Loans and Allowance for Loan Losses | note 5 LOANS AND ALLOWANCE FOR LOAN LOSSES Loans are summarized as follows: June 30,2018 December 31, 2017 (Unaudited) Commercial Business $ 1,526,000 $ 1,285,000 Commercial and Multi-Family Real Estate 20,596,000 16,503,000 Residential Real Estate 33,321,000 33,753,000 Consumer and Other 800,000 683,000 56,243,000 52,224,000 Allowance for Loan Losses (260,000 ) (273,000 ) Net Deferred Loan Fees (12,000 ) (14,000 ) Loans, Net $ 55,971,000 $ 51,937,000 Residential real estate loans at June 30, 2018 and December 31, 2017 include loans secured by one- to four-family, non-owner-occupied properties of $8,924,000 and $9,190,000, respectively. At June 30, 2018 and December 31, 2017, construction loan commitments were $5,689,000 and $2,076,000, respectively. Undisbursed loans in process at June 30, 2018 and December 31, 2017 were $3,307,000 and $1,330,000, 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 Economic trends determined by unemployment rates and other key economic indicators are closely correlated to the credit quality of these loans. 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 six months ended June 30, 2018. 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 June 30, 2018. June 30, 2018 (Unaudited) Commercial Business Commercial and Multi-Family Real Estate Residential Real Estate Consumer and Other Unallocated Total Allowance for Loan Losses: Balance April 1, 2018 $ 3,000 $ 40,000 $ 200,000 $ 4,000 $ 11,000 $ 258,000 Provision for Loan Losses - 21,000 (18,000 ) - (3,000 ) - Loans Charged-Off - - - - - - Recoveries of Loans Previously Charged-Off - - 2,000 - - 2,000 Balance June 30, 2018 $ 3,000 $ 61,000 $ 184,000 $ 4,000 $ 8,000 $ 260,000 Balance January 1, 2018 $ 3,000 $ 38,000 $ 220,000 $ 3,000 $ 9,000 $ 273,000 Provision for Loan Losses - 23,000 (23,000 ) 1,000 (1,000 ) - Loans Charged-Off - - (16,000 ) - - (16,000 ) Recoveries of Loans Previously Charged-Off - - 3,000 - - 3,000 Balance June 30, 2018 $ 3,000 $ 61,000 $ 184,000 $ 4,000 $ 8,000 $ 260,000 Allowance for Loan Losses: Ending Balance: Individually Evaluated for Impairment $ - $ - $ - $ - $ - $ - Ending Balance: Collectively Evaluated for Impairment $ 3,000 $ 61,000 $ 184,000 $ 4,000 $ 8,000 $ 260,000 Loans: Ending Balance: Individually Evaluated for Impairment $ - $ - $ 120,000 $ - $ 120,000 Ending Balance: Collectively Evaluated for Impairment $ 1,526,000 $ 20,596,000 $ 33,201,000 $ 800,000 $ 56,123,000 The following table presents, by portfolio segment, the activity in the allowance for loan losses for the three and six months ended June 30, 2017: June 30, 2017 (Unaudited) Commercial Business Commercial and Multi-Family Real Estate Residential Real Estate Consumer and Other Unallocated Total Allowance for Loan Losses: Balance April 1, 2017 $ 2,000 $ 39,000 $ 190,000 $ 3,000 $ 29,000 $ 263,000 Provision for Loan Losses 1,000 (1,000 ) 1,000 - (1,000 ) - Loans Charged-Off - - - - - - Recoveries of Loans Previously Charged-Off - - 1,000 - - 1,000 Balance June 30, 2017 $ 3,000 $ 38,000 $ 192,000 $ 3,000 $ 28,000 $ 264,000 Balance January 1, 2017 $ 3,000 $ 37,000 $ 181,000 $ 3,000 $ 39,000 $ 263,000 Provision for Loan Losses - 1,000 9,000 1,000 (11,000 ) - Loans Charged-Off - - - (1,000 ) - (1,000 ) Recoveries of Loans Previously Charged-Off - - 2,000 - - 2,000 Balance June 30, 2017 $ 3,000 $ 38,000 $ 192,000 $ 3,000 $ 28,000 $ 264,000 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, 2017. December 31, 2017 Commercial Business Commercial and Multi-Family Real Estate Residential Real Estate Consumer and Other Unallocated Total Allowance for Loan Losses: Ending Balance: Individually Evaluated for Impairment $ - $ - $ 19,000 $ - $ - $ 19,000 Ending Balance: Collectively Evaluated for Impairment $ 3,000 $ 38,000 $ 201,000 $ 3,000 $ 9,000 $ 254,000 Loans: Ending Balance: Individually Evaluated for Impairment $ - $ - $ 101,000 $ - $ 101,000 Ending Balance: Collectively Evaluated for Impairment $ 1,285,000 $ 16,503,000 $ 33,652,000 $ 683,000 $ 52,123,000 The following tables show the loans allocated by management’s internal risk ratings: Risk Profile by Risk Rating June 30, 2018 (Unaudited) Commercial Business Commercial and Multi-Family Real Estate Residential Real Estate Consumer and Other Total Risk Rating: Unclassified $ 1,526,000 $ 20,326,000 $ 32,459,000 $ 800,000 $ 55,111,000 Special Mention - 270,000 547,000 - 817,000 Substandard - - 315,000 - 315,000 Total $ 1,526,000 $ 20,596,000 $ 33,321,000 $ 800,000 $ 56,243,000 Risk Profile by Risk Rating December 31, 2017 Commercial Business Commercial and Multi-Family Real Estate Residential Real Estate Consumer and Other Total Risk Rating: Unclassified $ 1,285,000 $ 16,349,000 $ 32,849,000 $ 683,000 $ 51,166,000 Special Mention - 154,000 620,000 - 774,000 Substandard - - 284,000 - 284,000 Total $ 1,285,000 $ 16,503,000 $ 33,753,000 $ 683,000 $ 52,224,000 The following tables show the aging analysis of the loan portfolio by time past due: Accruing Interest June 30, 2018 (Unaudited) Current 30-89 Days Past Due 90 Days or More Past Due Total Nonaccrual Toal Loans Commercial Business $ 1,526,000 $ - $ - $ - $ 1,526,000 Commercial and Multi-Family Real Estate 20,596,000 - - - 20,596,000 Residential Real Estate 32,607,000 520,000 74,000 120,000 33,321,000 Consumer and Other 800,000 - - - 800,000 $ 55,529,000 $ 520,000 $ 74,000 $ 120,000 $ 56,243,000 December 31, 2017 Commercial Business $ 1,285,000 $ - $ - $ - $ 1,285,000 Commercial and Multi-Family Real Estate 16,503,000 - - - 16,503,000 Residential Real Estate 33,346,000 306,000 71,000 30,000 33,753,000 Consumer and Other 683,000 - - - 683,000 $ 51,817,000 $ 306,000 $ 71,000 $ 30,000 $ 52,224,000 Interest income that would have been recorded for the six months ended June 30, 2018 and 2017 had nonaccrual loans been current according to their original terms amounted to $3,000 and $1,000, respectively. There was no interest income recognized for nonaccrual loans during the six months ended June 30, 2018. Interest income recognized for the six months ended June 30,2017 was $1,000. The following tables present information related to impaired loans: June 30, 2018 (Unaudited) Recorded Investment Unpaid Principal Balance Related Allowance Loans With No Related Allowance Recorded: Residential Real Estate $ 120,000 $ 121,000 $ - Total Loans With No Related Allowance Recorded $ 120,000 $ 121,000 $ - Loans With an Allowance Recorded: Residential Real Estate $ - $ - $ - Total Impaired Loans: Residential Real Estate $ 120,000 $ 121,000 $ - Total $ 120,000 $ 121,000 $ - December 31, 2017 Recorded Investment Unpaid Principal Balance Related Allowance Loans With No Related Allowance Recorded: 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 $ 71,000 $ 71,000 $ 19,000 Total Impaired Loans: Residential Real Estate $ 101,000 $ 103,000 $ 19,000 Total $ 101,000 $ 103,000 $ 19,000 Three Months Ended Six Months Ended June 30, 2018 (Unaudited) Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized Loans With No Related Allowance Recorded: Residential Real Estate $ 120,000 $ 1,000 $ 52,000 $ 3,000 Total Loans With No Related Allowance Recorded $ 120,000 $ 1,000 $ 52,000 $ 3,000 Loans With an Allowance Recorded: Residential Real Estate $ - $ - $ - $ - Total Impaired Loans: Residential Real Estate $ 120,000 $ 1,000 $ 52,000 $ 3,000 Total $ 120,000 $ 1,000 $ 52,000 $ 3,000 June 30, 2017 (Unaudited) Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized Loans With No Related Allowance Recorded: Residential Real Estate $ 74,000 $ - $ 115,000 $ 1,000 Total Loans With No Related Allowance Recorded $ 74,000 $ - $ 115,000 $ 1,000 Loans With an Allowance Recorded: Residential Real Estate $ - $ - $ - $ - Total Impaired Loans: Residential Real Estate $ 74,000 $ - $ 115,000 $ 1,000 Total $ 74,000 $ - $ 115,000 $ 1,000 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 six months ended June 30, 2018 and 2017. |