XML 38 R28.htm IDEA: XBRL DOCUMENT v3.10.0.1
LOANS (Tables)
6 Months Ended
Jun. 30, 2018
Receivables [Abstract]  
Schedule of Portfolio of Loans

Portfolio loans consist of the following:

 

 

 

June 30,

 

 

December 31,

 

 

 

2018

 

 

2017

 

 

 

(Dollars in thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

Multifamily

 

$

141,004

 

 

$

120,480

 

Nonresidential

 

 

396,624

 

 

 

381,611

 

Land

 

 

16,887

 

 

 

15,162

 

Construction

 

 

127,691

 

 

 

116,863

 

Secured

 

 

212,173

 

 

 

177,994

 

Unsecured

 

 

6,438

 

 

 

10,506

 

Total commercial loans

 

 

900,817

 

 

 

822,616

 

Residential mortgage loans

 

 

 

 

 

 

 

 

One-to four-family

 

 

888,583

 

 

 

870,939

 

Construction

 

 

40,623

 

 

 

49,092

 

Total residential mortgage loans

 

 

929,206

 

 

 

920,031

 

Consumer loans

 

 

 

 

 

 

 

 

Home equity

 

 

187,771

 

 

 

195,852

 

Auto

 

 

83,829

 

 

 

64,364

 

Marine

 

 

1,404

 

 

 

1,526

 

Recreational vehicle

 

 

4,879

 

 

 

5,696

 

Other

 

 

7,026

 

 

 

6,056

 

Total consumer loans

 

 

284,909

 

 

 

273,494

 

Total loans

 

 

2,114,932

 

 

 

2,016,141

 

Less:

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

21,405

 

 

 

21,202

 

Deferred loan costs, net

 

 

(6,254

)

 

 

(4,938

)

Total

 

 

15,151

 

 

 

16,264

 

Loans, net

 

$

2,099,781

 

 

$

1,999,877

 

 

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 are based on impairment method as of June 30, 2018 and December 31, 2017 and activity for the three and six months ended June 30, 2018 and 2017.

Allowance For Loan Losses

 

 

 

Commercial

Loans

 

 

Residential

Loans

 

 

Consumer

Loans

 

 

Total

 

 

 

(Dollars in thousands)

 

For the three months ended June 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

13,095

 

 

$

5,701

 

 

$

2,814

 

 

$

21,610

 

Provision (recovery)

 

 

(263

)

 

 

180

 

 

 

(55

)

 

 

(138

)

Charge-offs

 

 

(75

)

 

 

(96

)

 

 

(83

)

 

 

(254

)

Recoveries

 

 

51

 

 

 

82

 

 

 

54

 

 

 

187

 

Ending balance

 

$

12,808

 

 

$

5,867

 

 

$

2,730

 

 

$

21,405

 

For the six months ended June 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

12,542

 

 

$

5,860

 

 

$

2,800

 

 

$

21,202

 

Provision

 

 

133

 

 

 

87

 

 

 

49

 

 

 

269

 

Charge-offs

 

 

(75

)

 

 

(181

)

 

 

(269

)

 

 

(525

)

Recoveries

 

 

208

 

 

 

101

 

 

 

150

 

 

 

459

 

Ending balance

 

$

12,808

 

 

$

5,867

 

 

$

2,730

 

 

$

21,405

 

As of June 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period-end amount allocated to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

514

 

 

$

834

 

 

$

313

 

 

 

1,661

 

Loans collectively evaluated for impairment

 

 

12,239

 

 

 

5,033

 

 

 

2,417

 

 

 

19,689

 

Loans acquired with deteriorated credit quality

 

 

55

 

 

 

 

 

 

 

 

 

55

 

Ending balance

 

$

12,808

 

 

$

5,867

 

 

$

2,730

 

 

$

21,405

 

Period-end balances:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

 

3,119

 

 

 

14,455

 

 

 

6,204

 

 

 

23,778

 

Loans collectively evaluated for impairment

 

 

896,607

 

 

 

914,751

 

 

 

278,705

 

 

 

2,090,063

 

Loans acquired with deteriorated credit quality

 

 

1,091

 

 

 

 

 

 

 

 

 

1,091

 

Ending balance

 

$

900,817

 

 

$

929,206

 

 

$

284,909

 

 

$

2,114,932

 

 

Allowance For Loan Losses

 

 

 

Commercial

Loans

 

 

Residential

Loans

 

 

Consumer

Loans

 

 

Total

 

For the three months ended June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

10,182

 

 

$

5,912

 

 

$

2,876

 

 

$

18,970

 

Provision

 

 

503

 

 

 

295

 

 

 

44

 

 

 

842

 

Charge-offs

 

 

(12

)

 

 

(273

)

 

 

(150

)

 

 

(435

)

Recoveries

 

 

148

 

 

 

34

 

 

 

101

 

 

 

283

 

Ending balance

 

$

10,821

 

 

$

5,968

 

 

$

2,871

 

 

$

19,660

 

For the six months ended June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

10,824

 

 

$

5,538

 

 

$

2,725

 

 

$

19,087

 

Provision

 

 

1,025

 

 

 

865

 

 

 

427

 

 

 

2,317

 

Charge-offs

 

 

(1,323

)

 

 

(503

)

 

 

(479

)

 

 

(2,305

)

Recoveries

 

 

295

 

 

 

68

 

 

 

198

 

 

 

561

 

Ending balance

 

$

10,821

 

 

$

5,968

 

 

$

2,871

 

 

$

19,660

 

As of December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 acquired 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 acquired with deteriorated credit quality

 

 

1,194

 

 

 

 

 

 

 

 

 

1,194

 

Ending balance

 

$

822,616

 

 

$

920,031

 

 

$

273,494

 

 

$

2,016,141

 

 

Presentation of Average Balance, Interest Income Recognized and Cash Basis Income Recognized for Loans Individually Evaluated for Impairment by Classs

The following table presents loans individually evaluated for impairment by class of loans as of and for six months ended June 30, 2018:

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

 

$

28

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Nonresidential

 

 

630

 

 

 

137

 

 

 

 

 

 

100

 

 

 

4

 

 

 

4

 

Land

 

 

706

 

 

 

 

 

 

 

 

 

6

 

 

 

 

 

 

 

Construction

 

 

2,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured

 

 

1,115

 

 

 

907

 

 

 

 

 

 

901

 

 

 

 

 

 

 

Unsecured

 

 

184

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

5,120

 

 

 

1,044

 

 

 

 

 

 

1,007

 

 

 

4

 

 

 

4

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

6,918

 

 

 

5,994

 

 

 

 

 

 

5,602

 

 

 

74

 

 

 

58

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

6,918

 

 

 

5,994

 

 

 

 

 

 

5,602

 

 

 

74

 

 

 

58

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

1,496

 

 

 

1,224

 

 

 

 

 

 

1,087

 

 

 

11

 

 

 

10

 

Auto

 

 

29

 

 

 

22

 

 

 

 

 

 

33

 

 

 

 

 

 

 

Marine

 

 

553

 

 

 

181

 

 

 

 

 

 

181

 

 

 

 

 

 

 

Recreational vehicle

 

 

520

 

 

 

100

 

 

 

 

 

 

122

 

 

 

4

 

 

 

4

 

Other

 

 

1

 

 

 

 

 

 

 

 

 

6

 

 

 

 

 

 

 

Total consumer loans

 

 

2,599

 

 

 

1,527

 

 

 

 

 

 

1,429

 

 

 

15

 

 

 

14

 

Total

 

$

14,637

 

 

$

8,565

 

 

$

 

 

$

8,038

 

 

$

93

 

 

$

76

 

With a specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

422

 

 

$

275

 

 

$

28

 

 

$

275

 

 

$

 

 

$

 

Nonresidential

 

 

1,235

 

 

 

1,232

 

 

 

13

 

 

 

1,356

 

 

 

52

 

 

 

44

 

Land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured

 

 

819

 

 

 

568

 

 

 

473

 

 

 

579

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

2,476

 

 

 

2,075

 

 

 

514

 

 

 

2,210

 

 

 

52

 

 

 

44

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

8,574

 

 

 

8,461

 

 

 

834

 

 

 

9,793

 

 

 

233

 

 

 

195

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

8,574

 

 

 

8,461

 

 

 

834

 

 

 

9,793

 

 

 

233

 

 

 

195

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

4,282

 

 

 

4,201

 

 

 

295

 

 

 

4,505

 

 

 

123

 

 

 

110

 

Auto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

 

95

 

 

 

95

 

 

 

1

 

 

 

97

 

 

 

2

 

 

 

2

 

Recreational vehicle

 

 

393

 

 

 

381

 

 

 

17

 

 

 

393

 

 

 

11

 

 

 

10

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

4,770

 

 

 

4,677

 

 

 

313

 

 

 

4,995

 

 

 

136

 

 

 

122

 

Total

 

 

15,820

 

 

 

15,213

 

 

 

1,661

 

 

 

16,998

 

 

 

421

 

 

 

361

 

Total impaired loans

 

$

30,457

 

 

$

23,778

 

 

$

1,661

 

 

$

25,036

 

 

$

514

 

 

$

437

 

 

The following table presents loans individually evaluated for impairment by class of loans as of and for six months ended June 30, 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

 

$

470

 

 

$

413

 

 

$

 

 

$

277

 

 

$

3

 

 

$

3

 

Nonresidential

 

 

2,030

 

 

 

1,464

 

 

 

 

 

 

1,040

 

 

 

50

 

 

 

49

 

Land

 

 

3,922

 

 

 

9

 

 

 

 

 

 

17

 

 

 

 

 

 

 

Construction

 

 

3,593

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured

 

 

242

 

 

 

190

 

 

 

 

 

 

190

 

 

 

 

 

 

 

Unsecured

 

 

500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

10,757

 

 

 

2,076

 

 

 

 

 

 

1,524

 

 

 

53

 

 

 

52

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

7,704

 

 

 

5,762

 

 

 

 

 

 

6,095

 

 

 

50

 

 

 

41

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

7,704

 

 

 

5,762

 

 

 

 

 

 

6,095

 

 

 

50

 

 

 

41

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

1,965

 

 

 

1,535

 

 

 

 

 

 

1,577

 

 

 

8

 

 

 

7

 

Auto

 

 

34

 

 

 

18

 

 

 

 

 

 

11

 

 

 

 

 

 

 

Marine

 

 

540

 

 

 

169

 

 

 

 

 

 

210

 

 

 

 

 

 

 

Recreational vehicle

 

 

560

 

 

 

152

 

 

 

 

 

 

164

 

 

 

5

 

 

 

5

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

3,099

 

 

 

1,874

 

 

 

 

 

 

1,962

 

 

 

13

 

 

 

12

 

Total

 

$

21,560

 

 

$

9,712

 

 

$

 

 

$

9,581

 

 

$

116

 

 

$

105

 

With a specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Nonresidential

 

 

501

 

 

 

456

 

 

 

5

 

 

 

2,164

 

 

 

12

 

 

 

11

 

Land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured

 

 

 

 

 

 

 

 

 

 

 

57

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

501

 

 

 

456

 

 

 

5

 

 

 

2,221

 

 

 

12

 

 

 

11

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

10,526

 

 

 

10,428

 

 

 

1,171

 

 

 

10,764

 

 

 

273

 

 

 

229

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

10,526

 

 

 

10,428

 

 

 

1,171

 

 

 

10,764

 

 

 

273

 

 

 

229

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

4,973

 

 

 

4,919

 

 

 

377

 

 

 

5,212

 

 

 

151

 

 

 

134

 

Auto

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marine

 

 

104

 

 

 

104

 

 

 

1

 

 

 

106

 

 

 

3

 

 

 

3

 

Recreational vehicle

 

 

702

 

 

 

691

 

 

 

62

 

 

 

681

 

 

 

14

 

 

 

13

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

5,779

 

 

 

5,714

 

 

 

440

 

 

 

5,999

 

 

 

168

 

 

 

150

 

Total

 

 

16,806

 

 

 

16,598

 

 

 

1,616

 

 

 

18,984

 

 

 

453

 

 

 

390

 

Total impaired loans

 

$

38,366

 

 

$

26,310

 

 

$

1,616

 

 

$

28,565

 

 

$

569

 

 

$

495

 

 

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

Impaired Loans

(Dollars in thousands)

 

 

 

Unpaid

Principal

Balance

 

 

Recorded

Investment

 

 

Allowance

for Loan

Losses

Allocated

 

With no specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

41

 

 

$

 

 

$

 

Nonresidential

 

 

651

 

 

 

144

 

 

 

 

Land

 

 

716

 

 

 

9

 

 

 

 

Construction

 

 

2,467

 

 

 

 

 

 

 

Secured

 

 

1,042

 

 

 

894

 

 

 

 

Unsecured

 

 

187

 

 

 

 

 

 

 

Total commercial loans

 

 

5,104

 

 

 

1,047

 

 

 

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

6,432

 

 

 

5,441

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

6,432

 

 

 

5,441

 

 

 

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

1,399

 

 

 

1,059

 

 

 

 

Auto

 

 

29

 

 

 

14

 

 

 

 

Marine

 

 

553

 

 

 

181

 

 

 

 

Recreational vehicle

 

 

578

 

 

 

151

 

 

 

 

Other

 

 

3

 

 

 

3

 

 

 

 

Total consumer loans

 

 

2,562

 

 

 

1,408

 

 

 

 

Total

 

$

14,098

 

 

$

7,896

 

 

$

 

With a specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

422

 

 

$

275

 

 

$

28

 

Nonresidential

 

 

1,455

 

 

 

1,423

 

 

 

16

 

Land

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

Secured

 

 

893

 

 

 

611

 

 

 

472

 

Unsecured

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

2,770

 

 

 

2,309

 

 

 

516

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

10,874

 

 

 

10,699

 

 

 

1,145

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

10,874

 

 

 

10,699

 

 

 

1,145

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

4,921

 

 

 

4,840

 

 

 

377

 

Auto

 

 

 

 

 

 

 

 

 

Marine

 

 

100

 

 

 

100

 

 

 

1

 

Recreational vehicle

 

 

418

 

 

 

406

 

 

 

20

 

Other

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

5,439

 

 

 

5,346

 

 

 

398

 

Total

 

 

19,083

 

 

 

18,354

 

 

 

2,059

 

Total impaired loans

 

$

33,181

 

 

$

26,250

 

 

$

2,059

 

 

The following table presents the average balance, interest income recognized and cash basis income recognized for loans individually evaluated for impairment by class of loans for the three months ended June 30, 2018:

 

 

 

Average Recorded

Investment

 

 

Interest Income

Recognized

 

 

Cash Basis Income

Recognized

 

With no specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

 

 

$

 

 

$

 

Nonresidential

 

 

78

 

 

 

1

 

 

 

1

 

Land

 

 

5

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

Secured

 

 

905

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

988

 

 

 

1

 

 

 

1

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

5,683

 

 

 

30

 

 

 

30

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

5,683

 

 

 

30

 

 

 

30

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

1,101

 

 

 

6

 

 

 

6

 

Auto

 

 

42

 

 

 

 

 

 

 

Marine

 

 

181

 

 

 

 

 

 

 

Recreational vehicle

 

 

108

 

 

 

2

 

 

 

2

 

Other

 

 

8

 

 

 

 

 

 

 

Total consumer loans

 

 

1,440

 

 

 

8

 

 

 

8

 

Total

 

$

8,111

 

 

$

39

 

 

$

39

 

With a specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

275

 

 

$

 

 

$

 

Nonresidential

 

 

1,323

 

 

 

22

 

 

 

22

 

Land

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

Secured

 

 

563

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

2,161

 

 

 

22

 

 

 

22

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

9,340

 

 

 

98

 

 

 

96

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

9,340

 

 

 

98

 

 

 

96

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

4,338

 

 

 

57

 

 

 

56

 

Auto

 

 

 

 

 

 

 

 

 

Marine

 

 

96

 

 

 

1

 

 

 

1

 

Recreational vehicle

 

 

387

 

 

 

5

 

 

 

5

 

Other

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

4,821

 

 

 

63

 

 

 

62

 

Total

 

 

16,322

 

 

 

183

 

 

 

180

 

Total impaired loans

 

$

24,433

 

 

$

222

 

 

$

219

 

 

The following table presents the average balance, interest income recognized and cash basis income recognized for loans individually evaluated for impairment by class of loans for the three months ended June 30, 2017:

 

 

 

Average Recorded

Investment

 

 

Interest Income

Recognized

 

 

Cash Basis Income

Recognized

 

With no specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

416

 

 

$

 

 

$

 

Nonresidential

 

 

815

 

 

 

25

 

 

 

25

 

Land

 

 

9

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

Secured

 

 

190

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

1,430

 

 

 

25

 

 

 

25

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

5,763

 

 

 

20

 

 

 

20

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

5,763

 

 

 

20

 

 

 

20

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

1,574

 

 

 

3

 

 

 

3

 

Auto

 

 

16

 

 

 

 

 

 

 

Marine

 

 

182

 

 

 

 

 

 

 

Recreational vehicle

 

 

186

 

 

 

2

 

 

 

2

 

Other

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

1,958

 

 

 

5

 

 

 

5

 

Total

 

$

9,151

 

 

$

50

 

 

$

50

 

With a specific allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

$

 

 

$

 

 

$

 

Nonresidential

 

 

1,179

 

 

 

5

 

 

 

5

 

Land

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

Secured

 

 

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

1,179

 

 

 

5

 

 

 

5

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

10,783

 

 

 

114

 

 

 

111

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

10,783

 

 

 

114

 

 

 

111

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

5,151

 

 

 

66

 

 

 

66

 

Auto

 

 

 

 

 

 

 

 

 

Marine

 

 

105

 

 

 

1

 

 

 

1

 

Recreational vehicle

 

 

708

 

 

 

7

 

 

 

6

 

Other

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

5,964

 

 

 

74

 

 

 

73

 

Total

 

 

17,926

 

 

 

193

 

 

 

189

 

Total impaired loans

 

$

27,077

 

 

$

243

 

 

$

239

 

 

 

 

Loans in Process of Foreclosure

The table below presents loans that are in the process of foreclosure at June 30, 2018 and December 31, 2017, but legal title, deed in lieu of foreclosure or similar legal agreement to the property has not yet been obtained:

 

 

 

June 30, 2018

 

 

December 31, 2017

 

 

 

Unpaid

Principal

Balance

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Recorded

Investment

 

 

 

(Dollars in thousands)

 

 

(Dollars in thousands)

 

Mortgage loans in process of foreclosure

 

$

3,587

 

 

$

3,452

 

 

$

2,588

 

 

$

2,428

 

Consumer loans in process of foreclosure

 

 

1,148

 

 

 

1,058

 

 

 

613

 

 

 

608

 

 

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

 

The following table presents the recorded investment in nonaccrual loans and loans past due over 90 days and still on accrual by class of loans as of June 30, 2018:

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

As of June 30, 2018

 

 

 

Nonaccrual

 

 

Loans past due

over 90 days and

still accruing

 

 

 

(Dollars in thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

Multifamily

 

$

275

 

 

$

 

Nonresidential

 

 

1,111

 

 

 

 

Land

 

 

 

 

 

 

Construction

 

 

 

 

 

 

Secured

 

 

1,475

 

 

 

 

Unsecured

 

 

 

 

 

 

Total commercial loans

 

 

2,861

 

 

 

 

Residential mortgage loans

 

 

 

 

 

 

 

 

One-to four-family

 

 

6,146

 

 

 

 

Construction

 

 

 

 

 

 

Total residential mortgage loans

 

 

6,146

 

 

 

 

Consumer Loans

 

 

 

 

 

 

 

 

Home equity

 

 

1,477

 

 

 

 

Auto

 

 

63

 

 

 

 

Marine

 

 

181

 

 

 

 

Recreational vehicle

 

 

62

 

 

 

 

Other

 

 

 

 

 

 

Total consumer loans

 

 

1,783

 

 

 

 

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

 

$

10,790

 

 

$

 

 

The following table presents the recorded investment in nonaccrual loans 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

 

 

$

 

 

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

The following table presents an age analysis of past-due loans, segregated by class of loans as of June 30, 2018:

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

 

 

$

140,729

 

 

$

141,004

 

Nonresidential

 

 

114

 

 

 

 

 

 

1,094

 

 

 

1,208

 

 

 

395,416

 

 

 

396,624

 

Land

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,887

 

 

 

16,887

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

127,691

 

 

 

127,691

 

Secured

 

 

92

 

 

 

 

 

 

1,474

 

 

 

1,566

 

 

 

210,607

 

 

 

212,173

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,438

 

 

 

6,438

 

Total commercial loans

 

 

206

 

 

 

 

 

 

2,843

 

 

 

3,049

 

 

 

897,768

 

 

 

900,817

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

2,683

 

 

 

1,327

 

 

 

3,991

 

 

 

8,001

 

 

 

880,582

 

 

 

888,583

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40,623

 

 

 

40,623

 

Total residential mortgage loans

 

 

2,683

 

 

 

1,327

 

 

 

3,991

 

 

 

8,001

 

 

 

921,205

 

 

 

929,206

 

Consumer Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

746

 

 

 

295

 

 

 

1,261

 

 

 

2,302

 

 

 

185,469

 

 

 

187,771

 

Automobile

 

 

188

 

 

 

55

 

 

 

57

 

 

 

300

 

 

 

83,529

 

 

 

83,829

 

Marine

 

 

 

 

 

 

 

 

181

 

 

 

181

 

 

 

1,223

 

 

 

1,404

 

Recreational vehicle

 

 

68

 

 

 

51

 

 

 

62

 

 

 

181

 

 

 

4,698

 

 

 

4,879

 

Other

 

 

4

 

 

 

2

 

 

 

 

 

 

6

 

 

 

7,020

 

 

 

7,026

 

Total consumer loans

 

 

1,006

 

 

 

403

 

 

 

1,561

 

 

 

2,970

 

 

 

281,939

 

 

 

284,909

 

Total loans

 

$

3,895

 

 

$

1,730

 

 

$

8,395

 

 

$

14,020

 

 

$

2,100,912

 

 

$

2,114,932

 

 

The following table presents 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

 

 

Loans by Class Modified as Troubled Debt Restructurings

The following table presents loans by class modified as troubled debt restructurings that occurred during the three months ended June 30, 2018:

 

 

 

Number of

Loans

 

 

Pre-Modification

Outstanding

Recorded

Investment

 

 

Post-Modification

Recorded

Investment

 

 

 

 

 

 

 

(In thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

 

 

 

$

 

 

$

 

Nonresidential

 

 

 

 

 

 

 

 

 

Land

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

Secured

 

 

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

 

 

 

 

 

 

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

3

 

 

 

521

 

 

 

547

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

3

 

 

 

521

 

 

 

547

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

2

 

 

 

113

 

 

 

113

 

Auto

 

 

 

 

 

 

 

 

 

Marine

 

 

 

 

 

 

 

 

 

Recreational vehicle

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

2

 

 

 

113

 

 

 

113

 

Total restructured loans

 

 

5

 

 

$

634

 

 

$

660

 

The following table presents loans by class modified as troubled debt restructurings that occurred during the six months ended June 30, 2018:

 

 

 

Number of

Loans

 

 

Pre-Modification

Outstanding

Recorded

Investment

 

 

Post-Modification

Recorded

Investment

 

 

 

 

 

 

 

(In thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

 

 

 

$

 

 

$

 

Nonresidential

 

 

1

 

 

 

124

 

 

 

124

 

Land

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

Secured

 

 

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

Total commercial loans

 

 

1

 

 

 

124

 

 

 

124

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

3

 

 

 

521

 

 

 

547

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

3

 

 

 

521

 

 

 

547

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

2

 

 

 

113

 

 

 

113

 

Auto

 

 

 

 

 

 

 

 

 

Marine

 

 

 

 

 

 

 

 

 

Recreational vehicle

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

2

 

 

 

113

 

 

 

113

 

Total restructured loans

 

 

6

 

 

$

758

 

 

$

784

 

 

The following table presents loans by class modified as troubled debt restructurings that occurred during the six months ended June 30, 2017:

 

 

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

 

 

1

 

 

 

75

 

 

 

84

 

Construction

 

 

 

 

 

 

 

 

 

Total residential mortgage loans

 

 

1

 

 

 

75

 

 

 

84

 

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

 

 

 

 

Auto

 

 

 

 

 

 

 

 

 

Marine

 

 

 

 

 

 

 

 

 

Recreational vehicle

 

 

1

 

 

 

115

 

 

 

115

 

Other

 

 

 

 

 

 

 

 

 

Total consumer loans

 

 

1

 

 

 

115

 

 

 

115

 

Total restructured loans

 

 

2

 

 

$

190

 

 

$

199

 

 

Loans by Class Modified as Troubled Debt Restructurings with Payment Default

The following table presents loans by class modified as troubled debt restructurings for which there was a payment default within a twelve-month cycle following the modification during the period ended June 30, 2018.

 

 

 

Number

of loans

 

 

Recorded

Investment

 

 

 

 

 

 

 

(Dollars in thousands)

 

Commercial loans

 

 

 

 

 

 

 

 

Multifamily

 

 

 

 

$

 

Nonresidential

 

 

1

 

 

 

121

 

Land

 

 

 

 

 

 

Construction

 

 

 

 

 

 

Secured

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

Total commercial loans

 

 

1

 

 

 

121

 

Residential mortgage loans

 

 

 

 

 

 

 

 

One-to four-family

 

 

2

 

 

 

357

 

Construction

 

 

 

 

 

 

Total residential mortgage loans

 

 

2

 

 

 

357

 

Consumer loans

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

 

Auto

 

 

 

 

 

 

Marine

 

 

 

 

 

 

Recreational vehicle

 

 

 

 

 

 

Other

 

 

 

 

 

 

Total consumer loans

 

 

 

 

 

 

Total restructured loans

 

 

3

 

 

$

478

 

The following table presents loans by class modified as troubled debt restructurings for which there was a payment default within a twelve month cycle following the modification during the period ended June 30, 2017:

 

 

 

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

 

 

1

 

 

 

164

 

Construction

 

 

 

 

 

 

Total residential mortgage loans

 

 

1

 

 

 

164

 

Consumer loans

 

 

 

 

 

 

 

 

Home equity

 

 

1

 

 

 

47

 

Auto

 

 

 

 

 

 

Marine

 

 

 

 

 

 

Recreational vehicle

 

 

 

 

 

 

Other

 

 

 

 

 

 

Total consumer loans

 

 

1

 

 

 

47

 

Total restructured loans

 

 

2

 

 

$

211

 

 

Risk Category of Loans by Class of Loans

As of June 30, 2018 and December 31, 2017, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows:

June 30, 2018

(Dollars in thousands)

 

 

 

 

Unclassified

 

 

Classified

 

 

 

 

Unclassified

 

 

Special

Mention

 

 

Substandard

 

 

Doubtful

 

 

Loss

 

 

Total

Classified

 

 

Total Loans

 

Commercial Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multifamily

 

 

$

138,238

 

 

$

2,491

 

 

$

275

 

 

$

 

 

$

 

 

$

275

 

 

$

141,004

 

Nonresidential

 

 

 

379,794

 

 

 

5,162

 

 

 

11,668

 

 

 

 

 

 

 

 

 

11,668

 

 

 

396,624

 

Land

 

 

 

16,887

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,887

 

Construction

 

 

 

119,065

 

 

 

8,626

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

127,691

 

Secured

 

 

 

186,069

 

 

 

4,851

 

 

 

21,253

 

 

 

 

 

 

 

 

 

21,253

 

 

 

212,173

 

Unsecured

 

 

 

6,345

 

 

 

 

 

 

93

 

 

 

 

 

 

 

 

 

93

 

 

 

6,438

 

Total commercial loans

 

 

 

846,398

 

 

 

21,130

 

 

 

33,289

 

 

 

 

 

 

 

 

 

33,289

 

 

 

900,817

 

Residential mortgage loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to four-family

 

 

 

880,779

 

 

 

1,102

 

 

 

6,702

 

 

 

 

 

 

 

 

 

6,702

 

 

 

888,583

 

Construction

 

 

 

40,623

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40,623

 

Total residential mortgage loans

 

 

 

921,402

 

 

 

1,102

 

 

 

6,702

 

 

 

 

 

 

 

 

 

6,702

 

 

 

929,206

 

Consumer Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

 

 

186,276

 

 

 

 

 

 

1,495

 

 

 

 

 

 

 

 

 

1,495

 

 

 

187,771

 

Auto

 

 

 

83,766

 

 

 

 

 

 

63

 

 

 

 

 

 

 

 

 

63

 

 

 

83,829

 

Marine

 

 

 

1,223

 

 

 

 

 

 

181

 

 

 

 

 

 

 

 

 

181

 

 

 

1,404

 

Recreational vehicle

 

 

 

4,817

 

 

 

 

 

 

62

 

 

 

 

 

 

 

 

 

62

 

 

 

4,879

 

Other

 

 

 

7,025

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

1

 

 

 

7,026

 

Total consumer loans

 

 

 

283,107

 

 

 

 

 

 

1,802

 

 

 

 

 

 

 

 

 

1,802

 

 

 

284,909

 

Total loans

 

 

$

2,050,907

 

 

$

22,232

 

 

$

41,793

 

 

$

 

 

$

 

 

$

41,793

 

 

$

2,114,932

 

 

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

 

 

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

The carrying amount of those loans is as follows:

 

June 30, 2018

 

 

December 31, 2017

 

 

(Dollars in thousands)

 

Commercial loans

$

1,091

 

 

$

1,194

 

Residential mortgage loans

 

 

 

 

 

Consumer loans

 

 

 

 

 

Outstanding balance

$

1,091

 

 

$

1,194

 

Carrying amount, net of allowance of $55,000 and $55,000

 

1,036

 

 

 

1,139

 

 

 

 

 

 

 

 

 

 

Accretable Yield or Income Expected to be Collected

 

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

 

 

Three Months Ended

 

 

Three Months Ended

 

 

Six Months Ended

 

 

Six Months Ended

 

 

June 30, 2018

 

 

June 30, 2017

 

 

June 30, 2018

 

 

June 30, 2017

 

 

(Dollars in thousands)

 

Beginning of period

$

110

 

 

$

128

 

 

$

110

 

 

$

 

New loans purchased

 

 

 

 

 

 

 

 

 

 

158

 

Accretion of income

 

6

 

 

 

12

 

 

 

6

 

 

 

42

 

Balance at end of period

$

104

 

 

$

116

 

 

$

104

 

 

$

116

 

 

Carrying Amount of Purchased Credit Impaired Loans

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

 

 

June 30, 2018

 

 

June 30, 2017

 

 

(Dollars in thousands)

 

Loans at beginning of period

$

1,194

 

 

$

 

Loans purchased during the period

 

 

 

 

1,797

 

Loans at end of period

 

1,091

 

 

 

1,438