Loans and Allowance for Loan Losses | note 5 LOANS AND ALLOWANCE FOR LOAN LOSSES Loans are summarized as follows: September 30, December 31, 2017 2016 (Unaudited) Commercial Business $ 1,292,000 $ 1,543,000 Commercial and Multi-Family Real Estate 16,522,000 14,428,000 Residential Real Estate 34,090,000 32,999,000 Consumer and Other 711,000 558,000 52,615,000 49,528,000 Allowance for Loan Losses (264,000 ) (263,000 ) Net Deferred Loan Fees (14,000 ) (17,000 ) Loans, Net $ 52,337,000 $ 49,248,000 Residential real estate loans at September 30, 2017 and December 31, 2016 include loans secured by one- to four-family, non-owner occupied properties of $9,848,000 and $9,493,000, respectively. At September 30, 2017 and December 31, 2016, construction loans were $1,494,000 and $2,736,000, respectively. Loans in process at September 30, 2017 and December 31, 2016 were $140,000 and $2,299,000, respectively. The Company maintains a separate general allowance for each portfolio segment. These portfolio segments include commercial business, commercial and multi-family real estate, residential real estate, and consumer and other with risk characteristics described as follows: Commercial Business Commercial and Multi-Family Real Estate Residential Real Estate Consumer and Other Although management believes the allowance for loan losses to be adequate, ultimate losses may vary from management’s estimates. At least quarterly, the board of directors reviews the adequacy of the allowance, including consideration of the relevant risks in the portfolio, current economic conditions, and other factors. If the board of directors and management determine that changes are warranted based on those reviews, the allowance is adjusted. Central Federal is subject to periodic examination by its primary regulator, which may require additions to the allowance based on judgments regarding loan portfolio information available at the time of its examinations. The following table presents, by portfolio segment, the activity in the allowance for loan losses for the three and nine months ended September 30, 2017. Also presented is the balance in the allowance for loan losses and the recorded investment in loans based on portfolio segment and impairment method as of September 30, 2017. September 30, 2017 (Unaudited) Commercial Business Commercial and Multi-Family Real Estate Residential Real Estate Consumer and Other Unallocated Total Allowance for Loan Losses: Balance July 1, 2017 $ 3,000 $ 38,000 $ 192,000 $ 3,000 $ 28,000 $ 264,000 Provision for Loan Losses (1,000 ) - 19,000 1,000 (19,000 ) - Loans Charged-Off - - - (1,000 ) - (1,000 ) Recoveries of Loans Previously Charged-Off - - 1,000 - - 1,000 Balance September 30, 2017 $ 2,000 $ 38,000 $ 212,000 $ 3,000 $ 9,000 $ 264,000 Balance January 1, 2017 $ 3,000 $ 37,000 $ 181,000 $ 3,000 $ 39,000 $ 263,000 Provision for Loan Losses (1,000 ) 1,000 28,000 2,000 (30,000 ) - Loans Charged-Off - - - (2,000 ) - (2,000 ) Recoveries of Loans Previously Charged-Off - - 3,000 - - 3,000 Balance September 30, 2017 $ 2,000 $ 38,000 $ 212,000 $ 3,000 $ 9,000 $ 264,000 Ending Balance: Individually Evaluated for Impairment $ - $ - $ - $ - $ - $ - Ending Balance: Collectively Evaluated for Impairment $ 2,000 $ 38,000 $ 212,000 $ 3,000 $ 9,000 $ 264,000 Loans: Ending Balance: Individually Evaluated for Impairment $ - $ - $ 30,000 $ - $ - Ending Balance: Collectively Evaluated for Impairment $ 1,292,000 $ 16,522,000 $ 34,060,000 $ 711,000 $ 52,615,000 The following table presents, by portfolio segment, the activity in the allowance for loan losses for the three and nine months ended September 30, 2016: September 30, 2016 (Unaudited) Commercial Business Commercial and Multi-Family Real Estate Residential Real Estate Consumer and Other Unallocated Total Allowance for Loan Losses: Balance July 1, 2016 $ 3,000 $ 36,000 $ 192,000 $ 9,000 $ 21,000 $ 261,000 Provision for Loan Losses - 5,000 4,000 - (9,000 ) - Loans Charged-Off - - - - - - Recoveries of Loans Previously Charged-Off - - 1,000 - - 1,000 Balance September 30, 2016 $ 3,000 $ 41,000 $ 197,000 $ 9,000 $ 12,000 $ 262,000 Balance January 1, 2016 $ 5,000 $ 30,000 $ 183,000 $ 4,000 $ 39,000 $ 261,000 Provision for Loan Losses (2,000 ) 11,000 12,000 6,000 (27,000 ) - Loans Charged-Off - - - (1,000 ) - (1,000 ) Recoveries of Loans Previously Charged-Off - - 2,000 - - 2,000 Balance September 30, 2016 $ 3,000 $ 41,000 $ 197,000 $ 9,000 $ 12,000 $ 262,000 The following table presents the balance in the allowance for loan losses and the recorded investment in loans based on portfolio segment and impairment method at December 31, 2016. December 31, 2016 Commercial Business Commercial and Multi-Family Real Estate Residential Real Estate Consumer and Other Unallocated Total Ending Balance: Individually Evaluated for Impairment $ - $ - $ - $ - $ - $ - Ending Balance: Collectively Evaluated for Impairment $ 3,000 $ 37,000 $ 181,000 $ 3,000 $ 39,000 $ 263,000 Loans: Ending Balance: Individually Evaluated for Impairment $ - $ - $ 199,000 $ - $ 199,000 Ending Balance: Collectively Evaluated for Impairment $ 1,543,000 $ 14,428,000 $ 32,800,000 $ 558,000 $ 49,329,000 The following tables show the loans allocated by management’s internal risk ratings: Risk Profile by Risk Rating September 30, 2017 (Unaudited) Commercial Business Commercial and Multi-Family Real Estate Residential Real Estate Consumer and Other Total Risk Rating: Unclassified $ 1,167,000 $ 16,522,000 $ 33,117,000 $ 711,000 $ 51,517,000 Special Mention 125,000 - 643,000 - 768,000 Substandard - - 330,000 - 330,000 Total $ 1,292,000 $ 16,522,000 $ 34,090,000 $ 711,000 $ 52,615,000 Risk Profile by Risk Rating December 31, 2016 Commercial Business Commercial and Multi-Family Real Estate Residential Real Estate Consumer and Other Total Risk Rating: Unclassified $ 1,540,000 $ 14,428,000 $ 32,269,000 $ 557,000 $ 48,794,000 Special Mention 3,000 - 118,000 - 121,000 Substandard - - 612,000 1,000 613,000 Total $ 1,543,000 $ 14,428,000 $ 32,999,000 $ 558,000 $ 49,528,000 The following tables show the aging analysis of the loan portfolio by time past due: Accruing Interest September 30, 2017 (Unaudited) Current 30-89 Days Past Due 90 Days or More Past Due Total Nonaccrual Toal Loans Commercial Business $ 1,292,000 $ - $ - $ - $ 1,292,000 Commerical and Multi-Family Real Estate 16,522,000 - - - 16,522,000 Residential Real Estate 33,334,000 726,000 - 30,000 34,090,000 Consumer and Other 711,000 - - 711,000 $ 51,859,000 $ 726,000 $ - $ 30,000 $ 52,615,000 Accruing Interest December 31, 2016 Current 30-89 Days Past Due 90 Days or More Past Due Total Nonaccrual Toal Loans Commercial Business $ 1,543,000 $ - $ - $ - $ 1,543,000 Commerical and Multi-Family Real Estate 14,428,000 - - - 14,428,000 Residential Real Estate 32,650,000 150,000 - 199,000 32,999,000 Consumer and Other 556,000 2,000 - - 558,000 $ 49,177,000 $ 152,000 $ - $ 199,000 $ 49,528,000 Interest income that would have been recorded for the nine months ended September 30, 2017 and 2016 had nonaccrual loans been current according to their original terms amounted to $2,000 and $19,000, respectively. Interest income recognized on nonaccrual loans during the nine months ended September 30, 2017 and 2016 amounted to $1,000 and $3,000 respectively. The following tables present information related to impaired loans: September 30, 2017 (Unaudited) Recorded Investment Unpaid Principal Balance Related Allowance Loans With No Related Allowance Recorded: Commercial and Multi-Family Real Estate $ - $ - $ - Residential Real Estate 30,000 32,000 - Total Loans With No Related Allowance Recorded $ 30,000 $ 32,000 $ - Loans With an Allowance Recorded: Residential Real Estate $ - $ - $ - Total Impaired Loans: Commercial and Multi-Family Real Estate $ - $ - $ - Residential Real Estate 30,000 32,000 - Total $ 30,000 $ 32,000 $ - December 31, 2016 Recorded Investment Unpaid Principal Balance Related Allowance Loans With No Related Allowance Recorded: Commercial and Multi-Family Real Estate $ - $ - $ - Residential Real Estate 199,000 202,000 - Total Loans With No Related Allowance Recorded $ 199,000 $ 202,000 $ - Loans With an Allowance Recorded: Residential Real Estate $ - $ - $ - Total Impaired Loans: Commercial and Multi-Family Real Estate $ - $ - $ - Residential Real Estate 199,000 202,000 - Total $ 199,000 $ 202,000 $ - Three Months Ended Nine Months Ended September 30, 2017 (Unaudited) Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized Loans With No Related Allowance Recorded: Commercial and Multi-Family Real Estate $ - $ - $ - $ - Residential Real Estate 31,000 - 94,000 1,000 Total Loans With No Related Allowance Recorded $ 31,000 $ - $ 94,000 $ 1,000 Loans With an Allowance Recorded: Residential Real Estate $ - $ - $ - $ - Total Impaired Loans: Commercial and Multi-Family Real Estate $ - $ - $ - $ - Residential Real Estate 31,000 - 94,000 1,000 Total $ 31,000 $ - $ 94,000 $ 1,000 September 30, 2016 (Unaudited) Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized Loans With No Related Allowance Recorded: Commercial and Multi-Family Real Estate $ 206,000 $ - $ 313,000 $ 3,000 Residential Real Estate 88,000 - 89,000 - Total Loans With No Related Allowance Recorded $ 294,000 $ - $ 402,000 $ 3,000 Loans With an Allowance Recorded: Residential Real Estate $ 274,000 $ - $ 277,000 $ - Total Impaired Loans: Commercial and Multi-Family Real Estate $ 206,000 $ - $ 313,000 $ 3,000 Residential Real Estate 362,000 - 366,000 - Total $ 568,000 $ - $ 679,000 $ 3,000 The Company does not have material commitments to lend additional funds to borrowers with loans whose terms have been modified in troubled debt restructurings (TDRs) or whose loans are on nonaccrual. There were no loans modified in TDRs for the nine months ended September 30, 2017 and 2016. |