XML 36 R22.htm IDEA: XBRL DOCUMENT v3.10.0.1
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
6 Months Ended
Jun. 30, 2018
Loans and Leases Receivable Disclosure [Abstract]  
Schedule of loans, net of deferred costs and fees
  At June 30, 2018  At December 31, 2017 
Real estate        
Commercial $857,071  $783,745 
Construction  45,974   36,960 
Multifamily  233,474   190,097 
One-to-four family  23,929   25,568 
Total real estate loans  1,160,448   1,036,370 
         
Commercial and industrial  354,932   340,001 
Consumer  86,277   44,595 
Total loans  1,601,657   1,420,966 
Deferred fees  (2,010)  (1,070)
Loans, net of deferred fees and unamortized costs  1,599,647   1,419,896 
Allowance for loan losses  (17,463)  (14,887)
Balance at the end of the period $1,582,184  $1,405,009 
Schedule of recorded investment in non-accrual loans
    At June 30, 2018     At December 31, 2017  
Commercial real estate         $ 787  
Commercial & industrial           -  
One-to-four family           2,447  
Consumer     192       155  
Total   $ 192     $ 3,389  
Schedule of aging of the recorded investment in past due loans
At June 30, 2018 

30-59

Days

  

60-89

Days

  

Greater

than 90

days

  Total Past Due  Loans not Past Due  Total 
Commercial real estate $96  $-  $-  $96  $856,975  $857,071 
Commercial & industrial  114   73   -   187   354,745   354,932 
Construction  -   -   -   -   45,974   45,974 
Multifamily  -   -   -   -   233,474   233,474 
One-to-four family  -   -   -   -   23,929   23,929 
Consumer  39   -   142   181   86,096   86,277 
Total $249  $73  $142  $464  $1,601,193  $1,601,657 
                         

 

At December 31, 2017 30-59
Days
  60-89
Days
  Greater
than 90
days
  Total Past
Due
  Loans not
Past Due
  Total 
Commercial real estate $836  $-  $787  $1,623  $782,122  $783,745 
Commercial & industrial  85   142   -   227   339,774   340,001 
Construction  -   -   -   -   36,960   36,960 
Multifamily  -   -   -   -   190,097   190,097 
One-to-four family  -   -   -   -   25,568   25,568 
Consumer  149   21   155   325   44,270   44,595 
Total $1,070  $163  $942  $2,175  $1,418,791  $1,420,966 
Schedule of risk category of loans by class of loans
At June 30, 2018 Pass  

Special

Mention

  Substandard  Doubtful  Total 
Commercial real estate $855,536  $392  $1,143  $-  $857,071 
Commercial & industrial  347,278   7,654   -   -   354,932 
Construction  45,974   -   -   -   45,974 
Multifamily  233,474   -   -   -   233,474 
Total $1,482,262  $8,046  $1,143  $-  $1,491,451 

 

At December 31, 2017 Pass  Special
Mention
  Substandard  Doubtful  Total 
Commercial real estate $777,410  $4,369  $1,966  $-  $783,745 
Commercial & industrial  331,775   8,226   -   -   340,001 
Construction  36,960   -   -   -   36,960 
Multifamily  190,097   -   -   -   190,097 
Total $1,336,242  $12,595  $1,966  $-  $1,350,803 
Schedule of recorded investment based on performance status
At June 30, 2018 Performing  Non-Performing  Total 
One-to-four family $23,929  $-  $23,929 
Consumer  86,085   192   86,277 
Total $110,014  $192  $110,206 

 

At December 31, 2017 Performing  Non-Performing  Total 
One-to-four family $23,121  $2,447  $25,568 
Consumer  44,440   155   44,595 
Total $67,561  $2,602  $70,163 
Schedule of activity in the allowance for loan losses by segment
Three months ended
June 30, 2018
  Commercial
Real Estate
    Commercial
& Industrial
    Construction     Multi
Family
    One-to-four
Family
    Consumer     Total  
Allowance for loan losses:                                                        
Beginning balance   $ 7,800     $ 5,784     $ 503     $ 1,210     $ 383     $ 580       16,260  
Provision/(credit) for loan losses     339       269       163       347       (3 )     155       1,270  
Loans charged-off     -       -       -       -       -       (67 )     (67 )
Recoveries     -       -       -       -       -       -       -  
Total ending allowance balance   $ 8,139     $ 6,053     $ 666     $ 1,557     $ 380     $ 668     $ 17,463  
                                                         
Three months ended 
June 30, 2017
  Commercial 
Real Estate
    Commercial 
& Industrial
    Construction     Multi 
Family
    One-to-four 
Family
    Consumer     Total  
Allowance for loan losses:                                                        
Beginning balance   $ 5,853     $ 4,963     $ 502     $ 687     $ 105     $ 126       12,236  
Provision for loan losses     605       713       55       255       (3 )     165       1,790  
Loans charged-off     -       (88 )     -       -       -       (29 )     (117 )
Recoveries     -       -       -       -       -       -       -  
Total ending allowance balance   $ 6,458     $ 5,588     $ 557     $ 942     $ 102     $ 262     $ 13,909  

  

Six months ended June 
30, 2018
  Commercial 
Real Estate
    Commercial 
& Industrial
    Construction     Multi
Family
    One-to-four 
Family
    Consumer     Total  
Allowance for loan losses:                                                        
Beginning balance   $ 7,136     $ 5,578     $ 519     $ 1,156     $ 138     $ 360     $ 14,887  
Provision/(credit) for loan losses     950       546       147       401       242       461       2,747  
Loans charged-off     -        (71 )     -       -       -       (153 )     (224 )
Recoveries     53       -       -       -       -       -       53  
Total ending allowance balance   $ 8,139     $ 6,053     $ 666     $ 1,557     $ 380     $ 668     $ 17,463  
                                                         
Six months ended June 
30, 2017
  Commercial 
Real Estate
    Commercial 
& Industrial
    Construction     Multi 
Family
    One-to-four 
Family
    Consumer     Total  
Allowance for loan losses:                                                        
Beginning balance   $ 5,206     $ 5,364     $ 409     $ 620     $ 109     $ 107       11,815  
Provision/(credit) for loan losses     1,252       444       148       322       (7 )     201       2,360  
Loans charged-off     -       (220 )     -       -       -       (46 )     (266 )
Recoveries     -       -       -       -       -       -       -  
Total ending allowance balance   $ 6,458     $ 5,588     $ 557     $ 942     $ 102     $ 262     $ 13,909  
Schedule of allowance for loan losses and the recorded investment in loans
At June 30, 2018 Commercial
Real Estate
  Commercial 
& Industrial
  Construction  Multi
Family
  One-to-four
Family
  Consumer  Total 
Allowance for loan losses:                            
Individually evaluated for impairment $-  $-  $-  $-  $-  $96  $96 
Collectively evaluated for impairment  8,139   6,053   666   1,557   380   572   17,367 
Total ending allowance balance $8,139  $6,053  $666  $1,557  $380  $668  $17,463 
                             
Loans:                            
Individually evaluated for impairment $1,535  $-  $-  $-  $1,099  $192  $2,826 
Collectively evaluated for impairment  855,536   354,932   45,974   233,474   22,830   86,085   1,598,831 
Total ending loan balance $857,071  $354,932  $45,974  $233,474  $23,929  $86,277  $1,601,657 
                             
At December 31, 2017 Commercial
Real Estate
  Commercial 
& Industrial
  Construction  Multi
Family
  One-to-four
Family
  Consumer  Total 
Allowance for loan losses:                            
Individually evaluated for impairment  $-   $-  $-  $-  $9  $77  $86 
Collectively evaluated for impairment  7,136   5,578   519   1,156   129   283  $14,801 
Total ending allowance balance $7,136  $5,578  $519  $1,156  $138  $360  $14,887 
                             
Loans:                            
Individually evaluated for impairment $2,368  $-  $-  $-  $3,566  $155  $6,089 
Collectively evaluated for impairment  781,377   340,001   36,960   190,097   22,002   44,440   1,414,877 
Total ending loan balance $783,745  $340,001  $36,960  $190,097  $25,568  $44,595  $1,420,966 
Schedule of impaired by class of loans
At June 30, 2018 Unpaid Principal
Balance
  Recorded Investment  Allowance for Loan
Losses Allocated
 
With an allowance recorded:            
One-to-four family $-  $-  $- 
Consumer  210   192   96 
Total $210  $192  $96 
             
Without an allowance recorded:            
Commercial real estate $2,004  $1,535  $- 
One-to-four family  1,376   1,099   - 
Total $3,380  $2,634  $- 

 

At December 31, 2017 Unpaid Principal
Balance
  Recorded Investment  Allowance for Loan
Losses Allocated
 
With an allowance recorded:            
One-to-four family $686  $556  $9 
Consumer  155   155   77 
Total $841  $711  $86 
             
Without an allowance recorded:            
Commercial real estate $2,890  $2,368  $- 
One-to-four family  3,157   3,010   - 
Total $6,047  $5,378  $- 

 

Three months ended June 30, 2018 Average Recorded
Investment
  Interest Income
Recognized
 
With an allowance recorded:        
One-to-four family $-  $- 
Consumer  138   0 
Total $138  $- 
         
Without an allowance recorded:        
Commercial real estate $1,540  $16 
One-to-four family  1,104  $14 
Total $2,644  $30 

 

Three months ended June 30, 2017 Average Recorded
Investment
  Interest Income
Recognized
 
With an allowance recorded:        
One-to-four family $847  $9 
Commercial and industrial  3,660   - 
Consumer  48   0 
Total $4,555  $9 
         
Without an allowance recorded:        
Commercial real estate $6,331  $68 
Commercial and industrial  1,160   12 
One-to-four family  283   26 
Total $7,774  $106 

 

Six months ended June 30, 2018 Average Recorded
Investment
  Interest Income
Recognized
 
With an allowance recorded:        
One-to-four family $185  $- 
Consumer  144   2 
Total $329  $2 
         
Without an allowance recorded:        
Commercial real estate $1,816  $62 
One-to-four family  1,373   28 
Total $3,189  $90 

 

 

Six months ended June 30, 2017 Average Recorded Investment  Interest Income Recognized 
With an allowance recorded:      
One-to-four family $753  $18 
Commercial and industrial  3,660   - 
Consumer  32   1 
Total $4,445  $19 
         
Without an allowance recorded:        
Commercial real estate $6,056  $112 
Commercial and industrial  1,192   26 
One-to-four family  377   - 
Total $7,625  $138