XML 37 R26.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans And Leases (Tables)
3 Months Ended
Mar. 31, 2018
Loans And Leases [Abstract]  
Recorded Investment In Loans By Portfolio Segment



 

 

 

 

 



 

 

 

 

 



 

 

 



March 31, 2018

 

December 31, 2017



( unaudited)

 

 

 

Commercial (1)

$

100,732 

 

$

101,975 

Real estate:

 

 

 

 

 

Single-family residential

 

99,409 

 

 

95,578 

Multi-family residential

 

40,018 

 

 

35,665 

Commercial

 

117,614 

 

 

111,866 

Construction

 

39,862 

 

 

42,862 

Consumer:

 

 

 

 

 

Home equity lines of credit

 

26,019 

 

 

25,054 

Other

 

5,817 

 

 

376 

Subtotal

 

429,471 

 

 

413,376 

Less: ALLL

 

(6,976)

 

 

(6,970)

Loans and leases, net

$

422,495 

 

$

406,406 



(1)

Includes $5,859 and $6,008 of commercial leases at March 31, 2018 and December 31, 2017, respectively.



Activity In ALLL By Portfolio Segment



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Three months ended March 31, 2018 (unaudited)



 

 

 

Real Estate

 

 

 

 

Consumer

 

 

 



Commercial

 

Single-family

 

Multi-family

 

Commercial

 

Construction

 

Home Equity lines of credit

 

Other

 

Total

Beginning balance

$

1,984 

 

$

912 

 

$

660 

 

$

2,143 

 

$

672 

 

$

597 

 

$

 

$

6,970 

Addition to (reduction in) provision for loan losses

 

(117)

 

 

131 

 

 

27 

 

 

(4)

 

 

(58)

 

 

(84)

 

 

105 

 

 

-  

Charge-offs

 

-  

 

 

(6)

 

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

(6)

Recoveries

 

 

 

 

 

-  

 

 

-  

 

 

-  

 

 

 

 

-  

 

 

12 

Ending balance

$

1,869 

 

$

1,039 

 

$

687 

 

$

2,139 

 

$

614 

 

$

521 

 

$

107 

 

$

6,976 







The following table presents the activity in the ALLL by portfolio segment for the three months ended March 31, 2017:  



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Three months ended March 31, 2017 (unaudited)



 

 

 

Real Estate

 

 

 

 

Consumer

 

 

 



Commercial

 

Single-family

 

Multi-family

 

Commercial

 

Construction

 

Home Equity lines of credit

 

Other

 

Total

Beginning balance

$

1,647 

 

$

735 

 

$

716 

 

$

2,727 

 

$

580 

 

$

486 

 

$

34 

 

$

6,925 

Addition to (reduction in) provision for loan losses

 

121 

 

 

115 

 

 

(87)

 

 

(236)

 

 

74 

 

 

17 

 

 

(4)

 

 

-  

Charge-offs

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

Recoveries

 

-  

 

 

16 

 

 

-  

 

 

-  

 

 

-  

 

 

 

 

-  

 

 

17 

Ending balance

$

1,768 

 

$

866 

 

$

629 

 

$

2,491 

 

$

654 

 

$

504 

 

$

30 

 

$

6,942 





Balance In ALLL And Recorded Investment In Loans By Portfolio Segment And Based On Impairment Method

The following table presents the balance in the ALLL and the recorded investment in loans and leases by portfolio segment and based on the impairment method as of March 31, 2018 (unaudited):



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

Real Estate

 

 

 

 

Consumer

 

 

 



 

Commercial

 

Single-
family

 

Multi-
family

 

Commercial

 

Construction

 

Home Equity
lines of credit

 

Other

 

Total

ALLL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

-  

 

$

-  

 

$

-  

 

$

27 

 

$

-  

 

$

-  

 

$

-  

 

$

27 

Collectively evaluated for impairment

 

 

1,869 

 

 

1,039 

 

 

687 

 

 

2,112 

 

 

614 

 

 

521 

 

 

107 

 

 

6,949 

Total ending allowance balance

 

$

1,869 

 

$

1,039 

 

$

687 

 

$

2,139 

 

$

614 

 

$

521 

 

$

107 

 

$

6,976 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

211 

 

$

115 

 

$

-  

 

$

3,162 

 

$

-  

 

$

-  

 

$

-  

 

$

3,488 

Collectively evaluated for impairment

 

 

100,521 

 

 

99,294 

 

 

40,018 

 

 

114,452 

 

 

39,862 

 

 

26,019 

 

 

5,817 

 

 

425,983 

Total ending loan balance

 

$

100,732 

 

$

99,409 

 

$

40,018 

 

$

117,614 

 

$

39,862 

 

$

26,019 

 

$

5,817 

 

$

429,471 







The following table presents the balance in the ALLL and the recorded investment in loans and leases by portfolio segment and based on the impairment method as of December 31, 2017



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

Real Estate

 

 

 

 

Consumer

 

 

 



 

Commercial

 

Single-
family

 

Multi-
family

 

Commercial

 

Construction

 

Home Equity
lines of credit

 

Other

 

Total

ALLL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

-  

 

$

-  

 

$

-  

 

$

26 

 

$

-  

 

$

-  

 

$

-  

 

$

26 

Collectively evaluated for impairment

 

 

1,984 

 

 

912 

 

 

660 

 

 

2,117 

 

 

672 

 

 

597 

 

 

 

 

6,944 

Total ending allowance balance

 

$

1,984 

 

$

912 

 

$

660 

 

$

2,143 

 

$

672 

 

$

597 

 

$

 

$

6,970 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

277 

 

$

116 

 

$

-  

 

$

3,183 

 

$

-  

 

$

-  

 

$

-  

 

$

3,576 

Collectively evaluated for impairment

 

 

101,698 

 

 

95,462 

 

 

35,665 

 

 

108,683 

 

 

42,862 

 

 

25,054 

 

 

376 

 

 

409,800 

Total ending loan balance

 

$

101,975 

 

$

95,578 

 

$

35,665 

 

$

111,866 

 

$

42,862 

 

$

25,054 

 

$

376 

 

$

413,376 





Individually Evaluated For Impairment By Class Of Loans

The following table presents loans individually evaluated for impairment by class of loans as of and for the period ended March 31, 2018.  The unpaid principal balance is the contractual principal balance outstanding.  The recorded investment is the unpaid principal balance adjusted for partial charge-offs, purchase premiums and discounts, and deferred loan fees and costs.  The table presents accrual basis interest income recognized during the three months ended March 31, 2018.  Cash payments of interest on these loans during the three months ended March 31, 2018 totaled $50.



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

Three months ended



As of March 31, 2018

 

March 31, 2018



(unaudited)

 

(unaudited)



Unpaid Principal Balance

 

Recorded Investment

 

ALLL Allocated

 

Average Recorded Investment

 

Interest Income Recognized

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

$

388 

 

$

134 

 

$

-  

 

$

135 

 

$

Total with no allowance recorded

 

388 

 

 

134 

 

 

-  

 

 

135 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial (1)

 

211 

 

 

211 

 

 

-  

 

 

227 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential (1)

 

115 

 

 

115 

 

 

-  

 

 

115 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

2,841 

 

 

2,841 

 

 

26 

 

 

2,847 

 

 

39 

Owner occupied

 

187 

 

 

187 

 

 

 

 

187 

 

 

Total with an allowance recorded

 

3,354 

 

 

3,354 

 

 

27 

 

 

3,376 

 

 

44 

Total

$

3,742 

 

$

3,488 

 

$

27 

 

$

3,511 

 

$

49 

(1)

Allowance recorded is less than $1 resulting in rounding to zero.



The following table presents loans individually evaluated for impairment by class of loans as of December 31, 2017.  The unpaid principal balance is the contractual principal balance outstanding.  The recorded investment is the unpaid principal balance adjusted for partial charge-offs, purchase premiums and discounts, and deferred loan fees and costs.  The table presents accrual basis interest income recognized during the three months ended March 31, 2017.  Cash payments of interest during the three months ended March 31, 2017 totaled $56.



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Three months ended



As of December 31, 2017

 

March 31, 2017



 

 

 

 

 

 

 

 

 

(unaudited)



Unpaid Principal Balance

 

Recorded Investment

 

ALLL Allocated

 

Average Recorded Investment

 

Interest Income Recognized

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

 

 

$

 

 

$

 

 

$

293 

 

$

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

391 

 

 

137 

 

 

-  

 

 

394 

 

 

12 

Total with no allowance recorded

 

391 

 

 

137 

 

 

-  

 

 

687 

 

 

14 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

277 

 

 

277 

 

 

-  

 

 

188 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential (1)

 

116 

 

 

116 

 

 

-  

 

 

120 

 

 

Multi-family residential

 

-  

 

 

-  

 

 

-  

 

 

36 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

2,856 

 

 

2,856 

 

 

24 

 

 

2,173 

 

 

32 

Owner occupied

 

190 

 

 

190 

 

 

 

 

1,025 

 

 

Total with an allowance recorded

 

3,439 

 

 

3,439 

 

 

26 

 

 

3,542 

 

 

38 

Total

$

3,830 

 

$

3,576 

 

$

26 

 

$

4,229 

 

$

52 

(1)

Allowance recorded is less than $1 resulting in rounding to zero.

Recorded Investment In Nonperforming Loans By Class Of Loans



 

 

 

 

 



 

 

 

 

 



 

 

 



March 31, 2018

 

December 31, 2017



(unaudited)

 

 

 

Loans past due over 90 days still on accrual

$

-  

 

$

-  

Nonaccrual loans:

 

 

 

 

 

Commercial

 

111 

 

 

115 

Real estate:

 

 

 

 

 

Single-family residential

 

193 

 

 

253 

Consumer:

 

 

 

 

 

Home equity lines of credit:

 

 

 

 

 

Purchased for portfolio

 

96 

 

 

102 

Total nonaccrual

 

400 

 

 

470 

Total nonaccrual and nonperforming loans

$

400 

 

$

470 



Aging Of Recorded Investment In Past Due Loans By Class Of Loans

The following table presents the aging of the recorded investment in past due loans and leases by class of loans as of March 31, 2018 (unaudited):



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



30 - 59 Days Past Due

 

60 - 89 Days Past Due

 

Greater than 90 Days Past Due

 

Total Past Due

 

Loans Not Past Due

 

Nonaccrual Loans Not > 90 days Past Due

Commercial

$

-  

 

$

-  

 

$

-  

 

$

-  

 

$

100,732 

 

$

111 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential

 

1,569 

 

 

122 

 

 

42 

 

 

1,733 

 

 

97,676 

 

 

151 

Multi-family residential

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

40,018 

 

 

-  

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

72,876 

 

 

-  

Owner occupied

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

39,607 

 

 

-  

Land

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

5,131 

 

 

-  

Construction

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

39,862 

 

 

-  

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated for portfolio

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

25,568 

 

 

-  

Purchased for portfolio

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

451 

 

 

96 

Other

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

5,817 

 

 

-  

Total

$

1,569 

 

$

122 

 

$

42 

 

$

1,733 

 

$

427,738 

 

$

358 





The following table presents the aging of the recorded investment in past due loans and leases by class of loans as of December 31, 2017:  



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



30 - 59 Days Past Due

 

60 - 89 Days Past Due

 

Greater than 90 Days Past Due

 

Total Past Due

 

Loans Not Past Due

 

Nonaccrual Loans Not > 90 days Past Due

Commercial

$

-  

 

$

-  

 

$

-  

 

$

-  

 

$

101,975 

 

$

115 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential

 

1,610 

 

 

27 

 

 

104 

 

 

1,741 

 

 

93,837 

 

 

149 

Multi-family residential

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

35,665 

 

 

-  

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

67,792 

 

 

-  

Owner occupied

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

38,787 

 

 

-  

Land

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

5,287 

 

 

-  

Construction

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

42,862 

 

 

-  

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated for portfolio

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

24,592 

 

 

-  

Purchased for portfolio

 

-  

 

 

-  

 

 

102 

 

 

102 

 

 

360 

 

 

-  

Other

 

24 

 

 

-  

 

 

-  

 

 

24 

 

 

352 

 

 

-  

Total

$

1,634 

 

$

27 

 

$

206 

 

$

1,867 

 

$

411,509 

 

$

264 



Loans Modified As TDRs By Class Of Loans



 

 

 

 

 



 

 

 

 

 



 

 

 



March 31, 2018

 

December 31, 2017



(unaudited)

 

 

 

Commercial

$

111 

 

$

115 

Total

$

111 

 

$

115 



Recorded Investment In Loans By Risk Category And Class Of Loans





The recorded investment in loans and leases by risk category and by class of loans and leases as of March 31, 2018 and based on the most recent analysis performed follows.  There were no loans or leases rated doubtful at March 31, 2018.  





 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

Not Rated

 

Pass

 

Special Mention

 

Substandard

 

Total

Commercial

$

-  

 

$

97,810 

 

$

2,711 

 

$

211 

 

$

100,732 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Single-family residential

 

99,210 

 

 

-  

 

 

-  

 

 

199 

 

 

99,409 

    Multi-family residential

 

-  

 

 

39,401 

 

 

456 

 

 

161 

 

 

40,018 

    Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

        Non-owner occupied

 

81 

 

 

67,582 

 

 

4,385 

 

 

828 

 

 

72,876 

        Owner occupied

 

-  

 

 

38,295 

 

 

992 

 

 

320 

 

 

39,607 

        Land

 

-  

 

 

5,131 

 

 

-  

 

 

-  

 

 

5,131 

    Construction

 

2,335 

 

 

37,527 

 

 

-  

 

 

-  

 

 

39,862 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Home equity lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

        Originated for portfolio

 

25,494 

 

 

-  

 

 

-  

 

 

74 

 

 

25,568 

        Purchased for portfolio

 

355 

 

 

-  

 

 

-  

 

 

96 

 

 

451 

    Other

 

5,817 

 

 

-  

 

 

-  

 

 

-  

 

 

5,817 



$

133,292 

 

$

285,746 

 

$

8,544 

 

$

1,889 

 

$

429,471 





The recorded investment in loans and leases by risk category and by class of loans and leases as of December 31, 2017 follows.  There were no loans or leases rated doubtful at December 31, 2017



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



Not Rated

 

Pass

 

Special Mention

 

Substandard

 

Total

Commercial

$

-  

 

$

98,829 

 

$

2,869 

 

$

277 

 

$

101,975 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Single-family residential

 

95,317 

 

 

-  

 

 

-  

 

 

261 

 

 

95,578 

    Multi-family residential

 

-  

 

 

35,036 

 

 

466 

 

 

163 

 

 

35,665 

    Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

        Non-owner occupied

 

88 

 

 

65,161 

 

 

1,711 

 

 

832 

 

 

67,792 

        Owner occupied

 

-  

 

 

37,453 

 

 

1,008 

 

 

326 

 

 

38,787 

        Land

 

-  

 

 

5,287 

 

 

-  

 

 

-  

 

 

5,287 

    Construction

 

2,239 

 

 

40,623 

 

 

-  

 

 

-  

 

 

42,862 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Home equity lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

        Originated for portfolio

 

24,516 

 

 

-  

 

 

-  

 

 

76 

 

 

24,592 

        Purchased for portfolio

 

360 

 

 

-  

 

 

-  

 

 

102 

 

 

462 

    Other

 

376 

 

 

-  

 

 

-  

 

 

-  

 

 

376 



$

122,896 

 

$

282,389 

 

$

6,054 

 

$

2,037 

 

$

413,376 



Components Of Net Investment In Direct Financing Leases







 

 

 

 

 



March 31, 2018

 

December 31, 2017



(unaudited)

Total minimum lease payments to be received

$

6,640 

 

$

6,838 

Less: unearned income

 

(781)

 

 

(830)

Net investment in direct financing leases

$

5,859 

 

$

6,008 



(1)

There were no initial direct costs associated with these leases.

Summary Of Future Minimum Lease Payments Receivable



 

 

 

2018

 

$

595 

2019

 

 

793 

2020

 

 

793 

2021

 

 

793 

2022

 

 

793 

Thereafter

 

 

2,873 



 

$

6,640