XML 50 R37.htm IDEA: XBRL DOCUMENT v3.8.0.1
LOANS (Tables)
12 Months Ended
Dec. 31, 2017
Receivables [Abstract]  
Schedule of Portfolio of Loans

Portfolio loans consist of the following:

 

 

 

December 31,

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

(Dollars in thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

Multifamily

 

$

120,480

 

 

$

93,597

 

Nonresidential

 

 

381,611

 

 

 

231,401

 

Land

 

 

15,162

 

 

 

8,373

 

Construction

 

 

116,863

 

 

 

68,158

 

Secured

 

 

177,994

 

 

 

95,343

 

Unsecured

 

 

10,506

 

 

 

7,386

 

Total commercial loans

 

 

822,616

 

 

 

504,258

 

Residential mortgage loans

 

 

 

 

 

 

 

 

One-to four-family

 

 

870,939

 

 

 

762,926

 

Construction

 

 

49,092

 

 

 

35,695

 

Total residential mortgage loans

 

 

920,031

 

 

 

798,621

 

Consumer loans

 

 

 

 

 

 

 

 

Home equity

 

 

195,852

 

 

 

165,054

 

Auto

 

 

64,364

 

 

 

39,609

 

Marine

 

 

1,526

 

 

 

1,796

 

Recreational vehicle

 

 

5,696

 

 

 

7,602

 

Other

 

 

6,056

 

 

 

2,537

 

Total consumer loans

 

 

273,494

 

 

 

216,598

 

Total loans

 

 

2,016,141

 

 

 

1,519,477

 

Less:

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

21,202

 

 

 

19,087

 

Deferred loan fees, net

 

 

(4,938

)

 

 

(3,187

)

Total

 

 

16,264

 

 

 

15,900

 

Loans, net

 

$

1,999,877

 

 

$

1,503,577

 

 

Number of Outstanding Commitments to Extend Credit

Home Savings normally has a number of outstanding commitments to extend credit.

 

 

 

December 31,

 

 

 

2017

 

 

2016

 

 

 

Fixed Rate

 

 

Variable Rate

 

 

Fixed Rate

 

 

Variable Rate

 

 

 

(Dollars in thousands)

 

Commitments to make loans

 

$

80,741

 

 

$

39,978

 

 

$

74,927

 

 

$

40,908

 

Undisbursed loans in process

 

 

6,779

 

 

 

163,903

 

 

 

5,450

 

 

 

130,566

 

Unused lines of credit

 

 

9,503

 

 

 

247,891

 

 

 

8,538

 

 

 

156,032

 

 

Investment in Loans by Portfolio Segment and Based on Impairment

The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of December 31, 2017 and December 31, 2016 and activity for the years ended December 31, 2017, 2016 and 2015.

 

 

 

Commercial

Loans

 

 

Residential

Loans

 

 

Consumer

Loans

 

 

Total

 

 

 

(Dollars in thousands)

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

10,824

 

 

$

5,538

 

 

$

2,725

 

 

$

19,087

 

Provision

 

 

2,590

 

 

 

1,305

 

 

 

358

 

 

 

4,253

 

Charge-offs

 

 

(1,565

)

 

 

(1,218

)

 

 

(815

)

 

 

(3,598

)

Recoveries

 

 

693

 

 

 

235

 

 

 

532

 

 

 

1,460

 

Ending balance

 

$

12,542

 

 

$

5,860

 

 

$

2,800

 

 

$

21,202

 

Period-end amount allocated to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

516

 

 

$

1,145

 

 

$

398

 

 

$

2,059

 

Loans collectively evaluated for impairment

 

 

11,971

 

 

 

4,715

 

 

 

2,402

 

 

 

19,088

 

Loans aquired with deteriorated credit quality

 

 

55

 

 

 

 

 

 

 

 

 

55

 

Ending balance

 

$

12,542

 

 

$

5,860

 

 

$

2,800

 

 

$

21,202

 

Period-end balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

 

3,356

 

 

 

16,140

 

 

 

6,754

 

 

 

26,250

 

Loans collectively evaluated for impairment

 

 

818,066

 

 

 

903,891

 

 

 

266,740

 

 

 

1,988,697

 

Loans aquired with deteriorated credit quality

 

 

1,194

 

 

 

 

 

 

 

 

 

1,194

 

Ending balance

 

$

822,616

 

 

$

920,031

 

 

$

273,494

 

 

$

2,016,141

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

Loans

 

 

Residential

Loans

 

 

Consumer

Loans

 

 

Total

 

 

 

(Dollars in thousands)

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

8,077

 

 

$

6,630

 

 

$

3,005

 

 

$

17,712

 

Provision

 

 

5,611

 

 

 

(464

)

 

 

240

 

 

 

5,387

 

Charge-offs

 

 

(3,722

)

 

 

(761

)

 

 

(1,151

)

 

 

(5,634

)

Recoveries

 

 

858

 

 

 

133

 

 

 

631

 

 

 

1,622

 

Ending balance

 

$

10,824

 

 

$

5,538

 

 

$

2,725

 

 

$

19,087

 

Period-end amount allocated to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

1,271

 

 

$

1,245

 

 

$

500

 

 

$

3,016

 

Loans collectively evaluated for impairment

 

 

9,553

 

 

 

4,293

 

 

 

2,225

 

 

 

16,071

 

Ending balance

 

$

10,824

 

 

$

5,538

 

 

$

2,725

 

 

$

19,087

 

Period-end balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

6,018

 

 

$

17,485

 

 

$

8,045

 

 

$

31,548

 

Loans collectively evaluated for impairment

 

 

498,240

 

 

 

781,136

 

 

 

208,553

 

 

 

1,487,929

 

Ending balance

 

$

504,258

 

 

$

798,621

 

 

$

216,598

 

 

$

1,519,477

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

Loans

 

 

Residential

Loans

 

 

Consumer

Loans

 

 

Total

 

 

 

(Dollars in thousands)

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

5,690

 

 

$

8,517

 

 

$

3,480

 

 

$

17,687

 

Provision

 

 

2,922

 

 

 

(974

)

 

 

187

 

 

 

2,135

 

Charge-offs

 

 

(1,268

)

 

 

(1,301

)

 

 

(1,257

)

 

 

(3,826

)

Recoveries

 

 

733

 

 

 

388

 

 

 

595

 

 

 

1,716

 

Ending balance

 

$

8,077

 

 

$

6,630

 

 

$

3,005

 

 

$

17,712

 

 

Presentation of Loans Individually Evaluated for Impairment by Class

The following table presents loans individually evaluated for impairment by class of loans for the year ended December 31, 2017:

Impaired Loans

(Dollars in thousands)

 

 

 

Unpaid

Principal

Balance

 

 

Recorded

Investment

 

 

Allowance

for Loan

Losses

Allocated

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Cash Basis

Income

Recognized

 

With no specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

41

 

 

$

 

 

$

 

 

$

309

 

 

$

 

 

$

 

Nonresidential

 

 

651

 

 

 

144

 

 

 

 

 

 

482

 

 

 

7

 

 

 

7

 

Land

 

 

716

 

 

 

9

 

 

 

 

 

 

9

 

 

 

 

 

 

 

Construction

 

 

2,467

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured

 

 

1,042

 

 

 

894

 

 

 

 

 

 

371

 

 

 

43

 

 

 

43

 

Unsecured

 

 

187

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

5,104

 

 

 

1,047

 

 

 

 

 

 

1,171

 

 

 

50

 

 

 

50

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

6,432

 

 

 

5,441

 

 

 

 

 

 

5,695

 

 

 

128

 

 

 

119

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

6,432

 

 

 

5,441

 

 

 

 

 

 

5,695

 

 

 

128

 

 

 

119

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

1,399

 

 

 

1,059

 

 

 

 

 

 

1,346

 

 

 

21

 

 

 

21

 

Auto

 

 

29

 

 

 

14

 

 

 

 

 

 

12

 

 

 

1

 

 

 

1

 

Marine

 

 

553

 

 

 

181

 

 

 

 

 

 

179

 

 

 

1

 

 

 

1

 

Recreational vehicle

 

 

578

 

 

 

151

 

 

 

 

 

 

228

 

 

 

15

 

 

 

15

 

Other

 

 

3

 

 

 

3

 

 

 

 

 

 

1

 

 

 

 

 

 

 

Total consumer loans

 

 

2,562

 

 

 

1,408

 

 

 

 

 

 

1,766

 

 

 

38

 

 

 

38

 

Total

 

$

14,098

 

 

$

7,896

 

 

$

 

 

$

8,632

 

 

$

216

 

 

$

207

 

With a specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

422

 

 

$

275

 

 

$

28

 

 

$

69

 

 

$

4

 

 

$

4

 

Nonresidential

 

 

1,455

 

 

 

1,423

 

 

 

16

 

 

 

1,332

 

 

 

110

 

 

 

102

 

Land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured

 

 

893

 

 

 

611

 

 

 

472

 

 

 

153

 

 

 

81

 

 

 

81

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

2,770

 

 

 

2,309

 

 

 

516

 

 

 

1,554

 

 

 

195

 

 

 

187

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

10,874

 

 

 

10,699

 

 

 

1,145

 

 

 

10,792

 

 

 

493

 

 

 

448

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

10,874

 

 

 

10,699

 

 

 

1,145

 

 

 

10,792

 

 

 

493

 

 

 

448

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

4,921

 

 

 

4,840

 

 

 

377

 

 

 

5,049

 

 

 

269

 

 

 

255

 

Auto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

 

100

 

 

 

100

 

 

 

1

 

 

 

103

 

 

 

5

 

 

 

5

 

Recreational vehicle

 

 

418

 

 

 

406

 

 

 

20

 

 

 

560

 

 

 

22

 

 

 

21

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

5,439

 

 

 

5,346

 

 

 

398

 

 

 

5,712

 

 

 

296

 

 

 

281

 

Total

 

 

19,083

 

 

 

18,354

 

 

 

2,059

 

 

 

18,058

 

 

 

984

 

 

 

916

 

Total impaired loans

 

$

33,181

 

 

$

26,250

 

 

$

2,059

 

 

$

26,690

 

 

$

1,200

 

 

$

1,123

 

 

The following table presents loans individually evaluated for impairment by class of loans as of and for the year ended December 31, 2016:

Impaired Loans

(Dollars in thousands)

 

 

 

Unpaid

Principal

Balance

 

 

Recorded

Investment

 

 

Allowance

for Loan

Losses

Allocated

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Cash Basis

Income

Recognized

 

With no specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

55

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Nonresidential

 

 

2,278

 

 

 

1,489

 

 

 

 

 

 

544

 

 

 

102

 

 

 

101

 

Land

 

 

3,922

 

 

 

34

 

 

 

 

 

 

234

 

 

 

 

 

 

 

Construction

 

 

3,594

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured

 

 

242

 

 

 

190

 

 

 

 

 

 

2,823

 

 

 

 

 

 

 

Unsecured

 

 

713

 

 

 

 

 

 

 

 

 

 

 

 

7

 

 

 

7

 

Total commercial loans

 

 

10,804

 

 

 

1,713

 

 

 

 

 

 

3,601

 

 

 

109

 

 

 

108

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

8,736

 

 

 

6,758

 

 

 

 

 

 

6,272

 

 

 

195

 

 

 

177

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

8,736

 

 

 

6,758

 

 

 

 

 

 

6,272

 

 

 

195

 

 

 

177

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

2,159

 

 

 

1,583

 

 

 

 

 

 

1,382

 

 

 

66

 

 

 

64

 

Auto

 

 

11

 

 

 

3

 

 

 

 

 

 

7

 

 

 

 

 

 

 

Marine

 

 

585

 

 

 

267

 

 

 

 

 

 

293

 

 

 

1

 

 

 

1

 

Recreational vehicle

 

 

433

 

 

 

120

 

 

 

 

 

 

251

 

 

 

13

 

 

 

13

 

Other

 

 

 

 

 

 

 

 

 

 

 

2

 

 

 

1

 

 

 

1

 

Total consumer loans

 

 

3,188

 

 

 

1,973

 

 

 

 

 

 

1,935

 

 

 

81

 

 

 

79

 

Total

 

$

22,728

 

 

$

10,444

 

 

$

 

 

$

11,808

 

 

$

385

 

 

$

364

 

With a specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Nonresidential

 

 

6,930

 

 

 

4,133

 

 

 

1,193

 

 

 

7,698

 

 

 

143

 

 

 

142

 

Land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured

 

 

237

 

 

 

172

 

 

 

78

 

 

 

654

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

7,167

 

 

 

4,305

 

 

 

1,271

 

 

 

8,352

 

 

 

143

 

 

 

142

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

10,810

 

 

 

10,727

 

 

 

1,245

 

 

 

11,898

 

 

 

497

 

 

 

457

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

10,810

 

 

 

10,727

 

 

 

1,245

 

 

 

11,898

 

 

 

497

 

 

 

457

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

5,390

 

 

 

5,335

 

 

 

426

 

 

 

6,117

 

 

 

310

 

 

 

293

 

Auto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

 

108

 

 

 

108

 

 

 

1

 

 

 

144

 

 

 

6

 

 

 

6

 

Recreational vehicle

 

 

639

 

 

 

629

 

 

 

73

 

 

 

691

 

 

 

26

 

 

 

26

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

6,137

 

 

 

6,072

 

 

 

500

 

 

 

6,952

 

 

 

342

 

 

 

325

 

Total

 

 

24,114

 

 

 

21,104

 

 

 

3,016

 

 

 

27,202

 

 

 

982

 

 

 

924

 

Total impaired loans

 

$

46,842

 

 

$

31,548

 

 

$

3,016

 

 

$

39,010

 

 

$

1,367

 

 

$

1,288

 

 

The following table presents loans individually evaluated for impairment by class of loans for the year ended December 31, 2015:

Impaired Loans

(Dollars in thousands)

 

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

 

Cash Basis

Income

Recognized

 

With no specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

21

 

 

$

4

 

 

$

4

 

Nonresidential

 

 

1,389

 

 

 

6

 

 

 

6

 

Land

 

 

474

 

 

 

 

 

 

 

Construction

 

 

69

 

 

 

 

 

 

 

Secured

 

 

3,700

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

5,653

 

 

 

10

 

 

 

10

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

4,710

 

 

 

156

 

 

 

149

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

4,710

 

 

 

156

 

 

 

149

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

1,491

 

 

 

31

 

 

 

29

 

Auto

 

 

22

 

 

 

 

 

 

 

Marine

 

 

280

 

 

 

2

 

 

 

2

 

Recreational vehicle

 

 

70

 

 

 

4

 

 

 

4

 

Other

 

 

1

 

 

 

 

 

 

 

Total consumer loans

 

 

1,864

 

 

 

37

 

 

 

35

 

Total

 

$

12,227

 

 

$

203

 

 

$

194

 

With a specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

21

 

 

$

 

 

$

 

Nonresidential

 

 

5,659

 

 

 

119

 

 

 

117

 

Land

 

 

 

 

 

 

 

 

 

Construction

 

 

379

 

 

 

 

 

 

 

Secured

 

 

324

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

6,383

 

 

 

119

 

 

 

117

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

14,324

 

 

 

592

 

 

 

539

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

14,324

 

 

 

592

 

 

 

539

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

8,346

 

 

 

402

 

 

 

381

 

Auto

 

 

2

 

 

 

 

 

 

 

Marine

 

 

41

 

 

 

7

 

 

 

7

 

Recreational vehicle

 

 

783

 

 

 

33

 

 

 

33

 

Other

 

 

2

 

 

 

1

 

 

 

1

 

Total consumer loans

 

 

9,174

 

 

 

443

 

 

 

422

 

Total

 

 

29,881

 

 

 

1,154

 

 

 

1,078

 

Total impaired loans

 

$

42,108

 

 

$

1,357

 

 

$

1,272

 

 

Loans in Process of Foreclosure

The table below presents loans that are in the process of foreclosure at December 31, 2017 and December 31, 2016, but legal title, deed in lieu of foreclosure or similar legal agreement to the property has not yet been obtained:

 

 

 

December 31, 2017

 

 

December 31, 2016

 

 

 

Unpaid Principal Balance

 

 

Recorded Investment

 

 

Unpaid Principal Balance

 

 

Recorded Investment

 

Mortgage loans in the process of foreclosure

 

$

2,588

 

 

$

2,428

 

 

$

3,025

 

 

$

2,576

 

Consumer loans in the process of foreclosure

 

 

613

 

 

 

608

 

 

 

1,069

 

 

 

795

 

 

Presentation of Recorded Investment in Nonaccrual Loans and Loans Past Due Over 90 Days and Still on Accrual by Class of Loans

 

The following tables present the recorded investment in nonaccrual and loans past due over 90 days and still on accrual by class of loans as of December 31, 2017:

Nonaccrual Loans and Loans Past Due Over 90 Days and Still Accruing

As of December 31, 2017

 

 

 

Nonaccrual

 

 

Loans past due

over 90 days and

still accruing

 

 

 

(Dollars in thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

Multifamily

 

$

275

 

 

$

 

Nonresidential

 

 

1,218

 

 

 

 

Land

 

 

9

 

 

 

 

Construction

 

 

 

 

 

 

Secured

 

 

1,505

 

 

 

 

Unsecured

 

 

 

 

 

 

Total commercial loans

 

 

3,007

 

 

 

 

Residential mortgage loans

 

 

 

 

 

 

 

 

One-to four-family

 

 

6,076

 

 

 

 

Construction

 

 

 

 

 

 

Total residential mortgage loans

 

 

6,076

 

 

 

 

Consumer Loans

 

 

 

 

 

 

 

 

Home equity

 

 

2,074

 

 

 

 

Auto

 

 

155

 

 

 

 

Marine

 

 

181

 

 

 

 

Recreational vehicle

 

 

208

 

 

 

 

Other

 

 

2

 

 

 

 

Total consumer loans

 

 

2,620

 

 

 

 

Total nonaccrual loans and loans past due over 90 days and still accruing

 

$

11,703

 

 

$

 

 

The following tables present the recorded investment in nonaccrual and loans past due over 90 days and still on accrual by class of loans as of December 31, 2016:

Nonaccrual Loans and Loans Past Due Over 90 Days and Still Accruing

As of December 31, 2016

 

 

 

Nonaccrual

 

 

Loans past due

over 90 days and

still accruing

 

 

 

(Dollars in thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

Multifamily

 

$

 

 

$

 

Nonresidential

 

 

3,546

 

 

 

 

Land

 

 

34

 

 

 

 

Construction

 

 

 

 

 

 

Secured

 

 

361

 

 

 

 

Unsecured

 

 

 

 

 

 

Total commercial loans

 

 

3,941

 

 

 

 

Residential mortgage loans

 

 

 

 

 

 

 

 

One-to four-family

 

 

6,084

 

 

 

 

Construction

 

 

 

 

 

 

Total residential mortgage loans

 

 

6,084

 

 

 

 

Consumer Loans

 

 

 

 

 

 

 

 

Home equity

 

 

1,936

 

 

 

 

Auto

 

 

31

 

 

 

 

Marine

 

 

267

 

 

 

 

Recreational vehicle

 

 

178

 

 

 

 

Other

 

 

2

 

 

 

 

Total consumer loans

 

 

2,414

 

 

 

 

Total nonaccrual loans and loans past due over 90 days and still accruing

 

$

12,439

 

 

$

 

 

Presentation of Age Analysis of Past-Due Loans, Segregated by Class of Loans

The following tables present an age analysis of past-due loans, segregated by class of loans as of December 31, 2017:

Past Due Loans

(Dollars in thousands)

 

 

 

30-59 Days

Past Due

 

 

60-89 Days

Past Due

 

 

Greater

than 90

Days Past

Due

 

 

Total Past

Due

 

 

Current

Loans

 

 

Total Loans

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

 

 

$

 

 

$

275

 

 

$

275

 

 

$

120,205

 

 

$

120,480

 

Nonresidential

 

 

20

 

 

 

 

 

 

1,199

 

 

 

1,219

 

 

 

380,392

 

 

 

381,611

 

Land

 

 

 

 

 

 

 

 

9

 

 

 

9

 

 

 

15,153

 

 

 

15,162

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

116,863

 

 

 

116,863

 

Secured

 

 

114

 

 

 

4

 

 

 

110

 

 

 

228

 

 

 

177,766

 

 

 

177,994

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,506

 

 

 

10,506

 

Total commercial loans

 

 

134

 

 

 

4

 

 

 

1,593

 

 

 

1,731

 

 

 

820,885

 

 

 

822,616

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

4,704

 

 

 

1,523

 

 

 

4,804

 

 

 

11,031

 

 

 

859,908

 

 

 

870,939

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

49,092

 

 

 

49,092

 

Total residential mortgage loans

 

 

4,704

 

 

 

1,523

 

 

 

4,804

 

 

 

11,031

 

 

 

909,000

 

 

 

920,031

 

Consumer Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

1,184

 

 

 

120

 

 

 

1,793

 

 

 

3,097

 

 

 

192,755

 

 

 

195,852

 

Automobile

 

 

187

 

 

 

100

 

 

 

82

 

 

 

369

 

 

 

63,995

 

 

 

64,364

 

Marine

 

 

 

 

 

 

 

 

181

 

 

 

181

 

 

 

1,345

 

 

 

1,526

 

Recreational vehicle

 

 

47

 

 

 

 

 

 

165

 

 

 

212

 

 

 

5,484

 

 

 

5,696

 

Other

 

 

31

 

 

 

3

 

 

 

2

 

 

 

36

 

 

 

6,020

 

 

 

6,056

 

Total consumer loans

 

 

1,449

 

 

 

223

 

 

 

2,223

 

 

 

3,895

 

 

 

269,599

 

 

 

273,494

 

Total loans

 

$

6,287

 

 

$

1,750

 

 

$

8,620

 

 

$

16,657

 

 

$

1,999,484

 

 

$

2,016,141

 

 

The following tables present an age analysis of past-due loans, segregated by class of loans as of December 31, 2016:

Past Due Loans

(Dollars in thousands)

 

 

 

30-59 Days

Past Due

 

 

60-89 Days

Past Due

 

 

Greater

than 90

Days Past

Due

 

 

Total Past

Due

 

 

Current

Loans

 

 

Total Loans

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

 

 

$

 

 

$

 

 

$

 

 

$

93,597

 

 

$

93,597

 

Nonresidential

 

 

3,511

 

 

 

 

 

 

61

 

 

 

3,572

 

 

 

227,829

 

 

 

231,401

 

Land

 

 

 

 

 

 

 

 

34

 

 

 

34

 

 

 

8,339

 

 

 

8,373

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

68,158

 

 

 

68,158

 

Secured

 

 

 

 

 

 

 

 

361

 

 

 

361

 

 

 

94,982

 

 

 

95,343

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,386

 

 

 

7,386

 

Total commercial loans

 

 

3,511

 

 

 

 

 

 

456

 

 

 

3,967

 

 

 

500,291

 

 

 

504,258

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

3,774

 

 

 

1,717

 

 

 

5,461

 

 

 

10,952

 

 

 

751,974

 

 

 

762,926

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35,695

 

 

 

35,695

 

Total residential mortgage loans

 

 

3,774

 

 

 

1,717

 

 

 

5,461

 

 

 

10,952

 

 

 

787,669

 

 

 

798,621

 

Consumer Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

941

 

 

 

458

 

 

 

1,669

 

 

 

3,068

 

 

 

161,986

 

 

 

165,054

 

Automobile

 

 

130

 

 

 

 

 

 

3

 

 

 

133

 

 

 

39,476

 

 

 

39,609

 

Marine

 

 

 

 

 

 

 

 

267

 

 

 

267

 

 

 

1,529

 

 

 

1,796

 

Recreational vehicle

 

 

131

 

 

 

347

 

 

 

 

 

 

478

 

 

 

7,124

 

 

 

7,602

 

Other

 

 

1

 

 

 

3

 

 

 

2

 

 

 

6

 

 

 

2,531

 

 

 

2,537

 

Total consumer loans

 

 

1,203

 

 

 

808

 

 

 

1,941

 

 

 

3,952

 

 

 

212,646

 

 

 

216,598

 

Total loans

 

$

8,488

 

 

$

2,525

 

 

$

7,858

 

 

$

18,871

 

 

$

1,500,606

 

 

$

1,519,477

 

 

Loans by Class Modified as TDRs

The following table presents loans by class modified as TDRs that occurred during the year ended December 31, 2017:

 

 

 

Number of

Loans

 

 

Pre-Modification

Outstanding

Recorded

Investment

 

 

Post-Modification

Recorded

Investment

 

 

 

 

 

 

 

(In thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

 

 

 

$

 

 

$

 

Nonresidential

 

 

2

 

 

 

1,379

 

 

 

1,379

 

Land

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

Secured

 

 

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

2

 

 

 

1,379

 

 

 

1,379

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

3

 

 

 

309

 

 

 

350

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

3

 

 

 

309

 

 

 

350

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

 

Auto

 

 

 

 

 

 

 

 

 

Marine

 

 

 

 

 

 

 

 

 

Recreational vehicle

 

 

1

 

 

 

115

 

 

 

115

 

Other

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

1

 

 

 

115

 

 

 

115

 

Total restructured loans

 

 

6

 

 

$

1,803

 

 

$

1,844

 

The following table presents loans by class modified as TDRs that occurred during the year ended December 31, 2016:

 

 

 

Number of

Loans

 

 

Pre-Modification

Outstanding

Recorded

Investment

 

 

Post-Modification

Recorded

Investment

 

 

 

 

 

 

 

(Dollars in thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

 

 

 

$

 

 

$

 

Nonresidential

 

 

4

 

 

 

6,134

 

 

 

6,140

 

Land

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

Secured

 

 

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

4

 

 

 

6,134

 

 

 

6,140

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

8

 

 

 

812

 

 

 

853

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

8

 

 

 

812

 

 

 

853

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

4

 

 

 

178

 

 

 

182

 

Auto

 

 

 

 

 

 

 

 

 

Marine

 

 

 

 

 

 

 

 

 

Recreational vehicle

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

4

 

 

 

178

 

 

 

182

 

Total restructured loans

 

 

16

 

 

$

7,124

 

 

$

7,175

 

The following table presents loans by class modified as TDRs that occurred during the year ended December 31, 2015:

 

 

 

Number of

Loans

 

 

Pre-Modification

Outstanding

Recorded

Investment

 

 

Post-Modification

Recorded

Investment

 

 

 

 

 

 

 

(Dollars in thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

 

 

 

$

 

 

$

 

Nonresidential

 

 

 

 

 

 

 

 

 

Land

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

Secured

 

 

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

 

 

 

 

 

 

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

14

 

 

 

1,283

 

 

 

1,337

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

14

 

 

 

1,283

 

 

 

1,337

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

14

 

 

 

844

 

 

 

845

 

Auto

 

 

 

 

 

 

 

 

 

Marine

 

 

 

 

 

 

 

 

 

Recreational vehicle

 

 

 

 

 

 

 

 

 

Other

 

 

1

 

 

 

28

 

 

 

8

 

Total consumer loans

 

 

15

 

 

 

872

 

 

 

853

 

Total restructured loans

 

 

29

 

 

$

2,155

 

 

$

2,190

 

 

Loans by Class Modified as TDRs with Payment Default

There were no loans modified as TDRs for which there was a payment default within twelve months following the modification during the period ended December 31, 2017.  

The following table presents loans by class modified as TDRs for which there was a payment default within twelve months following the modification during the period ended December 31, 2016:

 

 

 

Number

of loans

 

 

Recorded

Investment

 

 

 

 

 

 

 

(Dollars in thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

Multifamily

 

 

 

 

$

 

Nonresidential

 

 

1

 

 

 

3,603

 

Land

 

 

 

 

 

 

Construction

 

 

 

 

 

 

Secured

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

Total commercial loans

 

 

1

 

 

 

3,603

 

Residential mortgage loans

 

 

 

 

 

 

 

 

One-to four-family

 

 

1

 

 

 

3

 

Construction

 

 

 

 

 

 

Total residential mortgage loans

 

 

1

 

 

 

3

 

Consumer loans

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

 

Auto

 

 

 

 

 

 

Marine

 

 

 

 

 

 

Recreational vehicle

 

 

 

 

 

 

Other

 

 

 

 

 

 

Total consumer loans

 

 

 

 

 

 

Total restructured loans

 

 

2

 

 

$

3,606

 

The following table presents loans by class modified as TDRs for which there was a payment default within twelve months following the modification during the period ended December 31, 2015:

 

 

 

Number

of loans

 

 

Recorded

Investment

 

 

 

 

 

 

 

(Dollars in thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

Multifamily

 

 

 

 

$

 

Nonresidential

 

 

 

 

 

 

Land

 

 

 

 

 

 

Construction

 

 

 

 

 

 

Secured

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

Total commercial loans

 

 

 

 

 

 

Residential mortgage loans

 

 

 

 

 

 

 

 

One-to four-family

 

 

2

 

 

 

29

 

Construction

 

 

 

 

 

 

Total residential mortgage loans

 

 

2

 

 

 

29

 

Consumer loans

 

 

 

 

 

 

 

 

Home equity

 

 

1

 

 

 

40

 

Auto

 

 

 

 

 

 

Marine

 

 

 

 

 

 

Recreational vehicle

 

 

 

 

 

 

Other

 

 

1

 

 

 

8

 

Total consumer loans

 

 

2

 

 

 

48

 

Total restructured loans

 

 

4

 

 

$

77

 

 

Risk Category of Loans by Class of Loans

As of December 31, 2017 and December 31, 2016, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows:

December 31, 2017

(Dollars in thousands)

 

 

 

Unclassified

 

 

Classified

 

 

 

Unclassified

 

 

Special

Mention

 

 

Substandard

 

 

Doubtful

 

 

Loss

 

 

Total

Classified

 

 

Total Loans

 

Commercial Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

118,716

 

 

$

1,334

 

 

$

430

 

 

$

 

 

$

 

 

$

430

 

 

$

120,480

 

Nonresidential

 

 

367,553

 

 

 

6,394

 

 

 

7,664

 

 

 

 

 

 

 

 

 

7,664

 

 

 

381,611

 

Land

 

 

15,153

 

 

 

 

 

 

9

 

 

 

 

 

 

 

 

 

9

 

 

 

15,162

 

Construction

 

 

116,460

 

 

 

403

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

116,863

 

Secured

 

 

149,912

 

 

 

6,092

 

 

 

21,990

 

 

 

 

 

 

 

 

 

21,990

 

 

 

177,994

 

Unsecured

 

 

10,412

 

 

 

 

 

 

94

 

 

 

 

 

 

 

 

 

94

 

 

 

10,506

 

Total commercial loans

 

 

778,206

 

 

 

14,223

 

 

 

30,187

 

 

 

 

 

 

 

 

 

30,187

 

 

 

822,616

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

861,971

 

 

 

1,585

 

 

 

7,383

 

 

 

 

 

 

 

 

 

7,383

 

 

 

870,939

 

Construction

 

 

49,092

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

49,092

 

Total residential mortgage loans

 

 

911,063

 

 

 

1,585

 

 

 

7,383

 

 

 

 

 

 

 

 

 

7,383

 

 

 

920,031

 

Consumer Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

193,733

 

 

 

 

 

 

2,119

 

 

 

 

 

 

 

 

 

2,119

 

 

 

195,852

 

Auto

 

 

64,209

 

 

 

 

 

 

155

 

 

 

 

 

 

 

 

 

155

 

 

 

64,364

 

Marine

 

 

1,345

 

 

 

 

 

 

181

 

 

 

 

 

 

 

 

 

181

 

 

 

1,526

 

Recreational vehicle

 

 

5,488

 

 

 

 

 

 

208

 

 

 

 

 

 

 

 

 

208

 

 

 

5,696

 

Other

 

 

6,051

 

 

 

 

 

 

5

 

 

 

 

 

 

 

 

 

5

 

 

 

6,056

 

Total consumer loans

 

 

270,826

 

 

 

 

 

 

2,668

 

 

 

 

 

 

 

 

 

2,668

 

 

 

273,494

 

Total loans

 

$

1,960,095

 

 

$

15,808

 

 

$

40,238

 

 

$

 

 

$

 

 

$

40,238

 

 

$

2,016,141

 

 

December 31, 2016

(Dollars in thousands)

 

 

 

Unclassified

 

 

Classified

 

 

 

Unclassified

 

 

Special

Mention

 

 

Substandard

 

 

Doubtful

 

 

Loss

 

 

Total

Classified

 

 

Total Loans

 

Commercial Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

89,468

 

 

$

3,564

 

 

$

565

 

 

$

 

 

$

 

 

$

565

 

 

$

93,597

 

Nonresidential

 

 

217,204

 

 

 

6,037

 

 

 

8,160

 

 

 

 

 

 

 

 

 

8,160

 

 

 

231,401

 

Land

 

 

8,339

 

 

 

 

 

 

34

 

 

 

 

 

 

 

 

 

34

 

 

 

8,373

 

Construction

 

 

68,158

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

68,158

 

Secured

 

 

89,756

 

 

 

3,420

 

 

 

2,167

 

 

 

 

 

 

 

 

 

2,167

 

 

 

95,343

 

Unsecured

 

 

7,291

 

 

 

 

 

 

95

 

 

 

 

 

 

 

 

 

95

 

 

 

7,386

 

Total commercial loans

 

 

480,216

 

 

 

13,021

 

 

 

11,021

 

 

 

 

 

 

 

 

 

11,021

 

 

 

504,258

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

754,996

 

 

 

104

 

 

 

7,826

 

 

 

 

 

 

 

 

 

7,826

 

 

 

762,926

 

Construction

 

 

35,695

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35,695

 

Total residential mortgage loans

 

 

790,691

 

 

 

104

 

 

 

7,826

 

 

 

 

 

 

 

 

 

7,826

 

 

 

798,621

 

Consumer Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

163,101

 

 

 

 

 

 

1,953

 

 

 

 

 

 

 

 

 

1,953

 

 

 

165,054

 

Auto

 

 

39,577

 

 

 

1

 

 

 

31

 

 

 

 

 

 

 

 

 

31

 

 

 

39,609

 

Marine

 

 

1,530

 

 

 

 

 

 

266

 

 

 

 

 

 

 

 

 

266

 

 

 

1,796

 

Recreational vehicle

 

 

7,424

 

 

 

 

 

 

178

 

 

 

 

 

 

 

 

 

178

 

 

 

7,602

 

Other

 

 

2,535

 

 

 

 

 

 

2

 

 

 

 

 

 

 

 

 

2

 

 

 

2,537

 

Total consumer loans

 

 

214,167

 

 

 

1

 

 

 

2,430

 

 

 

 

 

 

 

 

 

2,430

 

 

 

216,598

 

Total loans

 

$

1,485,074

 

 

$

13,126

 

 

$

21,277

 

 

$

 

 

$

 

 

$

21,277

 

 

$

1,519,477

 

 

Loans to Officers and/or Directors

The following describes loans to officers and/or directors of the Company:

 

 

 

(Dollars in thousands)

 

Balance as of December 31, 2016

 

$

927

 

New loans to officers and/or directors

 

 

7,532

 

Loan payments during 2017

 

 

(89

)

Increase due to changes in officers and/or directors

 

 

189

 

Balance as of December 31, 2017

 

$

8,559

 

 

Schedule of Purchased Credit Impaired Loans for which Payments Would Not be Collected

The carrying amount of those loans is as follows:

 

December 31, 2017

 

 

(Dollars in thousands)

 

Commercial loans

$

1,194

 

Residential mortgage loans

 

 

Consumer loans

 

 

Outstanding balance

$

1,194

 

 

 

 

 

Carrying amount, net of allowance of $55

$

1,139

 

 

Accretable Yield or Income Expected to be Collected

Accretable yield, or income expected to be collected, is as follows:  

 

 

Year Ended

 

 

December 31, 2017

 

 

(Dollars in thousands)

 

Beginning of period

$

 

New loans purchased

 

158

 

Accretion of income

 

64

 

Balance at December 31

$

94

 

 

Schedule of Purchased Credit Impaired Loans Purchased at Acquisition

Purchased credit impaired loans purchased during the year ended December 31, 2017 for which it was probable at acquisition that all contractually required payments would not be collected are as follows:

 

 

December 31, 2017

 

 

(Dollars in thousands)

 

Contractually required payments receivable of

  loans purchased during the year:

 

 

 

Commercial loans

$

4,499

 

Residential mortgage loans

 

 

Consumer loans

 

 

 

$

4,499

 

 

 

 

 

Cash flow expected to be collected at acquisition

$

1,955

 

Fair value of acquired loans at acquisition

 

1,797

 

 

Carrying Amount of Purchased Credit Impaired Loans

Income is not recognized on purchased credit impaired loans if the Company cannot reasonable estimate cash flows expected to be collected.  The carrying amounts of such loans are as follows:

 

 

December 31, 2017

 

 

(Dollars in thousands)

 

Loans at beginning of year

$

 

Loans purchased during the year

 

1,797

 

Loans at end of period

 

1,194