Total Loans
Real Estate:
Residential		$	497			$	-			$	501			$	508			$	10
Commercial			4,290				-				4,300				4,378				120
Construction			296				-				296				362				11
Commercial and Industrial			152				-				154				173				4
Total With No Related Allowance Recorded		$	5,235			$	-			$	5,251			$	5,421			$	145
With A Related Allowance Recorded:
Originated Loans
Real Estate:
Commercial		$	3,523			$	656			$	3,523			$	3,528			$	92
Commercial and Industrial			995				764				1,123				1,147				31
Total With A Related Allowance Recorded		$	4,518			$	1,420			$	4,646			$	4,675			$	123
Loans Acquired at Fair Value
Real Estate:
Commercial and Industrial		$	16			$	7			$	16			$	16			$	-
Total With A Related Allowance Recorded		$	16			$	7			$	16			$	16			$	-
Total Loans
Real Estate:
Commercial		$	3,523			$	656			$	3,523			$	3,528			$	92
Commercial and Industrial			1,011				771				1,139				1,163				31
Total With A Related Allowance Recorded		$	4,534			$	1,427			$	4,662			$	4,691			$	123

 

		June 30, 2019 (cont.)
										Unpaid				Average				Interest
		Recorded				Related				Principal				Recorded				Income
		Investment				Allowance				Balance				Investment				Recognized
Total Impaired Loans:
Originated Loans
Real Estate:
Residential		$	146			$	-			$	150			$	153			$	2
Commercial			5,348				656				5,358				5,418				136
Construction			296				-				296				362				11
Commercial and Industrial			1,147				764				1,277				1,320				35
Total Impaired Loans		$	6,937			$	1,420			$	7,081			$	7,253			$	184
Loans Acquired at Fair Value
Real Estate:
Residential		$	351			$	-			$	351			$	355			$	8
Commercial			2,465				-				2,465				2,488				76
Commercial and Industrial			16				7				16				16				-
Total Impaired Loans		$	2,832			$	7			$	2,832			$	2,859			$	84
Total Loans
Real Estate:
Residential		$	497			$	-			$	501			$	508			$	10
Commercial			7,813				656				7,823				7,906				212
Construction			296				-				296				362				11
Commercial and Industrial			1,163				771				1,293				1,336				35
Total Impaired Loans		$	9,769			$	1,427			$	9,913			$	10,112			$	268

 

The increase of $1.9 million in impaired loans as of June 30, 2019 was mainly due to additional credit risk assessed on a commercial real estate relationship.

 

 

 

 

 

 

 

		December 31, 2018
										Unpaid				Average				Interest
		Recorded				Related				Principal				Recorded				Income
		Investment				Allowance				Balance				Investment				Recognized
With No Related Allowance Recorded:
Originated Loans
Real Estate:
Residential		$	71			$	–			$	74			$	82			$	4
Commercial			1,550				–				1,550				1,626				74
Construction			400				–				400				466				25
Commercial and Industrial			382				–				394				403				5
Total With No Related Allowance Recorded		$	2,403			$	–			$	2,418			$	2,577			$	108
Loans Acquired at Fair Value
Real Estate:
Residential		$	1,212			$	–			$	1,212			$	1,234			$	63
Commercial			2,466				–				2,466				1,868				123
Total With No Related Allowance Recorded		$	3,678			$	–			$	3,678			$	3,102			$	186
Total Loans
Real Estate:
Residential		$	1,283			$	–			$	1,286			$	1,316			$	67
Commercial			4,016				–				4,016				3,494				197
Construction			400				–				400				466				25
Commercial and Industrial			382				–				394				403				5
Total With No Related Allowance Recorded		$	6,081			$	–			$	6,096			$	5,679			$	294
With A Related Allowance Recorded:
Originated Loans
Real Estate:
Commercial		$	674			$	211			$	674			$	716			$	40
Commercial and Industrial			1,066				787				1,171				1,193				63
Total With A Related Allowance Recorded		$	1,740			$	998			$	1,845			$	1,909			$	103
Loans Acquired at Fair Value
Real Estate:
Commercial		$	44			$	8			$	44			$	29			$	3
Commercial and Industrial			16				6				16				16				–
Total With A Related Allowance Recorded		$	60			$	14			$	60			$	45			$	3
Total Loans
Real Estate:
Commercial		$	718			$	219			$	718			$	745			$	43
Commercial and Industrial			1,082				793				1,187				1,209				63
Total With A Related Allowance Recorded		$	1,800			$	1,012			$	1,905			$	1,954			$	106

 

 

		December 31, 2018 (cont.)
										Unpaid				Average				Interest
		Recorded				Related				Principal				Recorded				Income
		Investment				Allowance				Balance				Investment				Recognized
Total Impaired Loans
Originated Loans
Real Estate:
Residential		$	71			$	–			$	74			$	82			$	4
Commercial			2,224				211				2,224				2,342				114
Construction			400				–				400				466				25
Commercial and Industrial			1,448				787				1,565				1,596				68
Total Impaired Loans		$	4,143			$	998			$	4,263			$	4,486			$	211
Loans Acquired at Fair Value
Real Estate:
Residential		$	1,212			$	–			$	1,212			$	1,234			$	63
Commercial			2,510				8				2,510				1,897				126
Commercial and Industrial			16				6				16				16				–
Total Impaired Loans		$	3,738			$	14			$	3,738			$	3,147			$	189
Total Loans
Real Estate:
Residential		$	1,283			$	–			$	1,286			$	1,316			$	67
Commercial			4,734				219				4,734				4,239				240
Construction			400				–				400				466				25
Commercial and Industrial			1,464				793				1,581				1,612				68
Total Impaired Loans		$	7,881			$	1,012			$	8,001			$	7,633			$	400

 

 

 

 

 

 

The following table presents the activity in the allowance for loan losses summarized by major classifications and segregated into the amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for potential impairment at the dates and for the periods indicated.

 

		(Dollars in thousands)
		June 30, 2019
		Real				Real				Real				Commercial
		Estate				Estate				Estate				and
		Residential				Commercial				Construction				Industrial				Consumer				Other				Unallocated				Total
Originated Loans
March 31, 2019		$	1,154			$	2,127			$	500			$	2,468			$	1,733			$	–			$	811			$	8,793
Charge-offs			(21	)			–				–				–				(73	)			–				–				(94	)
Recoveries			5				7				–				1				29				–				–				42
Provision			(42	)			866				(12	)			136				(189	)			–				(409	)			350
June 30, 2019		$	1,096			$	3,000			$	488			$	2,605			$	1,500			$	–			$	402			$	9,091
Loans Acquired at Fair Value
March 31, 2019		$	–			$	423			$	–			$	85			$	–			$	–			$	111			$	619
Charge-offs			(22	)			–				–				–				–				–				–				(22	)
Recoveries			–				1				–				–				2				–				–				3
Provision			22				22				–				28				(2	)			–				(70	)			–
June 30, 2019		$	–			$	446			$	–			$	113			$	–			$	–			$	41			$	600
Total Allowance for Loan Losses
March 31, 2019		$	1,154			$	2,550			$	500			$	2,553			$	1,733			$	–			$	922			$	9,412
Charge-offs			(43	)			–				–				–				(73	)			–				–				(116	)
Recoveries			5				8				–				1				31				–				–				45
Provision			(20	)			888				(12	)			164				(191	)			–				(479	)			350
June 30, 2019		$	1,096			$	3,446			$	488			$	2,718			$	1,500			$	–			$	443			$	9,691
Originated Loans
December 31, 2018		$	1,050			$	2,217			$	395			$	2,698			$	2,027			$	–			$	555			$	8,942
Charge-offs			(21	)			–				–				–				(285	)			–				–				(306	)
Recoveries			9				19				–				2				50				–				–				80
Provision			58				764				93				(95	)			(292	)			–				(153	)			375
June 30, 2019		$	1,096			$	3,000			$	488			$	2,605			$	1,500			$	–			$	402			$	9,091
Loans Acquired at Fair Value
December 31, 2018		$	–			$	476			$	–			$	109			$	–			$	–			$	31			$	616
Charge-offs			(22	)			–				–				–				(1	)			–				–				(23	)
Recoveries			–				2				–				–				5				–				–				7
Provision			22				(32	)			–				4				(4	)			–				10				–
June 30, 2019		$	–			$	446			$	–			$	113			$	–			$	–			$	41			$	600
Total Allowance for Loan Losses
December 31, 2018		$	1,050			$	2,693			$	395			$	2,807			$	2,027			$	–			$	586			$	9,558
Charge-offs			(43	)			–				–				–				(286	)			–				–				(329	)
Recoveries			9				21				–				2				55				–				–				87
Provision			80				732				93				(91	)			(296	)			–				(143	)			375
June 30, 2019		$	1,096			$	3,446			$	488			$	2,718			$	1,500			$	–			$	443			$	9,691

 

 

 

 

		June 30, 2019
		Real				Real				Real				Commercial
		Estate				Estate				Estate				and
		Residential				Commercial				Construction				Industrial				Consumer				Other				Unallocated				Total
Originated Loans
Individually Evaluated for Impairment		$	–			$	656			$	–			$	764			$	–			$	–			$	–			$	1,420
Collectively Evaluated for Potential Impairment		$	1,096			$	2,344			$	488			$	1,841			$	1,500			$	–			$	402			$	7,671
Loans Acquired at Fair Value
Individually Evaluated for Impairment		$	–			$	–			$	–			$	7			$	–			$	–			$	–			$	7
Collectively Evaluated for Potential Impairment		$	–			$	446			$	–			$	106			$	–			$	–			$	41			$	593
Total Allowance for Loan Losses
Individually Evaluated for Impairment		$	–			$	656			$	–			$	771			$	–			$	–			$	–			$	1,427
Collectively Evaluated for Potential Impairment		$	1,096			$	2,790			$	488			$	1,947			$	1,500			$	–			$	443			$	8,264

 

 

		December 31, 2018
		Real				Real				Real				Commercial
		Estate				Estate				Estate				and
		Residential				Commercial				Construction				Industrial				Consumer				Other				Unallocated				Total
Originated Loans
Individually Evaluated for Impairment		$	–			$	211			$	–			$	787			$	–			$	–			$	–			$	998
Collectively Evaluated for Potential Impairment		$	1,050			$	2,006			$	395			$	1,911			$	2,027			$	–			$	555			$	7,944
Loans Acquired at Fair Value
Individually Evaluated for Impairment		$	–			$	8			$	–			$	6			$	–			$	–			$	–			$	14
Collectively Evaluated for Potential Impairment		$	–			$	468			$	–			$	103			$	–			$	–			$	31			$	602
Total Allowance for Loan Losses
Individually Evaluated for Impairment		$	–			$	219			$	–			$	793			$	–			$	–			$	–			$	1,012
Collectively Evaluated for Potential Impairment		$	1,050			$	2,474			$	395			$	2,014			$	2,027			$	–			$	586			$	8,546

 

 

 

 

		June 30, 2018
		Real				Real				Real				Commercial
		Estate				Estate				Estate				and
		Residential				Commercial				Construction				Industrial				Consumer				Other				Unallocated				Total
Originated Loans
March 31, 2018		$	875			$	2,206			$	156			$	2,771			$	2,156			$	–			$	36			$	8,200
Charge-offs			–				–				–				–				(157	)			–				–				(157	)
Recoveries			8				19				–				1				27				–				–				55
Provision			(20	)			86				103				27				104				–				300				600
June 30, 2018		$	863			$	2,311			$	259			$	2,799			$	2,130			$	–			$	336			$	8,698
Loans Acquired at Fair Value
March 31, 2018		$	–			$	487			$	–			$	167			$	–			$	–			$	42			$	696
Charge-offs			(32	)			–				–				–				–				–				–				(32	)
Recoveries			7				1				–				–				1				–				–				9
Provision			25				5				–				(48	)			(1	)			–				19				–
June 30, 2018		$	–			$	493			$	–			$	119			$	–			$	–			$	61			$	673
Total Allowance for Loan Losses
March 31, 2018		$	875			$	2,693			$	156			$	2,938			$	2,156			$	–			$	78			$	8,896
Charge-offs			(32	)			–				–				–				(157	)			–				–				(189	)
Recoveries			15				20				–				1				28				–				–				64
Provision			5				91				103				(21	)			103				–				319				600
June 30, 2018		$	863			$	2,804			$	259			$	2,918			$	2,130			$	–			$	397			$	9,371
Originated Loans
December 31, 2017		$	891			$	1,799			$	276			$	2,461			$	2,358			$	–			$	430			$	8,215
Charge-offs			(27	)			–				–				(1,398	)			(298	)			–				–				(1,723	)
Recoveries			12				19				–				3				72				–				–				106
Provision			(13	)			493				(17	)			1,733				(2	)			–				(94	)			2,100
June 30, 2018		$	863			$	2,311			$	259			$	2,799			$	2,130			$	–			$	336			$	8,698
Loans Acquired at Fair Value
December 31, 2017		$	–			$	490			$	–			$	83			$	–			$	–			$	8			$	581
Charge-offs			(32	)			–				–				–				–				–				–				(32	)
Recoveries			8				115				–				–				1				–				–				124
Provision			24				(112	)			–				36				(1	)			–				53				–
June 30, 2018		$	–			$	493			$	–			$	119			$	–			$	–			$	61			$	673
Total Allowance for Loan Losses
December 31, 2017		$	891			$	2,289			$	276			$	2,544			$	2,358			$	–			$	438			$	8,796
Charge-offs			(59	)			–				–				(1,398	)			(298	)			–				–				(1,755	)
Recoveries			20				134				–				3				73				–				–				230
Provision			11				381				(17	)			1,769				(3	)			–				(41	)			2,100
June 30, 2018		$	863			$	2,804			$	259			$	2,918			$	2,130			$	–			$	397			$	9,371

 

		June 30, 2018
		Real				Real				Real				Commercial
		Estate				Estate				Estate				and
		Residential				Commercial				Construction				Industrial				Consumer				Other				Unallocated				Total
Originated Loans
Individually Evaluated for Impairment		$	–			$	351			$	–			$	1,264			$	–			$	–			$	–			$	1,615
Collectively Evaluated for Potential Impairment		$	863			$	1,960			$	259			$	1,535			$	2,130			$	–			$	336			$	7,083
Loans Acquired at Fair Value
Individually Evaluated for Impairment		$	–			$	–			$	–			$	3			$	–			$	–			$	–			$	3
Collectively Evaluated for Potential Impairment		$	–			$	493			$	–			$	116			$	–			$	–			$	61			$	670
Total Allowance for Loan Losses
Individually Evaluated for Impairment		$	–			$	351			$	–			$	1,267			$	–			$	–			$	–			$	1,618
Collectively Evaluated for Potential Impairment		$	863			$	2,453			$	259			$	1,651			$	2,130			$	–			$	397			$	7,753

 

The following table presents changes in the accretable discount on the loans acquired at fair value for the dates indicated (dollars in thousands).

 

		Accretable Discount
Balance at December 31, 2018		$	1,912
Accretable Yield			(138	)
Balance at June 30, 2019		$	1,774

 

The following table presents the major classifications of loans summarized by individually evaluated for impairment and collectively evaluated for potential impairment as of the dates indicated.

 

		(Dollars in thousands)
		June 30, 2019
		Real				Real				Real				Commercial
		Estate				Estate				Estate				and
		Residential				Commercial				Construction				Industrial				Consumer				Other				Total
Originated Loans
Individually Evaluated for Impairment		$	146			$	5,348			$	296			$	1,147			$	–			$	–			$	6,937
Collectively Evaluated for Potential Impairment			246,817				242,323				55,758				77,893				114,897				12,242				749,930
		$	246,963			$	247,671			$	56,054			$	79,040			$	114,897			$	12,242			$	756,867
Loans Acquired at Fair Value
Individually Evaluated for Impairment		$	351			$	2,465			$	–			$	16			$	–			$	–			$	2,832
Collectively Evaluated for Potential Impairment			83,551				67,046				4,361				14,794				1,830				4,607				176,189
		$	83,902			$	69,511			$	4,361			$	14,810			$	1,830			$	4,607			$	179,021
Total Loans
Individually Evaluated for Impairment		$	497			$	7,813			$	296			$	1,163			$	–			$	–			$	9,769
Collectively Evaluated for Potential Impairment			330,368				309,369				60,119				92,687				116,727				16,849				926,119
		$	330,865			$	317,182			$	60,415			$	93,850			$	116,727			$	16,849			$	935,888

 

		December 31, 2018
		Real				Real				Real				Commercial
		Estate				Estate				Estate				and
		Residential				Commercial				Construction				Industrial				Consumer				Other				Total
Originated Loans
Individually Evaluated for Impairment		$	71			$	2,224			$	400			$	1,448			$	–			$	–			$	4,143
Collectively Evaluated for Potential Impairment			235,421				227,231				46,424				77,018				119,731				11,623				717,448
		$	235,492			$	229,455			$	46,824			$	78,466			$	119,731			$	11,623			$	721,591
Loans Acquired at Fair Value
Individually Evaluated for Impairment		$	1,212			$	2,510			$	–			$	16			$	–			$	–			$	3,738
Collectively Evaluated for Potential Impairment			90,065				75,099				2,000				12,981				2,510				4,888				187,543
		$	91,277			$	77,609			$	2,000			$	12,997			$	2,510			$	4,888			$	191,281
Total Loans
Individually Evaluated for Impairment		$	1,283			$	4,734			$	400			$	1,464			$	–			$	–			$	7,881
Collectively Evaluated for Potential Impairment			325,486				302,330				48,424				89,999				122,241				16,511				904,991
		$	326,769			$	307,064			$	48,824			$	91,463			$	122,241			$	16,511			$	912,872