NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
MARCH
31, 2018
(UNAUDITED)
NOTE A –
BASIS OF PRESENTATION
As
announced by the Company on December 11, 2017 and reported in the Company’s Current Report on Form 8-K, filed with the Securities
and Exchange Commission on December 12, 2017 (the “Current Report”), the Company has entered into an Agreement and
Plan of Merger and Reorganization dated December 11, 2017 (the “Merger Agreement”), pursuant to which the Company
would merge with and into TriCo Bancshares, a California corporation (“TriCo”), with TriCo being the surviving corporation.
Immediately thereafter, the Company’s subsidiary bank, First National Bank of Northern California, would be merged with
and into TriCo’s subsidiary bank, Tri Counties Bank. Under the terms of the Merger Agreement, the Company shareholders would
receive a fixed exchange ratio of 0.9800 shares of TriCo common stock for each share of Company common stock, providing the Company
shareholders with aggregate ownership on a pro forma basis of approximately 24% of the common stock of the combined company. Holders
of the Company’s outstanding in-the-money stock options would receive cash, net of applicable taxes withheld, for the value
of their unexercised stock options. The merger is expected to qualify as a tax-free exchange for shareholders who receive shares
of TriCo common stock. The transactions contemplated by the Merger Agreement are expected to close in the second or third quarter
of 2018, pending approvals of the Company shareholders and the TriCo shareholders, the receipt of all necessary regulatory approvals,
and the satisfaction of other closing conditions which are customary for such transactions. For additional information, reference
should be made to the text of the Agreement and Plan of Merger and Reorganization, filed as an exhibit to the Current Report,
and to other information regarding TriCo and the Company, their respective businesses and the status of their proposed merger,
as reported from time to time in other filings with the Securities and Exchange Commission.
FNB
Bancorp (the “Company”) is a bank holding company registered under the Bank Holding Company Act of 1956, as amended.
The Company was incorporated under the laws of the State of California on February 28, 2001. The consolidated financial statements
include the accounts of FNB Bancorp and its wholly-owned subsidiary, First National Bank of Northern California (the “Bank”).
The Bank provides traditional banking services in San Mateo and San Francisco counties.
Beginning in
2018, the fair value disclosures related to loans require that the fair market value be reported net of unearned income and the
allowance for loan losses in accordance with ASU No. 2016-01 using an exit price notion. The fair value of loans as of December
31, 2017 was measured using an entry price notion.
All
intercompany transactions and balances have been eliminated in consolidation. The financial statements include all adjustments
of a normal and recurring nature, which are, in the opinion of management, necessary for a fair presentation of the financial
position and results of operations for the periods presented.
The
accompanying unaudited consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and,
therefore, do not include all information and footnotes normally included in annual financial statements prepared in conformity
with accounting principles generally accepted in the United States of America. Accordingly, these consolidated financial statements
should be read in conjunction with the consolidated audited financial statements and notes thereto for the year ended December
31, 2017. Results of operations for interim periods are not necessarily indicative of results for the full year. Certain
prior year information has been reclassified to conform to current year presentation. The reclassifications had no impact on consolidated
net earnings or stockholders’ equity.
Accounting Standards Adopted in
2018
In May 2014,
the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2014-09,
Revenue from Contracts with Customers (Topic 606). This guidance requires entities to recognize revenues when they transfer promised
goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange
for those goods or services. The Company adopted the provisions of ASU No. 2014-09 on January 1, 2018. The Company adopted the
new guidance using the modified retrospective transition approach, in which the guidance would only be applied to existing contracts
in effect at January 1, 2018 and new contracts entered into after this date. Most of the Company’s revenue is comprised
of net interest income on loans, leases, investment securities and deposits, and is explicitly out of scope of the new revenue
recognition guidance. Management conducted an assessment of the revenue streams that were potentially affected by the new guidance
and reviewed contracts in scope to ensure compliance with the new guidance. These contracts included those related to credit and
debit card fees, service charges and fees on deposit accounts and trust and investment services fees. The adoption of ASU No.
2014-09 did allow a gain on sale of $392,000 related to the sale of our 417 Browning Way, South San Francisco, CA OREO property.
Additional disclosures required by the standard have been included in “Note F. OTHER REAL ESTATE OWNED” to the Company’s
consolidated financial statements.
NOTE B – STOCK OPTION PLANS
Stock
option expense is recorded based on the fair value of option contracts issued. The fair value is determined by using an option
pricing model that considers the expected contract term, the risk free interest rate, the volatility of the Company’s stock
price and the level of dividends the Company is expected to pay.
Measurement
of the cost of the stock options granted is based on the grant-date fair value of each stock option using the Black-Scholes valuation
model. The cost is then amortized over each option’s requisite service period. The expected term of options granted is derived
from the period of time the options are expected to be outstanding. The risk free rate is based on the yield of an equivalent
maturity U.S. Treasury note. Volatility is calculated using historical price changes on a monthly basis over the option’s
expected life.
The
amount of stock option compensation expense recorded in the quarters ended March 31, 2018 and 2017 was $92,000 and $103,000, respectively.
There was an income tax benefit recognized in the consolidated statements of earnings for these amounts of $37,000 and $74,000
for the quarters ended March 31, 2018 and 2017, respectively.
The intrinsic
value for options exercised during the quarters ended March 31, 2018 and 2017 was $1,530,000 and $495,000, respectively. The intrinsic
value of options exercisable during the quarter ended March 31, 2018 and March 31, 2017 was $5,449,000 and $4,927,000, respectively.
The amount of
total unrecognized compensation expense related to non-vested options at March 31, 2018 was $837,000 and the weighted average
period over which it will be amortized is 3.0 years.
NOTE C –
EARNINGS PER SHARE CALCULATION
Earnings
per common share (EPS) are computed based on the weighted average number of common shares outstanding during the period. Basic
EPS excludes dilution and is computed by dividing net earnings available to common stockholders by the weighted average of common
shares outstanding. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common
stock were exercised or converted into common stock. The number of potential common shares included in the quarterly diluted EPS
is computed using the average market price during the three months included in the reporting period under the treasury stock method.
The number of potential common shares included in year-to-date diluted EPS is a year-to-date weighted average of potential shares
included in each quarterly diluted EPS computation. All common stock equivalents are anti-dilutive when a net loss occurs. The
earnings per share data for all periods presented have been adjusted for the stock split and the stock dividend. Stock splits
are reflected retroactively back to the earliest period presented.
Earnings
per share have been computed based on the following:
(Dollar amounts in thousands)
|
|
Three months ended
|
|
|
|
March 31,
|
|
|
|
2018
|
|
|
2017
|
|
|
|
|
|
|
|
|
Net earnings
|
|
$
|
4,188
|
|
|
$
|
3,089
|
|
|
|
|
|
|
|
|
|
|
Average number of shares outstanding
|
|
|
7,463,000
|
|
|
|
7,300,000
|
|
Effect of dilutive options
|
|
|
222,000
|
|
|
|
218,000
|
|
Average number of shares outstanding used to calculate diluted earnings
per share
|
|
|
7,685,000
|
|
|
|
7,518,000
|
|
Anti dilutive options that were excluded
from the calculation of diluted EPS totaled 0 and 115,000 at March 31, 2018 and 2017, respectively.
NOTE D – SECURITIES AVAILABLE
FOR SALE
The amortized cost and carrying values
of securities available-for-sale are as follows:
(Dollar amounts in thousands)
|
|
Amortized
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
Fair
|
|
|
|
cost
|
|
|
gains
|
|
|
losses
|
|
|
value
|
|
March 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities
|
|
$
|
1,991
|
|
|
$
|
—
|
|
|
$
|
(33
|
)
|
|
$
|
1,958
|
|
Obligations of U.S. government agencies
|
|
|
42,220
|
|
|
|
—
|
|
|
|
(714
|
)
|
|
|
41,506
|
|
Mortgage-backed securities
|
|
|
119,279
|
|
|
|
165
|
|
|
|
(3,087
|
)
|
|
|
116,357
|
|
Asset-backed securities
|
|
|
3,513
|
|
|
|
—
|
|
|
|
(78
|
)
|
|
|
3,435
|
|
Obligations of states and political subdivisions
|
|
|
148,614
|
|
|
|
869
|
|
|
|
(1,560
|
)
|
|
|
147,923
|
|
Corporate debt
|
|
|
37,307
|
|
|
|
190
|
|
|
|
(412
|
)
|
|
|
37,085
|
|
|
|
$
|
352,924
|
|
|
$
|
1,224
|
|
|
$
|
(5,884
|
)
|
|
$
|
348,264
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities
|
|
$
|
1,989
|
|
|
$
|
—
|
|
|
$
|
(14
|
)
|
|
$
|
1,975
|
|
Obligations of U.S. government
agencies
|
|
|
42,247
|
|
|
|
10
|
|
|
|
(434
|
)
|
|
|
41,823
|
|
Mortgage-backed securities
|
|
|
121,087
|
|
|
|
421
|
|
|
|
(1,716
|
)
|
|
|
119,792
|
|
Asset-backed securities
|
|
|
3,734
|
|
|
|
—
|
|
|
|
(48
|
)
|
|
|
3,686
|
|
Obligations of states and political subdivisions
|
|
|
150,724
|
|
|
|
1,325
|
|
|
|
(946
|
)
|
|
|
151,103
|
|
Corporate debt
|
|
|
37,409
|
|
|
|
199
|
|
|
|
(130
|
)
|
|
|
37,478
|
|
|
|
$
|
357,190
|
|
|
$
|
1,955
|
|
|
$
|
(3,288
|
)
|
|
$
|
355,857
|
|
An analysis of gross unrealized losses
of the available-for-sale investment securities portfolio as of March 31, 2018 and December 31, 2017, respectively, is as follows:
(Dollar amounts in thousands)
|
|
|
|
|
Less than
|
|
|
|
|
|
12 Months
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
12 Months
|
|
|
Total
|
|
|
or Longer
|
|
|
Total
|
|
|
Total
|
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
|
Value
|
|
|
Losses
|
|
|
Value
|
|
|
Losses
|
|
|
Value
|
|
|
Losses
|
|
March 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities
|
|
$
|
1,958
|
|
|
$
|
(33
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,958
|
|
|
$
|
(33
|
)
|
Obligations of U.S. government agencies
|
|
|
23,179
|
|
|
|
(375
|
)
|
|
|
17,338
|
|
|
|
(339
|
)
|
|
|
40,517
|
|
|
|
(714
|
)
|
Mortgage-backed securities
|
|
|
67,371
|
|
|
|
(1,235
|
)
|
|
|
36,297
|
|
|
|
(1,852
|
)
|
|
|
103,668
|
|
|
|
(3,087
|
)
|
Obligations of states and political subdivisions
|
|
|
3,435
|
|
|
|
(78
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
3,435
|
|
|
|
(78
|
)
|
Corporate debt
|
|
|
68,461
|
|
|
|
(942
|
)
|
|
|
15,075
|
|
|
|
(618
|
)
|
|
|
83,536
|
|
|
|
(1,560
|
)
|
Total
|
|
|
23,381
|
|
|
|
(378
|
)
|
|
|
1,965
|
|
|
|
(34
|
)
|
|
|
25,346
|
|
|
|
(412
|
)
|
|
|
$
|
187,785
|
|
|
$
|
(3,041
|
)
|
|
$
|
70,675
|
|
|
$
|
(2,843
|
)
|
|
$
|
258,460
|
|
|
$
|
(5,884
|
)
|
(Dollar amounts in thousands)
|
|
|
|
|
Less than
|
|
|
|
|
|
12 Months
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
12 Months
|
|
|
Total
|
|
|
or Longer
|
|
|
Total
|
|
|
Total
|
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
|
Value
|
|
|
Losses
|
|
|
Value
|
|
|
Losses
|
|
|
Value
|
|
|
Losses
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities
|
|
$
|
1,975
|
|
|
$
|
(14
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,975
|
|
|
$
|
(14
|
)
|
Obligations of U.S. government agencies
|
|
|
22,364
|
|
|
|
(195
|
)
|
|
|
16,461
|
|
|
|
(239
|
)
|
|
|
38,825
|
|
|
|
(434
|
)
|
Mortgage-backed securities
|
|
|
46,515
|
|
|
|
(424
|
)
|
|
|
38,003
|
|
|
|
(1,292
|
)
|
|
|
84,518
|
|
|
|
(1,716
|
)
|
Asset-backed securities
|
|
|
3,685
|
|
|
|
(48
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
3,685
|
|
|
|
(48
|
)
|
Obligations of states and political subdivisions
|
|
|
46,919
|
|
|
|
(460
|
)
|
|
|
15,243
|
|
|
|
(486
|
)
|
|
|
62,162
|
|
|
|
(946
|
)
|
Corporate debt
|
|
|
13,255
|
|
|
|
(112
|
)
|
|
|
1,982
|
|
|
|
(18
|
)
|
|
|
15,237
|
|
|
|
(130
|
)
|
Total
|
|
$
|
134,713
|
|
|
$
|
(1,253
|
)
|
|
$
|
71,689
|
|
|
$
|
(2,035
|
)
|
|
$
|
206,402
|
|
|
$
|
(3,288
|
)
|
At March 31,
2018, there were 66 securities in an unrealized loss position for greater than 12 consecutive months. At the same time, there
were 186 securities in an unrealized loss position for twelve or less than twelve consecutive months. At December 31, 2017, there
were 65 securities in an unrealized loss position for greater than 12 consecutive months, and there were 135 securities in an
unrealized loss position for less than 12 consecutive months. Management periodically evaluates each security in an unrealized
loss position to determine if the impairment is temporary or other-than-temporary. The unrealized losses are due solely to interest
rate changes and the Company does not intend to sell nor expects it will be required to sell investment securities identified
with impairments prior to the earliest of forecasted recovery or the maturity of the underlying investment security. Management
has determined that no investment security was other-than-temporarily impaired at March 31, 2018.
The amortized
cost and carrying value of available-for-sale debt securities as of March 31, 2018 by contractual maturity are shown below. Expected
maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without
call or prepayment penalties.
(Dollar amounts in thousands)
|
|
Amortized
|
|
|
Fair
|
|
|
|
Cost
|
|
|
Value
|
|
Available-for-sale:
|
|
|
|
|
|
|
|
|
Due in one year or less
|
|
$
|
18,885
|
|
|
$
|
18,850
|
|
Due after one through five years
|
|
|
187,944
|
|
|
|
186,100
|
|
Due after five years through ten years
|
|
|
97,260
|
|
|
|
96,031
|
|
Due after ten years
|
|
|
48,835
|
|
|
|
47,283
|
|
|
|
$
|
352,924
|
|
|
$
|
348,264
|
|
For
the three months ended March 31, 2018 and March 31, 2017, respectively, gross realized gains amounted to $0 and $28,000, on gross
securities sold or called of $0 and $10,781,000, respectively.
At
March 31, 2018, securities with an amortized cost of $130,725,000 and fair value of $128,213,000 were pledged as collateral for
public deposits and for other purposes required by law.
NOTE E - LOANS
Loans are summarized as follows at
March 31, 2018 and December 31, 2017:
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
FNB
|
|
|
|
|
|
|
|
|
Balance
|
|
|
|
Bancorp
|
|
|
|
|
|
|
|
|
March 31,
|
|
(Dollar amounts in thousands)
|
|
Originated
|
|
|
PNCI
|
|
|
PCI
|
|
|
2018
|
|
Commercial real estate
|
|
$
|
397,331
|
|
|
$
|
56,669
|
|
|
$
|
—
|
|
|
$
|
454,000
|
|
Real estate construction
|
|
|
36,775
|
|
|
|
—
|
|
|
|
—
|
|
|
|
36,775
|
|
Real estate multi-family
|
|
|
95,297
|
|
|
|
10,483
|
|
|
|
—
|
|
|
|
105,780
|
|
Real estate 1 to 4 family
|
|
|
165,163
|
|
|
|
10,493
|
|
|
|
—
|
|
|
|
175,656
|
|
Commercial & industrial
|
|
|
47,903
|
|
|
|
3,617
|
|
|
|
—
|
|
|
|
51,520
|
|
Consumer loans
|
|
|
17,993
|
|
|
|
—
|
|
|
|
—
|
|
|
|
17,993
|
|
Gross loans
|
|
|
760,462
|
|
|
|
81,262
|
|
|
|
—
|
|
|
|
841,724
|
|
Net deferred loan fees
|
|
|
(489
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(489
|
)
|
Allowance for loan losses
|
|
|
(10,186
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(10,186
|
)
|
Net loans
|
|
$
|
749,787
|
|
|
$
|
81,262
|
|
|
$
|
—
|
|
|
$
|
831,049
|
|
Note: PNCI means
Purchased, Not Credit Impaired. PCI means Purchased, Credit Impaired. These designations are assigned to the purchased loans on
their date of purchase. Once the loan designation has been made, each loan will retain its designation for the life of the loan.
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
FNB
|
|
|
|
|
|
|
|
|
Balance
|
|
|
|
Bancorp
|
|
|
|
|
|
|
|
|
December 31,
|
|
(Dollar amounts in thousands)
|
|
Originated
|
|
|
PNCI
|
|
|
PCI
|
|
|
2017
|
|
Commercial real estate
|
|
$
|
401,157
|
|
|
$
|
55,835
|
|
|
$
|
—
|
|
|
$
|
456,992
|
|
Real estate construction
|
|
|
35,206
|
|
|
|
—
|
|
|
|
—
|
|
|
|
35,206
|
|
Real estate multi-family
|
|
|
91,642
|
|
|
|
13,496
|
|
|
|
—
|
|
|
|
105,138
|
|
Real estate 1 to 4 family
|
|
|
160,425
|
|
|
|
13,051
|
|
|
|
—
|
|
|
|
173,476
|
|
Commercial & industrial
|
|
|
52,270
|
|
|
|
3,457
|
|
|
|
—
|
|
|
|
55,727
|
|
Consumer loans
|
|
|
14,057
|
|
|
|
—
|
|
|
|
—
|
|
|
|
14,057
|
|
Gross loans
|
|
|
754,757
|
|
|
|
85,839
|
|
|
|
—
|
|
|
|
840,596
|
|
Net deferred loan fees
|
|
|
(659
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(659
|
)
|
Allowance for loan losses
|
|
|
(10,171
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(10,171
|
)
|
Net loans
|
|
$
|
743,927
|
|
|
$
|
85,839
|
|
|
$
|
—
|
|
|
$
|
829,766
|
|
Note: PNCI means Purchased, Not Credit
Impaired. PCI means Purchased, Credit Impaired. These designations are assigned to the purchased loans on their date of purchase.
Once the loan designation has been made, each loan will retain its designation for the life of the loan.
|
|
Recorded Investment in Loans at March 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollar amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real
|
|
|
Real
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estate
|
|
|
Estate
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
Real Estate
|
|
|
Multi
|
|
|
1 to 4
|
|
|
Commercial
|
|
|
|
|
|
|
|
|
|
Real Estate
|
|
|
Construction
|
|
|
Family
|
|
|
Family
|
|
|
& industrial
|
|
|
Consumer
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$
|
454,000
|
|
|
$
|
36,775
|
|
|
$
|
105,780
|
|
|
$
|
175,656
|
|
|
$
|
51,520
|
|
|
$
|
17,993
|
|
|
$
|
841,724
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance: individually evaluated for impairment
|
|
$
|
4,631
|
|
|
$
|
791
|
|
|
$
|
2,348
|
|
|
$
|
2,413
|
|
|
$
|
841
|
|
|
$
|
—
|
|
|
$
|
11,024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance: collectively evaluated
for impairment
|
|
$
|
449,369
|
|
|
$
|
35,984
|
|
|
$
|
103,432
|
|
|
$
|
173,243
|
|
|
$
|
50,679
|
|
|
$
|
17,993
|
|
|
$
|
830,700
|
|
|
|
Recorded Investment in Loans at December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollar amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real
|
|
|
Real
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estate
|
|
|
Estate
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
Real Estate
|
|
|
Multi
|
|
|
1 to 4
|
|
|
Commercial
|
|
|
|
|
|
|
|
|
|
Real Estate
|
|
|
Construction
|
|
|
Family
|
|
|
Family
|
|
|
& industrial
|
|
|
Consumer
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$
|
456,992
|
|
|
$
|
35,206
|
|
|
$
|
105,138
|
|
|
$
|
173,476
|
|
|
$
|
55,727
|
|
|
$
|
14,057
|
|
|
$
|
840,596
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance: individually evaluated for impairment
|
|
$
|
6,530
|
|
|
$
|
814
|
|
|
$
|
—
|
|
|
$
|
2,750
|
|
|
$
|
860
|
|
|
$
|
—
|
|
|
$
|
10,954
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance: collectively evaluated for impairment
|
|
$
|
450,462
|
|
|
$
|
34,392
|
|
|
$
|
105,138
|
|
|
$
|
170,726
|
|
|
$
|
54,867
|
|
|
$
|
14,057
|
|
|
$
|
829,642
|
|
|
|
Recorded Investment in Loans at March 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollar amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real
|
|
|
Real
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estate
|
|
|
Estate
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
Real Estate
|
|
|
Multi
|
|
|
1 to 4
|
|
|
Commercial
|
|
|
|
|
|
|
|
|
|
Real Estate
|
|
|
Construction
|
|
|
Family
|
|
|
Family
|
|
|
& industrial
|
|
|
Consumer
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$
|
431,295
|
|
|
$
|
49,490
|
|
|
$
|
112,911
|
|
|
$
|
169,373
|
|
|
$
|
49,277
|
|
|
$
|
6,065
|
|
|
$
|
818,411
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance: individually evaluated for impairment
|
|
$
|
10,390
|
|
|
$
|
831
|
|
|
$
|
—
|
|
|
$
|
4,391
|
|
|
$
|
971
|
|
|
$
|
—
|
|
|
$
|
16,583
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance: collectively evaluated for impairment
|
|
$
|
420,905
|
|
|
$
|
48,659
|
|
|
$
|
112,911
|
|
|
$
|
164,982
|
|
|
$
|
48,306
|
|
|
$
|
6,065
|
|
|
$
|
801,828
|
|
The following
tables provide information pertaining to impaired loans originated and PNCI loans as of and for the three months ended March 31,
2018, the year ended December 31, 2017 and the three months ended March 31, 2017, respectively
|
|
Impaired Loans
|
|
|
|
As of and for the three months ended March 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unpaid
|
|
|
|
|
|
Average
|
|
|
|
|
(Dollar amounts in thousands)
|
|
Recorded
|
|
|
Principal
|
|
|
Related
|
|
|
Recorded
|
|
|
Income
|
|
|
|
Investment
|
|
|
Balance
|
|
|
Allowance
|
|
|
Investment
|
|
|
Recognized
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With no related allowance recorded
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
3,491
|
|
|
$
|
3,499
|
|
|
$
|
—
|
|
|
$
|
3,501
|
|
|
$
|
42
|
|
Real estate construction
|
|
|
791
|
|
|
|
992
|
|
|
|
—
|
|
|
|
797
|
|
|
|
16
|
|
Real estate multi-family
|
|
|
2,348
|
|
|
|
2,348
|
|
|
|
—
|
|
|
|
2,348
|
|
|
|
—
|
|
Commercial and industrial
|
|
|
114
|
|
|
|
114
|
|
|
|
—
|
|
|
|
114
|
|
|
|
2
|
|
Total
|
|
|
6,744
|
|
|
|
6,953
|
|
|
|
—
|
|
|
|
6,760
|
|
|
|
60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With an allowance recorded
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
1,140
|
|
|
$
|
1,140
|
|
|
$
|
62
|
|
|
$
|
1,142
|
|
|
$
|
19
|
|
Real estate 1 to 4 family
|
|
|
2,413
|
|
|
|
2,413
|
|
|
|
320
|
|
|
|
2,415
|
|
|
|
23
|
|
Commercial and industrial
|
|
|
727
|
|
|
|
727
|
|
|
|
84
|
|
|
|
740
|
|
|
|
1
|
|
Total
|
|
|
4,280
|
|
|
|
4,280
|
|
|
|
466
|
|
|
|
4,297
|
|
|
|
43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
4,631
|
|
|
$
|
4,639
|
|
|
$
|
62
|
|
|
$
|
4,643
|
|
|
$
|
61
|
|
Real estate construction
|
|
|
791
|
|
|
|
992
|
|
|
|
—
|
|
|
|
797
|
|
|
|
16
|
|
Real estate multi-family
|
|
|
2,348
|
|
|
|
2,348
|
|
|
|
—
|
|
|
|
2,348
|
|
|
|
—
|
|
Real estate 1 to 4 family
|
|
|
2,413
|
|
|
|
2,413
|
|
|
|
320
|
|
|
|
2,415
|
|
|
|
23
|
|
Commercial and industrial
|
|
|
841
|
|
|
|
841
|
|
|
|
84
|
|
|
|
854
|
|
|
|
3
|
|
Grand total
|
|
$
|
11,024
|
|
|
$
|
11,233
|
|
|
$
|
466
|
|
|
$
|
11,057
|
|
|
$
|
103
|
|
|
|
Impaired Loans
|
|
|
|
As of and for the year ended December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unpaid
|
|
|
|
|
|
Average
|
|
|
|
|
(Dollar amounts in thousands)
|
|
Recorded
|
|
|
Principal
|
|
|
Related
|
|
|
Recorded
|
|
|
Income
|
|
|
|
Investment
|
|
|
Balance
|
|
|
Allowance
|
|
|
Investment
|
|
|
Recognized
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With no related allowance recorded
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
5,785
|
|
|
$
|
5,785
|
|
|
$
|
—
|
|
|
$
|
8,317
|
|
|
$
|
212
|
|
Real estate construction
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
520
|
|
|
|
22
|
|
Real estate multi-family
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
764
|
|
|
|
12
|
|
Real estate 1 to 4 family
|
|
|
464
|
|
|
|
464
|
|
|
|
—
|
|
|
|
561
|
|
|
|
21
|
|
Commercial and industrial
|
|
|
115
|
|
|
|
115
|
|
|
|
—
|
|
|
|
117
|
|
|
|
7
|
|
Total
|
|
|
6,364
|
|
|
|
6,364
|
|
|
|
—
|
|
|
|
10,279
|
|
|
|
274
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With an allowance recorded
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
745
|
|
|
$
|
745
|
|
|
$
|
15
|
|
|
$
|
2,294
|
|
|
$
|
72
|
|
Real estate construction
|
|
|
814
|
|
|
|
814
|
|
|
|
4
|
|
|
|
556
|
|
|
|
52
|
|
Real estate 1 to 4 family
|
|
|
2,286
|
|
|
|
2,286
|
|
|
|
318
|
|
|
|
1,503
|
|
|
|
69
|
|
Commercial and industrial
|
|
|
745
|
|
|
|
745
|
|
|
|
72
|
|
|
|
841
|
|
|
|
—
|
|
Total
|
|
|
4,590
|
|
|
|
4,590
|
|
|
|
409
|
|
|
|
5,194
|
|
|
|
193
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
6,530
|
|
|
$
|
6,530
|
|
|
$
|
15
|
|
|
$
|
10,611
|
|
|
$
|
284
|
|
Real estate construction
|
|
|
814
|
|
|
|
814
|
|
|
|
4
|
|
|
|
1,076
|
|
|
|
74
|
|
Real estate multi-family
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
764
|
|
|
|
12
|
|
Real estate 1 to 4 family
|
|
|
2,750
|
|
|
|
2,750
|
|
|
|
318
|
|
|
|
2,064
|
|
|
|
90
|
|
Commercial and industrial
|
|
|
860
|
|
|
|
860
|
|
|
|
72
|
|
|
|
958
|
|
|
|
7
|
|
Grand total
|
|
$
|
10,954
|
|
|
$
|
10,954
|
|
|
$
|
409
|
|
|
$
|
15,473
|
|
|
$
|
467
|
|
|
|
Impaired Loans
|
|
|
|
As of and for three months ended March 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unpaid
|
|
|
|
|
|
Average
|
|
|
|
|
(Dollar amounts in thousands)
|
|
Recorded
|
|
|
Principal
|
|
|
Related
|
|
|
Recorded
|
|
|
Income
|
|
|
|
Investment
|
|
|
Balance
|
|
|
Allowance
|
|
|
Investment
|
|
|
Recognized
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With no related allowance recorded
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
8,900
|
|
|
$
|
10,023
|
|
|
$
|
—
|
|
|
$
|
8,923
|
|
|
$
|
32
|
|
Real estate construction
|
|
|
831
|
|
|
|
1,022
|
|
|
|
—
|
|
|
|
837
|
|
|
|
9
|
|
Real estate 1 to 4 family
|
|
|
1,547
|
|
|
|
1,547
|
|
|
|
—
|
|
|
|
1,551
|
|
|
|
21
|
|
Commercial and industrial
|
|
|
119
|
|
|
|
119
|
|
|
|
—
|
|
|
|
119
|
|
|
|
2
|
|
Total
|
|
|
11,397
|
|
|
|
12,711
|
|
|
|
—
|
|
|
|
11,430
|
|
|
|
64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With an allowance recorded
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
1,490
|
|
|
$
|
1,490
|
|
|
$
|
39
|
|
|
$
|
1,498
|
|
|
$
|
20
|
|
Residential- 1 to 4 family
|
|
|
2,844
|
|
|
|
2,869
|
|
|
|
434
|
|
|
|
2,848
|
|
|
|
28
|
|
Commercial and industrial
|
|
|
852
|
|
|
|
852
|
|
|
|
84
|
|
|
|
879
|
|
|
|
—
|
|
Total
|
|
|
5,186
|
|
|
|
5,211
|
|
|
|
557
|
|
|
|
5,225
|
|
|
|
48
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
10,390
|
|
|
$
|
11,513
|
|
|
$
|
39
|
|
|
$
|
10,421
|
|
|
$
|
52
|
|
Real estate construction
|
|
|
831
|
|
|
|
1,022
|
|
|
|
—
|
|
|
|
837
|
|
|
|
9
|
|
Real estate 1 to 4 family
|
|
|
4,391
|
|
|
|
4,416
|
|
|
|
434
|
|
|
|
4,399
|
|
|
|
49
|
|
Commercial and industrial
|
|
|
971
|
|
|
|
971
|
|
|
|
84
|
|
|
|
998
|
|
|
|
2
|
|
Grand total
|
|
$
|
16,583
|
|
|
$
|
17,922
|
|
|
$
|
557
|
|
|
$
|
16,655
|
|
|
$
|
112
|
|
Interest income
on impaired loans of $103,000 and $374,000 was recognized for cash payments received during the quarter ended March 31, 2018 and
the year ended December 31, 2017, respectively. Interest income on impaired loans recognized for cash payments received for the
three months ended March 31, 2017 was $112,000.
The amount of
interest on impaired loans not collected for the quarter ended March 31, 2018 was $114,000, and the quarter ended March 31, 2017
was $225,000. The cumulative amount of unpaid interest on impaired loans was $572,000 and $825,000 as of March 31, 2018
and March 31, 2017, respectively.
Nonaccrual loans
totaled $3,774,000 and $1,940,000 as of March 31, 2018 and December 31, 2017. Impaired loans not on nonaccrual are loans
that have been restructured and are performing under modified loan agreements, and where principal and interest is determined
to be collectible. Nonaccrual loans are loans where principal and interest have not been determined to be fully collectible.
|
|
Loans on Nonaccrual Status as of
|
|
(Dollar amounts in thousands)
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2018
|
|
|
2017
|
|
Commercial real estate
|
|
$
|
565
|
|
|
$
|
731
|
|
Real estate multi-family
|
|
|
2,348
|
|
|
|
—
|
|
Real estate 1 to 4 family
|
|
|
135
|
|
|
|
464
|
|
Commercial & industrial
|
|
|
726
|
|
|
|
745
|
|
Total
|
|
$
|
3,774
|
|
|
$
|
1,940
|
|
Troubled Debt Restructurings
|
|
Total troubled debt restructured loans outstanding at
|
|
(Dollars in thousands)
|
|
March 31, 2018
|
|
|
December 31, 2017
|
|
|
|
|
|
|
Non-
|
|
|
|
|
|
|
|
|
Non-
|
|
|
|
|
|
|
Accrual
|
|
|
accrual
|
|
|
Total
|
|
|
Accrual
|
|
|
accrual
|
|
|
Total
|
|
|
|
status
|
|
|
status
|
|
|
modifications
|
|
|
status
|
|
|
status
|
|
|
modifications
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
4,066
|
|
|
$
|
—
|
|
|
$
|
4,066
|
|
|
$
|
3,451
|
|
|
$
|
646
|
|
|
$
|
4,097
|
|
Real estate 1 to 4 family
|
|
|
2,279
|
|
|
|
—
|
|
|
|
2,279
|
|
|
|
2,286
|
|
|
|
464
|
|
|
|
2,750
|
|
Commercial & industrial
|
|
|
114
|
|
|
|
693
|
|
|
|
807
|
|
|
|
115
|
|
|
|
746
|
|
|
|
861
|
|
Total
|
|
$
|
6,459
|
|
|
$
|
693
|
|
|
$
|
7,152
|
|
|
$
|
5,852
|
|
|
$
|
1,856
|
|
|
$
|
7,708
|
|
Modification
Categories
The Company
offers a variety of modifications to borrowers. The modification categories offered can generally be described in the following
categories.
Rate Modification
– A modification in which the interest rate is changed.
Term Modification
– A modification in which the maturity date, timing of payments, or frequency of payments is changed.
Interest Only
Modification – A modification in which the loan is converted to interest only payments for a period of time.
Payment Modification
– A modification in which the dollar amount of the payment is changed, other than an interest only modification described
above.
There were no
commitments for additional funding of troubled debt restructured loans as of March 31, 2018. There were no payment defaults during
the three months ended March 31, 2018 or March 31, 2017 that were related to receivables modified as TDRs in the last twelve months.
As of March
31, 2018, there were no loans modified within the previous 12 months and for which there was a payment default during the period.
All restructurings were a modification of interest rate and/or payment. There were no principal reductions granted.
|
|
As of and For the Three Months Ended March 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real
|
|
|
Real
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estate
|
|
|
Estate
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
Real Estate
|
|
|
Multi
|
|
|
1 to
|
|
|
Commercial
|
|
|
|
|
|
|
|
(Dollar amounts in thousands)
|
|
Real Estate
|
|
|
Construction
|
|
|
Family
|
|
|
4 Family
|
|
|
& industrial
|
|
|
Consumer
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
5,495
|
|
|
$
|
388
|
|
|
$
|
1,496
|
|
|
$
|
2,008
|
|
|
$
|
440
|
|
|
$
|
344
|
|
|
$
|
10,171
|
|
Charge-offs
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(3
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(3
|
)
|
Recoveries
|
|
|
2
|
|
|
|
—
|
|
|
|
—
|
|
|
|
12
|
|
|
|
4
|
|
|
|
—
|
|
|
|
18
|
|
Provision for
(recovery of) loan losses
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Ending balance
|
|
$
|
5,497
|
|
|
$
|
388
|
|
|
$
|
1,496
|
|
|
$
|
2,017
|
|
|
$
|
444
|
|
|
$
|
344
|
|
|
$
|
10,186
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance:
individually evaluated for impairment
|
|
$
|
62
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
320
|
|
|
$
|
84
|
|
|
$
|
—
|
|
|
$
|
466
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance:
collectively evaluated for
|
|
$
|
5,435
|
|
|
$
|
388
|
|
|
$
|
1,496
|
|
|
$
|
1,697
|
|
|
$
|
360
|
|
|
$
|
344
|
|
|
$
|
9,720
|
|
|
|
As of and For the Twelve Months Ended December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real
|
|
|
Real
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estate
|
|
|
Estate
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
Real Estate
|
|
|
Multi-
|
|
|
1 to 4
|
|
|
Commercial
|
|
|
|
|
|
|
|
(Dollar amounts in thousands)
|
|
Real Estate
|
|
|
Construction
|
|
|
Family
|
|
|
Family
|
|
|
& industrial
|
|
|
Consumer
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
6,392
|
|
|
$
|
617
|
|
|
$
|
389
|
|
|
$
|
2,082
|
|
|
$
|
650
|
|
|
$
|
37
|
|
|
$
|
10,167
|
|
Charge-offs
|
|
|
(91
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(39
|
)
|
|
|
(8
|
)
|
|
|
(138
|
)
|
Recoveries
|
|
|
8
|
|
|
|
—
|
|
|
|
—
|
|
|
|
175
|
|
|
|
319
|
|
|
|
—
|
|
|
|
502
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Recovery of) / provision for loan
losses
|
|
|
(814
|
)
|
|
|
(229
|
)
|
|
|
1,107
|
|
|
|
(249
|
)
|
|
|
(490
|
)
|
|
|
315
|
|
|
|
(360
|
)
|
Ending balance
|
|
$
|
5,495
|
|
|
$
|
388
|
|
|
$
|
1,496
|
|
|
$
|
2,008
|
|
|
$
|
440
|
|
|
$
|
344
|
|
|
$
|
10,171
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance:
individually evaluated for impairment
|
|
$
|
15
|
|
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
318
|
|
|
$
|
72
|
|
|
$
|
—
|
|
|
$
|
409
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance:
collectively evaluated for
|
|
$
|
5,480
|
|
|
$
|
384
|
|
|
$
|
1,496
|
|
|
$
|
1,690
|
|
|
$
|
368
|
|
|
$
|
344
|
|
|
$
|
9,762
|
|
|
|
As of and For the Three Months Ended March 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real
|
|
|
Real
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estate
|
|
|
Estate
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
Real Estate
|
|
|
Multi
|
|
|
1 to 4
|
|
|
Commercial
|
|
|
|
|
|
|
|
(Dollar amounts in thousands)
|
|
Real Estate
|
|
|
Construction
|
|
|
Family
|
|
|
Family
|
|
|
& industrial
|
|
|
Consumer
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
6,392
|
|
|
$
|
617
|
|
|
$
|
389
|
|
|
$
|
2,082
|
|
|
$
|
650
|
|
|
$
|
37
|
|
|
$
|
10,167
|
|
Charge-offs
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(39
|
)
|
|
|
(1
|
)
|
|
|
(40
|
)
|
Recoveries
|
|
|
2
|
|
|
|
—
|
|
|
|
—
|
|
|
|
8
|
|
|
|
7
|
|
|
|
—
|
|
|
|
17
|
|
Provision for (recovery of) loan
losses
|
|
|
249
|
|
|
|
10
|
|
|
|
(143
|
)
|
|
|
(266
|
)
|
|
|
36
|
|
|
|
114
|
|
|
|
—
|
|
Ending balance
|
|
$
|
6,643
|
|
|
$
|
627
|
|
|
$
|
246
|
|
|
$
|
1,824
|
|
|
$
|
654
|
|
|
$
|
150
|
|
|
$
|
10,144
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance:
individually evaluated for impairment
|
|
$
|
39
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
434
|
|
|
$
|
84
|
|
|
$
|
—
|
|
|
$
|
557
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance:
collectively evaluated for
|
|
$
|
6,604
|
|
|
$
|
627
|
|
|
$
|
246
|
|
|
$
|
1,390
|
|
|
$
|
570
|
|
|
$
|
150
|
|
|
$
|
9,587
|
|
Risk rating system
Loans to borrowers
graded as pass or pooled loans represent loans to borrowers of acceptable or better credit quality. They demonstrate sound financial
positions, repayment capacity and credit history. They have an identifiable and stable source of repayment.
Special mention
loans have potential weaknesses that deserve management’s attention. If left uncorrected these potential weaknesses may
result in a deterioration of the repayment prospects for the asset or in the Bank’s credit position at some future date.
These assets are “not adversely classified” and do not expose the Bank to sufficient risk to warrant adverse classification.
Substandard
loans are inadequately protected by current sound net worth, paying capacity of the borrower, or pledged collateral. Loans are
normally classified as Substandard when there are unsatisfactory characteristics causing more than acceptable levels of risk.
A substandard loan normally has one or more well-defined weaknesses that could jeopardize the repayment of the debt. For example,
a) cash flow deficiency, which may jeopardize future payments; b) sale of non-collateral assets has become primary source of repayment;
c) the borrower is bankrupt; or d) for any other reason, future repayment is dependent on court action.
Doubtful loans
represent credits with weakness inherent in the Substandard classification and where collection or liquidation in full is highly
questionable. To be classified Doubtful, there must be specific pending factors which prevent the Loan Review Officer from determining
the amount of loss contained in the credit. When the amount of loss can be reasonably estimated, that amount is classified as
Loss and the remainder is classified as Substandard.
Real Estate – Multi-Family
Our multi-family
commercial real estate loans are secured by multi-family properties located primarily in San Mateo and San Francisco counties.
These loans are made to investors where our primary source of repayment is from cash flows generated by the properties, through
rent collections. The borrowers’ promissory notes are secured with recorded liens on the underlying properties. The borrowers
would normally also be required to personally guarantee repayment of the loans. The Bank uses conservative underwriting standards
in reviewing applications for credit. Generally, our borrowers have multiple sources of income, so if cash flow generated from
the property declines, at least in the short term, the borrowers can normally cover these short term cash flow deficiencies from
their available cash reserves. Risk of loss to the Bank is increased when there are cash flow decreases sufficiently large and
for such a prolonged period of time that loan payments can no longer be made by the borrowers.
Commercial
Real Estate Loans
Commercial real
estate loans consist of loans secured by non-farm, non-residential properties, including, but not limited to industrial, hotel,
assisted care, retail, office and mixed use buildings. Our commercial real estate loans are made primarily to investors or small
businesses where our primary source of repayment is from cash flows generated by the properties, either through rent collection
or business profits. The borrower’s promissory notes are secured with recorded liens on the underlying property. The borrowers
would normally also be required to personally guarantee repayment of the loan. The Bank uses conservative underwriting standards
in reviewing applications for credit. Generally, our borrowers have multiple sources of income, so if cash flow generated from
the property declines, at least in the short term, the borrowers can normally cover these short term cash flow deficiencies from
their available cash reserves. Risk of loss to the Bank is increased when there are cash flow decreases sufficiently large and
for such a prolonged period of time that loan payments can no longer be made by the borrowers.
Real Estate Construction Loans
Our real estate
construction loans are generally made to borrowers who are rehabilitating a building, converting a building use from one type
of use to another, or developing land and building residential or commercial structures for sale or lease. The borrower’s
promissory notes are secured with recorded liens on the underlying property. The borrowers would normally also be required to
personally guarantee repayment of the loan. The Bank uses conservative underwriting standards in reviewing applications for credit.
Generally, our borrowers have sufficient resources to make the required construction loan payments during the construction and
absorption or lease-up period. After construction is complete, the loans are normally paid off from proceeds from the sale of
the building or through a refinance to a commercial real estate loan. Risk of loss to the Bank is increased when there are material
construction cost overruns, significant delays in the time to complete the project and/or there has been a material drop in the
value of the projects in the marketplace since the inception of the loan.
Real Estate-1 to 4 Family Loans
Our residential
real estate loans are generally made to borrowers who are buying or refinancing their primary personal residence or a rental property
of 1-4 single family residential units. The Bank uses conservative underwriting standards in reviewing applications for credit.
Risk of loss to the Bank is increased when borrowers lose their primary source of income and/or property values decline significantly.
Commercial and Industrial Loans
Our commercial
and industrial loans are generally made to small businesses to provide them with at least some of the working capital necessary
to fund their daily business operations. These loans are generally either unsecured or secured by fixed assets, accounts receivable
and/or inventory. The borrowers would normally also be required to personally guarantee repayment of the loan. The Bank uses conservative
underwriting standards in reviewing applications for credit. Risk of loss to the Bank is increased when our small business customers
experience a significant business downturn, incur significant financial losses, or file for relief from creditors through bankruptcy
proceedings.
Consumer Loans
Our consumer
and installment loans generally consist of personal loans, credit card loans, automobile loans or other loans secured by personal
property. The Bank uses conservative underwriting standards in reviewing applications for credit. Risk of loss to the Bank is
increased when borrowers lose their primary source of income, or file for relief from creditors through bankruptcy proceedings.
|
|
Age Analysis of Past Due Loans
|
|
|
|
As of March 31, 2018
|
|
(Dollar amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30-59
|
|
|
60-89
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days
|
|
|
Days
|
|
|
Over
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
Past
|
|
|
Past
|
|
|
90
|
|
|
Past
|
|
|
|
|
|
Total
|
|
Originated
|
|
Due
|
|
|
Due
|
|
|
Days
|
|
|
Due
|
|
|
Current
|
|
|
Loans
|
|
Commercial real estate
|
|
$
|
1,150
|
|
|
$
|
611
|
|
|
$
|
—
|
|
|
$
|
1,761
|
|
|
$
|
395,570
|
|
|
$
|
397,331
|
|
Real estate construction
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
36,775
|
|
|
|
36,775
|
|
Real estate multi family
|
|
|
—
|
|
|
|
—
|
|
|
|
2,348
|
|
|
|
2,348
|
|
|
|
92,949
|
|
|
|
95,297
|
|
Real estate-1 to 4 family
|
|
|
1,971
|
|
|
|
443
|
|
|
|
135
|
|
|
|
2,549
|
|
|
|
162,614
|
|
|
|
165,163
|
|
Commercial & industrial
|
|
|
1,117
|
|
|
|
—
|
|
|
|
693
|
|
|
|
1,810
|
|
|
|
46,093
|
|
|
|
47,903
|
|
Consumer
|
|
|
102
|
|
|
|
—
|
|
|
|
—
|
|
|
|
102
|
|
|
|
17,891
|
|
|
|
17,993
|
|
Total
|
|
$
|
4,340
|
|
|
$
|
1,054
|
|
|
$
|
3,176
|
|
|
$
|
8,570
|
|
|
$
|
751,892
|
|
|
$
|
760,462
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Not credit impaired
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
484
|
|
|
$
|
484
|
|
|
$
|
56,185
|
|
|
$
|
56,669
|
|
Real estate multi-family
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
10,483
|
|
|
|
10,483
|
|
Real estate-1 to 4 family
|
|
|
—
|
|
|
|
736
|
|
|
|
—
|
|
|
|
736
|
|
|
|
9,757
|
|
|
|
10,493
|
|
Commercial & industrial
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3,617
|
|
|
|
3,617
|
|
Total
|
|
$
|
—
|
|
|
$
|
736
|
|
|
$
|
484
|
|
|
$
|
1,220
|
|
|
$
|
80,042
|
|
|
$
|
81,262
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit impaired
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Total
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
At March 31,
2018, there were no loans that were 90 days or more past due where interest was still accruing.
The over 90
days column includes nonaccruals that were over 90 days but does not include loans that are in nonaccrual status for reasons other
than past due.
|
|
Age Analysis of Past Due Loans
|
|
|
|
As of December 31, 2017
|
|
(Dollar amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30-59
|
|
|
60-89
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days
|
|
|
Days
|
|
|
Over
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
Past
|
|
|
Past
|
|
|
90
|
|
|
Past
|
|
|
|
|
|
Total
|
|
Originated
|
|
Due
|
|
|
Due
|
|
|
Days
|
|
|
Due
|
|
|
Current
|
|
|
Loans
|
|
Commercial real estate
|
|
$
|
989
|
|
|
$
|
597
|
|
|
$
|
—
|
|
|
$
|
1,586
|
|
|
$
|
399,571
|
|
|
$
|
401,157
|
|
Real estate construction
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
35,206
|
|
|
|
35,206
|
|
Real estate multi family
|
|
|
—
|
|
|
|
2,348
|
|
|
|
—
|
|
|
|
2,348
|
|
|
|
89,294
|
|
|
|
91,642
|
|
Real estate-1 to 4 family
|
|
|
1,603
|
|
|
|
1,082
|
|
|
|
464
|
|
|
|
3,149
|
|
|
|
157,276
|
|
|
|
160,425
|
|
Commercial & industrial
|
|
|
69
|
|
|
|
250
|
|
|
|
745
|
|
|
|
1,064
|
|
|
|
51,206
|
|
|
|
52,270
|
|
Consumer
|
|
|
52
|
|
|
|
—
|
|
|
|
—
|
|
|
|
52
|
|
|
|
14,005
|
|
|
|
14,057
|
|
Total
|
|
$
|
2,713
|
|
|
$
|
4,277
|
|
|
$
|
1,209
|
|
|
$
|
8,199
|
|
|
$
|
746,558
|
|
|
$
|
754,757
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Not credit impaired
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
—
|
|
|
$
|
85
|
|
|
$
|
—
|
|
|
$
|
85
|
|
|
$
|
55,750
|
|
|
$
|
55,835
|
|
Real estate multi-family
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
13,496
|
|
|
|
13,496
|
|
Real estate-1 to 4 family
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
13,051
|
|
|
|
13,051
|
|
Commercial & industrial
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3,457
|
|
|
|
3,457
|
|
Total
|
|
$
|
—
|
|
|
$
|
85
|
|
|
$
|
—
|
|
|
$
|
85
|
|
|
$
|
85,754
|
|
|
$
|
85,839
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit impaired
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Total
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
At
December 31, 2017, there were no loans that were 90 days or more past due where interest was still accruing.
The
over 90 days column includes nonaccrual loans that were over 90 days but does not include loans that are in nonaccrual status
for reasons other than past due.
|
|
Credit Quality Indicators
|
|
|
|
As of March 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollar amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special
|
|
|
Sub-
|
|
|
|
|
|
Total
|
|
Originated
|
|
Pass
|
|
|
mention
|
|
|
standard
|
|
|
Doubtful
|
|
|
loans
|
|
Commercial real estate
|
|
$
|
395,216
|
|
|
$
|
—
|
|
|
$
|
2,082
|
|
|
$
|
33
|
|
|
$
|
397,331
|
|
Real estate construction
|
|
|
35,984
|
|
|
|
—
|
|
|
|
791
|
|
|
|
—
|
|
|
|
36,775
|
|
Real estate multi-family
|
|
|
92,949
|
|
|
|
—
|
|
|
|
2,348
|
|
|
|
—
|
|
|
|
95,297
|
|
Real estate-1 to 4 family
|
|
|
165,029
|
|
|
|
—
|
|
|
|
134
|
|
|
|
—
|
|
|
|
165,163
|
|
Commercial & industrial
|
|
|
46,844
|
|
|
|
771
|
|
|
|
288
|
|
|
|
—
|
|
|
|
47,903
|
|
Consumer loans
|
|
|
17,993
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
17,993
|
|
Totals
|
|
$
|
754,015
|
|
|
$
|
771
|
|
|
$
|
5,643
|
|
|
$
|
33
|
|
|
$
|
760,462
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Not credit impaired
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
56,104
|
|
|
$
|
—
|
|
|
$
|
565
|
|
|
$
|
—
|
|
|
$
|
56,669
|
|
Real estate multi-family
|
|
|
10,483
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
10,483
|
|
Real estate-1 to 4 family
|
|
|
10,493
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
10,493
|
|
Commercial & industrial
|
|
|
3,617
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3,617
|
|
Total
|
|
$
|
80,697
|
|
|
$
|
—
|
|
|
$
|
565
|
|
|
$
|
—
|
|
|
$
|
81,262
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit impaired
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
—
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
—
|
|
|
|
Credit Quality Indicators
|
|
|
|
As of December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollar amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special
|
|
|
Sub-
|
|
|
|
|
|
Total
|
|
Originated
|
|
Pass
|
|
|
mention
|
|
|
standard
|
|
|
Doubtful
|
|
|
loans
|
|
Commercial real estate
|
|
$
|
397,311
|
|
|
$
|
—
|
|
|
$
|
3,846
|
|
|
$
|
—
|
|
|
$
|
401,157
|
|
Real estate construction
|
|
|
34,392
|
|
|
|
—
|
|
|
|
814
|
|
|
|
—
|
|
|
|
35,206
|
|
Real estate multi-family
|
|
|
91,642
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
91,642
|
|
Real estate-1 to 4 family
|
|
|
159,881
|
|
|
|
—
|
|
|
|
544
|
|
|
|
—
|
|
|
|
160,425
|
|
Commercial & industrial
|
|
|
51,968
|
|
|
|
—
|
|
|
|
302
|
|
|
|
—
|
|
|
|
52,270
|
|
Consumer loans
|
|
|
14,057
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
14,057
|
|
Totals
|
|
$
|
749,251
|
|
|
$
|
—
|
|
|
$
|
5,506
|
|
|
$
|
—
|
|
|
$
|
754,757
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Not credit impaired
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
53,656
|
|
|
$
|
873
|
|
|
$
|
1,306
|
|
|
$
|
—
|
|
|
$
|
55,835
|
|
Real estate multi-family
|
|
|
13,496
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
13,496
|
|
Real estate-1 to 4 family
|
|
|
13,051
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
13,051
|
|
Commercial & industrial
|
|
|
3,457
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3,457
|
|
Total
|
|
$
|
83,660
|
|
|
$
|
873
|
|
|
$
|
1,306
|
|
|
$
|
—
|
|
|
$
|
85,839
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit impaired
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
—
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
—
|
|
NOTE F – OTHER REAL ESTATE
OWNED
A summary of the activity in the
balance of other real estate owned for the time periods noted is as follows:
|
|
|
|
|
Twelve
|
|
|
|
|
|
|
Three Months
|
|
|
Months
|
|
|
Three Months
|
|
|
|
Ended
|
|
|
Ended
|
|
|
Ended
|
|
(Dollar amounts in thousands)
|
|
March 31, 2018
|
|
|
December 31, 2017
|
|
|
March 31, 2017
|
|
Beginning foreclosed asset balance, net
|
|
$
|
3,300
|
|
|
$
|
1,427
|
|
|
$
|
1,026
|
|
Additions / transfers from loans
|
|
|
—
|
|
|
|
1,817
|
|
|
|
—
|
|
Capitalized expenditures
|
|
|
1,121
|
|
|
|
56
|
|
|
|
417
|
|
Disposition/sales
|
|
|
(2,604
|
)
|
|
|
—
|
|
|
|
—
|
|
Ending foreclosed asset balance, net
|
|
$
|
1,817
|
|
|
$
|
3,300
|
|
|
$
|
1,443
|
|
Ending number of foreclosed properties
|
|
|
1
|
|
|
|
2
|
|
|
|
1
|
|
Net gain on sale of foreclosed properties
|
|
$
|
392
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Loans to facilitate sale of OREO
|
|
$
|
1,200
|
|
|
$
|
—
|
|
|
$
|
—
|
|
At
December 31, 2017, there were two properties reported in other real estate owned. The first property was a commercial building
located at 416 Browning Way, South San Francisco, California that had a net book balance of $1,483,000 and $1,427,000 as of December
31, 2017 and 2016, respectively. This commercial property has soil and water contamination issues related to the property’s
use by previous owners. Remediation efforts to date include, but are not limited to, removal of contaminated soil around the building
down to the water table, water detoxification treatments, drilling of water monitoring wells, obtaining air samples inside the
building, and engaging in ongoing discussions with the San Francisco Bay Regional Water Quality Control Board (the “Water
Board”) with the stated objective of obtaining a final approved remediation plan. The Bank has engaged a soil engineering
and consulting company consultant to provide cost estimates related to the final clean-up costs that are expected to be incurred
as part of any final remediation plan that would be acceptable to the Water Board. Those costs, along with reimbursable costs
incurred by the Water Board, are expected to total approximately $725,000, but could vary depending on the extent of final remediation
requirements and the time required to complete them. The Bank developed this cost estimate based on advice from its soil engineering
expert and consulting company and over six years of coordinated remediation efforts with the Water Board. During the first quarter
of 2018, the Bank sold this property and received $675,000 in proceeds from the $2,604,000 sale and recorded a pretax gain on
sale of $392,000. The Bank provided a loan to facilitate this sale at prevailing market rates. The second property is an elderly
care facility located in Lafayette, California that was acquired in November 2017 and has a net book balance of $1,817,000. As
of March 31, 2018, this is the Bank’s only remaining OREO property.
NOTE G - BORROWINGS
Federal Home Loan Bank advances
|
|
As of March 31, 2018
|
|
|
As of December 31, 2017
|
|
|
|
Maturity
|
|
|
Interest
|
|
|
Amount
|
|
|
Maturity
|
|
|
Interest
|
|
|
Amount
|
|
(Dollar amounts in thousands)
|
|
Date
|
|
|
Rate
|
|
|
Outstanding
|
|
|
Date
|
|
|
Rate
|
|
|
Outstanding
|
|
FHLB Term Advance
|
|
|
04/02/18
|
|
|
|
1.69
|
%
|
|
$
|
20,000
|
|
|
|
01/02/18
|
|
|
|
1.35
|
%
|
|
$
|
15,000
|
|
FHLB Term Advance
|
|
|
04/05/18
|
|
|
|
1.68
|
%
|
|
|
25,000
|
|
|
|
01/04/18
|
|
|
|
1.39
|
%
|
|
|
10,000
|
|
FHLB Term Advance
|
|
|
04/12/18
|
|
|
|
1.72
|
%
|
|
|
10,000
|
|
|
|
01/22/18
|
|
|
|
1.49
|
%
|
|
|
10,000
|
|
FHLB Term Advance
|
|
|
04/26/18
|
|
|
|
1.87
|
%
|
|
|
25,000
|
|
|
|
01/29/18
|
|
|
|
1.49
|
%
|
|
|
20,000
|
|
FHLB Term Advance
|
|
|
05/01/18
|
|
|
|
1.79
|
%
|
|
|
20,000
|
|
|
|
01/29/18
|
|
|
|
1.49
|
%
|
|
|
20,000
|
|
Totals
|
|
|
|
|
|
|
|
|
|
$
|
100,000
|
|
|
|
|
|
|
|
|
|
|
$
|
75,000
|
|
At March 31,
2018, the Bank had a maximum borrowing capacity under Federal Home Loan Bank advances of $519,932,000 of which $419,932,000 was
available. The Federal Home Loan Bank advances are secured by a blanket collateral agreement pledge of FHLB stock and certain
other qualifying collateral, such as commercial and mortgage loans. Interest rates are at the prevailing rate when advances are
made.
Environmental Remediation Liability
The Bank has
engaged a soil engineering and consulting company consultant to provide cost estimates related to the final clean-up costs that
are expected to be incurred by the Company as part of any final remediation plan that would be acceptable to the Water Board related
to the Company’s ownership in the Browning Way, South San Francisco property. Those costs, along with reimbursable costs
incurred by the Water Board, are expected to total approximately $725,000, but could vary depending on the extent of final remediation
requirements and the time required to complete them. As of March 31, 2018, the environmental remediation liability remained at
$725,000.
Corporate loan
On
March 27, 2014, FNB Bancorp received funding under a $6,000,000 term loan credit facility. This loan carries a variable rate of
interest that fluctuates on a monthly basis. The interest rate is based on the 3 month LIBOR rate plus 4%. Payments of $50,000
in principal plus accrued interest are payable monthly. The first loan payment was due May 1, 2014. The maturity date on this
credit facility is March 26, 2019. On the maturity date, all outstanding principal plus accrued interest shall become due and
payable. FNB Bancorp has pledged its stock ownership in First National Bank of Northern California as collateral subject to the
terms and conditions contained in the Loan Agreement and the Pledge and Security Agreement. FNB Bancorp retains the right to prepay
this debt at any time upon not less than 7 days’ prior written notice to Lender. The proceeds from this loan were contributed
to the Bank as an additional capital contribution. This capital contribution qualified as Tier 1 capital for the Bank under regulatory
capital guidelines.
NOTE H – FAIR VALUE MEASUREMENT
The
following table presents information about the Company’s assets and liabilities measured at fair value as of March 31, 2018
and December 31, 2017, and indicates the fair value techniques used by the Company to determine such fair value. In general, fair
values determined by Level 1 inputs utilize quoted prices (unadjusted) in active markets for identical assets or liabilities that
the Company has the ability to access. Level 2 inputs include quoted prices for similar assets and liabilities in active markets,
and inputs other than quoted prices that are observable for the asset or liability, such as interest rates and yield curves that
are observable at commonly quoted intervals. Level 3 inputs are unobservable inputs for the asset or liability, and include situations
where there is little, if any, market activity for the asset or liability. In certain cases, the inputs used to measure fair value
may fall into different levels of the fair value hierarchy. In such cases, the level in the fair value hierarchy within which
the fair value measurement in its entirety falls has been determined based on the lowest level input that is significant to the
fair value measurement in its entirety. The Company’s assessment of the significance of a particular input to the fair value
measurement in its entirety requires judgment and considers factors specific to the asset or liability. Transfers between levels
of the fair value hierarchy and recognized on the actual date of the event or circumstances that caused the transfer, which generally
corresponds with the Company’s quarterly valuation process. During the first three months of 2018 and 2017 there were no
transfers of assets or liabilities between hierarchy levels. In accordance with the prospective adoption of ASU No. 2016-01, the
fair value of loan as of March 31, 2018 was measured using an exit price notion. The fair value of loans as of December 31, 2017
was measured using an entry price notion.
The following
tables present the recorded amounts of assets measured at fair value on a recurring basis:
|
|
|
|
|
Fair Value Measurements
|
|
(Dollar amounts in thousands)
|
|
|
|
|
at March 31, 2018, Using
|
|
|
|
|
|
|
Quoted Prices
|
|
|
|
|
|
|
|
|
|
|
|
|
in Active
|
|
|
|
|
|
|
|
|
|
|
|
|
Markets
|
|
|
Other
|
|
|
Significant
|
|
|
|
|
|
|
for Identical
|
|
|
Observable
|
|
|
Unobservable
|
|
|
|
Fair Value
|
|
|
Assets
|
|
|
Inputs
|
|
|
Inputs
|
|
Description
|
|
3/31/2018
|
|
|
(Level 1)
|
|
|
(Level 2)
|
|
|
(Level 3)
|
|
U. S. Treasury securities
|
|
$
|
1,958
|
|
|
$
|
1,958
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Obligations of U.S. Government agencies
|
|
|
41,506
|
|
|
|
—
|
|
|
|
41,506
|
|
|
|
—
|
|
Mortgage-backed securities
|
|
|
116,357
|
|
|
|
—
|
|
|
|
116,357
|
|
|
|
—
|
|
Asset-backed securities
|
|
|
3,435
|
|
|
|
—
|
|
|
|
3,435
|
|
|
|
—
|
|
Obligations of states and political subdivisions
|
|
|
147,923
|
|
|
|
—
|
|
|
|
147,923
|
|
|
|
—
|
|
Corprate Debt
|
|
|
37,085
|
|
|
|
—
|
|
|
|
37,085
|
|
|
|
—
|
|
Total assets measured at fair value
|
|
$
|
348,264
|
|
|
$
|
1,958
|
|
|
$
|
346,306
|
|
|
$
|
—
|
|
|
|
|
|
|
Fair Value Measurements
|
|
(Dollar amounts in thousands)
|
|
|
|
|
at December 31, 2017, Using
|
|
|
|
|
|
|
Quoted Prices
|
|
|
|
|
|
|
|
|
|
|
|
|
in Active
|
|
|
|
|
|
|
|
|
|
|
|
|
Markets
|
|
|
Other
|
|
|
Significant
|
|
|
|
|
|
|
for Identical
|
|
|
Observable
|
|
|
Unobservable
|
|
|
|
Fair Value
|
|
|
Assets
|
|
|
Inputs
|
|
|
Inputs
|
|
Description
|
|
12/31/2017
|
|
|
(Level 1)
|
|
|
(Level 2)
|
|
|
(Level 3)
|
|
U. S. Treasury securities
|
|
$
|
1,975
|
|
|
$
|
1,975
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Obligations of U.S. Government agencies
|
|
|
41,823
|
|
|
|
—
|
|
|
|
41,823
|
|
|
|
—
|
|
Mortgage-backed securities
|
|
|
119,792
|
|
|
|
—
|
|
|
|
119,792
|
|
|
|
—
|
|
Asset-backed securities
|
|
|
3,686
|
|
|
|
—
|
|
|
|
3,686
|
|
|
|
—
|
|
Obligations of states and political subdivisions
|
|
|
151,103
|
|
|
|
—
|
|
|
|
151,103
|
|
|
|
—
|
|
Corporate debt
|
|
|
37,478
|
|
|
|
—
|
|
|
|
37,478
|
|
|
|
—
|
|
Total assets measured at fair value
|
|
$
|
355,857
|
|
|
$
|
1,975
|
|
|
$
|
353,882
|
|
|
$
|
—
|
|
Fair
values for investment securities are based on quoted market prices, where available. If quoted market prices are not available,
fair values are based on quoted market prices of comparable instruments.
The following
tables present the recorded amounts of assets measured at fair value on a non-recurring basis:
|
|
|
|
|
Fair Value Measurements
|
|
(Dollar amounts in thousands)
|
|
|
|
|
at March 31, 2018, Using
|
|
|
|
|
|
|
Quoted Prices in
|
|
|
|
|
|
|
|
|
|
|
|
|
Active Markets
|
|
|
Other
|
|
|
Significant
|
|
|
|
|
|
|
for Identical
|
|
|
Observable
|
|
|
Unobservable
|
|
|
|
Fair Value
|
|
|
Assets
|
|
|
Inputs
|
|
|
Inputs
|
|
Description
|
|
3/31/2018
|
|
|
(Level 1)
|
|
|
(Level 2)
|
|
|
(Level 3)
|
|
Impaired loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate loans
|
|
$
|
4,631
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,631
|
|
Real estate construction
|
|
|
791
|
|
|
|
—
|
|
|
|
—
|
|
|
|
791
|
|
Real estate multi-family
|
|
|
2,348
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,348
|
|
Real estate 1 to 4 family
|
|
|
2,413
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,413
|
|
Commercial and industrial loans
|
|
|
841
|
|
|
|
—
|
|
|
|
—
|
|
|
|
841
|
|
Other real estate owned
|
|
|
1,817
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,817
|
|
Total impaired assets measured at fair value
|
|
$
|
12,841
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12,841
|
|
|
|
|
|
|
Fair Value Measurements
|
|
(Dollar amounts in thousands)
|
|
|
|
|
at December 31, 2017, Using
|
|
|
|
|
|
|
Quoted Prices in
|
|
|
|
|
|
|
|
|
|
|
|
|
Active Markets
|
|
|
Other
|
|
|
Significant
|
|
|
|
|
|
|
for Identical
|
|
|
Observable
|
|
|
Unobservable
|
|
|
|
Fair Value
|
|
|
Assets
|
|
|
Inputs
|
|
|
Inputs
|
|
Description
|
|
12/31/2017
|
|
|
(Level 1)
|
|
|
(Level 2)
|
|
|
(Level 3)
|
|
Impaired loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate loans
|
|
$
|
745
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
745
|
|
Real estate construction
|
|
|
814
|
|
|
|
—
|
|
|
|
—
|
|
|
|
814
|
|
Real estate 1 to 4 family
|
|
|
2,286
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,286
|
|
Commercial and industrial loans
|
|
|
745
|
|
|
|
—
|
|
|
|
—
|
|
|
|
745
|
|
Other real estate owned
|
|
|
3,300
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3,300
|
|
Total impaired assets measured at fair value
|
|
$
|
7,890
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,890
|
|
The
Bank does not record loans at fair value. However, from time to time, if a loan is considered impaired, a specific allocation
within the allowance for loan losses may be required. Loans for which it is probable that payment of interest and principal will
not be made in accordance with the contractual terms of the loan agreement are considered impaired. The fair value of impaired
loans is estimated using one of several methods, including collateral value, market value of similar debt, enterprise value, liquidation
value and cash flows. Those impaired loans not requiring an allowance represent loans for which the value of the expected repayments
or collateral exceed the recorded investments in such loans.
Impaired
loans where an allowance is established based on the fair value of collateral or when the impaired loan has been written down
to fair value require classification in the fair value hierarchy. If the fair value of the collateral is based on a non-observable
market price or a current appraised value, the Bank records the impaired loans as nonrecurring Level 3. When an appraised value
is not available, or management determines the fair value of the collateral is further impaired below the appraised value and
there is no observable market price, the Bank also records the impaired loans as nonrecurring Level 3.
Other
real estate owned is carried at the lower of historical cost or fair value less costs to sell. An appraisal (a Level 3 valuation)
is obtained at the time the Bank acquires property through the foreclosure process. Any loan balance outstanding that exceeds
the appraised value of the property is charged off against the allowance for loan loss at the time the property is acquired. Subsequent
to acquisition, the Bank updates the property’s appraised value on at least an annual basis. If the value of the property
has declined during the year, a loss due to valuation impairment charge is recorded along with a corresponding reduction in the
book carrying value of the property. Historical costs of other real estate owned were below fair value estimates at March 31,
2018 and December 31, 2017.
The
Bank obtains third party appraisals on its impaired loans held-for-investment and foreclosed assets to determine fair value. When
the appraisals are received, Management reviews the assumptions and methodology utilized in the appraisal, as well as the overall
resulting value in conjunction with independent data sources such as recent market data and industry-wide statistics. We generally
use a 6% discount for selling costs which is applied to all properties, regardless of size. Generally, the third party appraisals
apply the “market approach,” which is a valuation technique that uses prices and other relevant information generated
by market transactions involving identical or comparable (that is, similar) assets, liabilities, or a group of assets and liabilities,
such as a business. Adjustments are then made based on the type of property, age of appraisal, current status of property and
other related factors to estimate the current value of collateral. The value of OREO is determined based on independent appraisals,
similar to the process used for impaired loans, discussed above, and is generally classified as Level 3.
The Bank has
excluded non-financial assets and non-financial liabilities defined by the Codification (ASC 820-10-15-A), such as Bank premises
and equipment, deferred taxes and other liabilities. In addition, the Bank has not disclosed the fair value of financial instruments
specifically excluded from disclosure requirements of the Financial Instruments Topic of the Codification (ASC 825-10-50-8), such
as Bank-owned life insurance policies.
The following
table provides summary information on the estimated fair value of financial instruments at March 31, 2018:
|
|
Carrying
|
|
|
Fair
|
|
|
Fair value measurements
|
|
(Dollar amounts in thousands)
|
|
amount
|
|
|
value
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
5,733
|
|
|
$
|
5,733
|
|
|
$
|
5,733
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Interest-bearing time deposits with financial institutions
|
|
|
15,630
|
|
|
|
15,630
|
|
|
|
—
|
|
|
|
15,630
|
|
|
|
—
|
|
Securities available for sale
|
|
|
348,264
|
|
|
|
348,264
|
|
|
|
1,958
|
|
|
|
346,306
|
|
|
|
—
|
|
Loans
|
|
|
831,049
|
|
|
|
822,398
|
|
|
|
—
|
|
|
|
—
|
|
|
|
822,398
|
|
Other equity securities
|
|
|
7,567
|
|
|
|
7,567
|
|
|
|
—
|
|
|
|
—
|
|
|
|
7,567
|
|
Accrued interest receivable
|
|
|
4,914
|
|
|
|
4,914
|
|
|
|
4,914
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
1,018,453
|
|
|
|
859,015
|
|
|
|
730,523
|
|
|
|
128,492
|
|
|
|
—
|
|
Federal Home Loan Bank advances
|
|
|
100,000
|
|
|
|
99,998
|
|
|
|
—
|
|
|
|
99,998
|
|
|
|
—
|
|
Note payable
|
|
|
3,600
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Accrued interest payable
|
|
|
641
|
|
|
|
641
|
|
|
|
641
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Off-balance-sheet liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Undisbursed loan commitments, lines of credit, standby letters of credit and Mastercard lines of credit
|
|
|
—
|
|
|
|
1,935
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
The carrying
amount of loans include $3,774,000 of nonaccrual loans (loans that are not accruing interest) as of March 31, 2018. The fair value
of nonaccrual loans is based on the collateral values that secure the loans or the cash flows expected to be received.
The following table provides summary
information on the estimated fair value of financial instruments at December 31, 2017:
December 31, 2017
|
|
Carrying
|
|
|
Fair
|
|
|
Fair value measurements
|
|
(Dollar amounts in thousands)
|
|
amount
|
|
|
value
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
5,585
|
|
|
$
|
5,585
|
|
|
$
|
5,585
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Interest-bearing deposits with financial institutions
|
|
|
12,898
|
|
|
|
12,898
|
|
|
|
—
|
|
|
|
12,898
|
|
|
|
—
|
|
Securities available for sale
|
|
|
355,857
|
|
|
|
355,857
|
|
|
|
1,975
|
|
|
|
350,196
|
|
|
|
—
|
|
Loans
|
|
|
829,766
|
|
|
|
811,382
|
|
|
|
—
|
|
|
|
—
|
|
|
|
811,382
|
|
Other equity securities
|
|
|
7,567
|
|
|
|
7,567
|
|
|
|
—
|
|
|
|
—
|
|
|
|
7,567
|
|
Accrued interest receivable
|
|
|
5,317
|
|
|
|
5,317
|
|
|
|
5,317
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
1,050,295
|
|
|
|
1,050,858
|
|
|
|
912,211
|
|
|
|
138,647
|
|
|
|
—
|
|
Federal Home Loan Bank advances
|
|
|
75,000
|
|
|
|
75,000
|
|
|
|
—
|
|
|
|
75,000
|
|
|
|
—
|
|
Note payable
|
|
|
3,750
|
|
|
|
3,750
|
|
|
|
—
|
|
|
|
3,750
|
|
|
|
—
|
|
Accrued interest payable
|
|
|
510
|
|
|
|
510
|
|
|
|
510
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Off-balance-sheet liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Undisbursed loan commitments, lines of credit, standby letters of credit and Mastercard lines of credit
|
|
|
—
|
|
|
|
1,884
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,884
|
|
The carrying
amounts of loans include $1,940,000 of nonaccrual loans (loans that are not accruing interest) as of December 31, 2017. The fair
value of nonaccrual loans is based on the collateral values that secure the loans or the cash flows expected to be received.
NOTE I
– REVENUE FROM CONTRACTS WITH CUSTOMERS
As
noted in Note A, the Company adopted the provisions of ASU No. 2014-09,
Revenue from Contracts with Customers (Topic 606),
on January 1, 2018. Results for reporting periods beginning after December 31, 2017 are presented under Topic 606, while prior
period amounts have not been adjusted and continue to be reported in accordance with Topic 605.
Revenue Recognition
In
accordance with Topic 606, revenues are recognized when control of promised goods or services is transferred to customers in an
amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services. To determine
revenue recognition for arrangements that an entity determines are within the scope of Topic 606, the Company performs the following
five steps: (i) identify the contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine
the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenue
when (or as) the Company satisfies a performance obligation. The Company only applies the five-step model to contracts when it
is probable that the entity will collect the consideration it is entitled to in exchange for the goods or services it transfers
to the customer. At contract inception, once the contract is determined to be within the scope of Topic 606, the Company assesses
the goods or services that are promised within each contract and identifies those that contain performance obligations and assesses
whether each promised good or service is distinct. The Company then recognizes as revenue the amount of the transaction price
that is allocated to the respective performance obligation when (or as) the performance obligation is satisfied.
Disaggregation
of Revenue
The
following table summarizes the Company’s revenues, which includes net interest income on financial instruments and noninterest
income, disaggregated by type of service and business segments for the three months ended March 31, 2018:
(dollars in thousands)
|
|
|
|
|
|
|
|
Service charges on deposit accounts
|
|
$
|
323
|
|
Other service charges and fees
|
|
|
206
|
|
Not in scope of Topic 606 (1)
|
|
|
113
|
|
Total noninterest income
|
|
$
|
842
|
|
(1)
|
Most
of the Company’s revenue is not within the scope of ASU No. 2014-09,
Revenue from Contracts with Customers.
The
guidance explicitly excludes net interest income from financial assets and liabilities as well as other noninterest income
from loans, leases, investment securities and derivative financial instruments.
|
For
the three months ended March 31, 2018, substantially all of the Company’s revenues under the scope of Topic 606 were related
to performance obligations satisfied at a point in time.
The
following is a discussion of revenues within the scope of Topic 606.
Service
Charges on Deposit Accounts
Service
charges on deposit accounts relate to fees generated from a variety of deposit products and services rendered to customers. Charges
include, but are not limited to, overdraft fees, non-sufficient fund fees, dormant fees and monthly service charges. Such fees
are recognized concurrent with the event on a daily basis or on a monthly basis depending upon the customer’s cycle date.
Credit
and Debit Card Fees
Credit
and debit card fees primarily represent revenues earned from interchange fees, ATM fees and merchant processing fees. Interchange
and network revenues are earned on credit and debit card transactions conducted with payment networks. ATM fees are primarily
earned as a result of surcharges assessed to non-Bank customers who use a Bank ATM. Merchant processing fees are primarily earned
on processing merchant credit card transactions. Such fees are generally recognized concurrently with the delivery of services
on a daily basis.
Other
Fees
Other
fees primarily include revenues generated from wire transfers, lockboxes and bank issuance of checks. Such fees are recognized
concurrent with the event on a daily basis.
Contract
Balances
A
contract liability is an entity’s obligation to transfer goods or services to a customer for which the entity has received
consideration (or the amount is due) from the customer. As of March 31, 2018 and December 31, 2017, the Company
had no contract liabilities outstanding.
A
contract asset is the right to consideration for transferred goods or services when the amount is conditioned on something other
than the passage of time. As of March 31, 2018 and December 31, 2017, there were no receivables from contracts
with customers or contract assets recorded on the Company’s consolidated balance sheets.
Other
The
Company did not have any significant performance obligations as of March 31, 2018. The Company also did not have any
material contract acquisition costs or use any significant judgments or estimates in recognizing revenue for financial reporting
purposes.