10-Q 1 esbi_10q-033112.htm FORM 10-Q esbi_10q-033112.htm
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
 


FORM 10-Q

QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
 OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2012


ES BANCSHARES, INC.
(Exact name of small business issuer as specified in its charter)
 
MARYLAND
20-4663714
(State or other jurisdiction of
(I.R.S. Employer Identification No.)
Incorporation or organization)
 
 
 
68 North Plank Road, Newburgh, New York 12550
(Address of principal executive offices)

(866) 646-0003
Issuer’s telephone number, including area code:

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days.
YES [X]. NO [  ].

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
YES [X]. NO [  ].

Indicate by check mark whether the registrant is a large accelerated filer, a non-accelerated filer or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer [  ]                                                                                                            Accelerated filer [  ]

Non-accelerated filer [  ] (Do not check if a smaller reporting company)                   Smaller reporting company [X]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.
YES [  ].  NO [X].

State the number of shares outstanding of each of the issuer’s classes of common equity as of the latest practicable date.

As of May 14, 2012 there were 2,312,867 issued and outstanding shares of the Registrant’s Common Stock.
 
 
 

 
 
ES BANCSHARES, INC.
FORM 10-Q
FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2012

 
PART I – FINANCIAL INFORMATION
 
 
    Page
Item 1.
Financial Statements (Unaudited)
 
 
Consolidated Balance Sheets at March 31, 2012 and December 31, 2011
1
 
Consolidated Statements of Operations for the Three Months Ended March 31, 2012 and 2011
2
 
Consolidated Statements of Changes in Stockholders’ Equity For the Three Months Ended March 31, 2012 and 2011
3
 
Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2012 and 2011
4
 
Notes to Unaudited Consolidated Financial Statements
5
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
14
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
19
Item 4T.
Controls and Procedures
19
     
     
PART II – OTHER INFORMATION
     
     
Item 1.
Legal Procedures
19
Item 1A
Risk Factors
19
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
19
Item 3
Defaults Upon Senior Securities
19
Item 4.
Mine Safety Disclosures
19
Item 5.
Other Information
19
Item 6.
Exhibits
20
 
Signatures
22
 
 
1

 
 
ES BANCSHARES, INC
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(Dollars In thousands)
(Unaudited)
 
   
March 31,
2012
   
December 31,
2011
 
ASSETS
           
             
Cash and cash equivalents:
           
Cash and due from banks
  $ 13,111     $ 7,616  
Federal funds sold and other money market investments
    11       11  
Total cash and cash equivalents
    13,122       7,627  
Certificates of deposit at other financial institutions
    1,055       1,055  
                 
Securities available for sale, at fair value
    14,327       18,756  
                 
Real estate mortgage loans held for sale
    870       1,709  
                 
Loans receivable
    126,573       127,011  
Deferred cost
    514       524  
Allowance for loan losses
    (1,859 )     (1,956 )
Total loans receivable, net
    125,228       125,579  
Accrued interest receivable
    535       582  
Federal Reserve Bank stock
    428       427  
Federal Home Loan Bank stock
    487       499  
Goodwill
    581       581  
Premises and equipment, net
    2,343       2,032  
Prepaid FDIC Assessment
    220       274  
Real estate owned
    1,197       1,241  
Other assets
    606       487  
Total assets
  $ 160,999     $ 160,849  
                 
LIABILITIES AND STOCKHOLDERS' EQUITY
               
                 
Liabilities:
               
Deposits:
               
Non-interest bearing
  $ 24,389     $ 19,434  
Interest bearing
    114,791       119,660  
Total deposits
    139,180       139,094  
                 
Borrowed funds
    9,241       9,486  
Accrued interest payable
    116       133  
Other liabilities
    1,432       1,200  
Total liabilities
    149,969       149,913  
                 
Commitments and contingencies (Note 9)
               
                 
Stockholders' equity
               
Capital stock (par value $0.01; 5,000,000 shares authorized; 2,312,867 shares issued at March 31, 2012 and 2,269,070 at December 31, 2011)
    23       22  
Additional paid-in-capital
    19,890       19,758  
Accumulated deficit
    (9,235 )     (9,181 )
Accumulated other comprehensive income
    352       337  
Total stockholders' equity
    11,030       10,936  
Total liabilities and stockholders' equity
  $ 160,999     $ 160,849  
 
See accompanying notes to financial statements
 
 
2

 

CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands, except per share data)
 
   
For the Three Months
Ended March 31,
 
   
2012
   
2011
 
             
Interest and dividend income:
           
Loans
  $ 1,638     $ 1,688  
Securities
    118       176  
Certificates of deposit
    7       12  
Fed Funds and other earning assets
    18       19  
Total interest and dividend income
    1,781       1,895  
                 
Interest expense:
               
Deposits
    363       530  
Borrowed funds
    96       98  
Total interest expense
    459       628  
                 
Net interest income
    1,322       1,267  
                 
Provision for loan losses
    191       10  
Net interest income after provision for loan losses
    1,131       1,257  
                 
Non-interest income:
               
Service charges and fees
    157       154  
Net gain on sales of loans held for sale
    177       62  
Other
    41       21  
Total non-interest income
    375       237  
                 
Non-interest expense:
               
Compensation and benefits
    762       665  
Occupancy and equipment
    167       183  
Data processing service fees
    101       97  
Professional Fees
    155       129  
Other
    374       372  
Total non-interest expense
    1,559       1,446  
                 
Net income before income taxes
    (53 )     48  
Income tax expense
    1       10  
Net (loss) income
  $ (54 )   $ 38  
                 
Other comprehensive income (loss):
               
Net unrealized gain/(loss) on available-for-sale securities
    15       (14 )
Comprehensive (loss) income
  $ (39 )   $ 24  
                 
Weighted average:
               
Common shares
    2,294,097       2,269,070  
Earnings (Loss) per common share:
               
Basic
  $ (0.02 )   $ 0.02  
Diluted
  $ (0.02 )   $ 0.02  
 
See accompanying notes to financial statements
 
 
3

 

ES BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
FOR THE THREE MONTHS ENDED MARCH 31, 2012 AND 2011
(In thousands of dollars except, share data)
 
   
Capital Stock
   
Additional
Paid-In
   
Accumulated
   
Accumulated
Other
Comprehensive
       
   
Shares
   
Amount
   
Capital
   
Deficit
   
Income
   
Total
 
                                     
Balance at January 1, 2011
    2,269,070     $ 22     $ 19,761     $ (9,228 )   $ 223     $ 10,778  
                                                 
Stock based compensation, net
    -       -       (9 )     -       -       (9 )
                                                 
Comprehensive income:
                                               
Net income for the period
    -       -       -       38       -       38  
Net unrealized loss on available-for-sale securities
    -       -       -       -       (14 )     (14 )
Total comprehensive income
                                            24  
                                                 
Balance at March 31, 2011
    2,269,070     $ 22     $ 19,752     $ (9,190 )   $ 209     $ 10,793  
                                                 
Balance at January 1, 2012
    2,269,070     $ 22     $ 19,758     $ (9,181 )   $ 337     $ 10,936  
                                                 
Proceeds from issuance of common stock
    43,797       1       131       -       -     $ 132  
                                                 
Stock based compensation, net
    -       -       1       -       -       1  
                                                 
Comprehensive income:
                                               
Net loss for the period
    -       -       -       (54 )     -       (54 )
Net unrealized gain on available-for-sale securities
    -       -       -       -       15       15  
Total comprehensive loss
                                            (39 )
                                                 
Balance at March 31, 2012
    2,312,867     $ 23     $ 19,890     $ (9,235 )   $ 352     $ 11,030  

See accompanying notes to financial statements
 
 
4

 
 
ES BANCSHARES INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31,
(Dollars in thousands)
 
   
2012
   
2011
 
             
Cash flows from operating activities:
           
Net income for period
  $ (54 )   $ 38  
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
               
Provision for loan losses
    191       10  
Depreciation expense
    58       53  
Amortization (accretion) of deferred fees, discounts and premiums, net
    (52 )     43  
Mortgage loans originated for sale
    (2,051 )     (4,049 )
Net proceeds from sale of loans
    3,067       4,245  
Net gain on sale of loans
    (177 )     (62 )
Stock based compensation expense
    1       (9 )
Net gain on sales of investment securities
    (4 )     -  
Loss on impairment of real estate owned
    44       10  
Changes in assets and liabilities:
               
(Increase) decrease in other assets
    (18 )     (1,005 )
(Decrease) increase in accrued expenses and other liabilities
    214       (94 )
Net cash provided by (used in) operating activities
    1,219       (820 )
Cash flows from investing activities:
               
Maturity of certificates of deposit at other financial institutions
    -       200  
Purchase of available-for-sale securities
    -       (1,997 )
Proceeds from sales of available-for-sale securities
    2,406       -  
Proceeds from principal payments and maturities of securities
    2,105       1,224  
Net disbursements for loan originations
    398       1,243  
Purchases of loans
    (248 )     (540 )
Redemption/ (purchase) of Federal Home Loan Bank stock
    12       11  
Purchase of Federal Reserve Bank stock
    (1 )     -  
Leasehold improvements and acquisitions of capital assets, net of disposals
    (369 )     (44 )
Proceeds from sale of real estate owned
    -       -  
Net cash provided by investing activities
    4,303       97  
Cash flows from financing activities:
               
Net increase in deposits
    86       817  
Proceeds of advances from line of credit & FHLB
    15       36  
Repayment of advances
    (260 )     (251 )
Net proceeds from common stock issuance
    132       -  
Net cash provided by (used in) financing activities
    (27 )     602  
                 
Net decrease in cash and cash equivalents
    5,495       (121 )
Cash and cash equivalents at beginning of period
    7,627       13,039  
                 
Cash and cash equivalents at end of period
  $ 13,122     $ 12,918  
                 
Supplemental cash flow information
               
Interest paid
  $ 476     $ 632  
Income taxes paid
    9       53  
Transfer of loans to real estate owned
    -       -  
 
See accompanying notes to financial statements.
 
 
5

 
 
ES BANCSHARES, INC.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS


Note 1.  Nature of Operations

The consolidated financial statements include the accounts of ES Bancshares, Inc. (the Company) and Empire State Bank (the” Bank”) and Empire Lockbox Settlement Inc., the Company’s wholly owned subsidiaries, and the Bank’s wholly owned subsidiaries, Iron Creek LLC and North Plank Realty Inc. The Company’s financial condition and operating results principally reflect those of the Bank. All intercompany balances and amounts have been eliminated.

The Bank  was organized under federal law in 2004 as a national bank regulated by the Office of the Comptroller of the Currency (“OCC”). The Bank’s deposits are insured up to legal limits by the FDIC. In March 2009, the Bank converted its charter to a New York State commercial bank charter, with the New York Banking Department becoming its primary state regulator.

The Bank is a full service commercial bank that offers a variety of financial services to meet the needs of communities in its market area. The Bank attracts deposits from the general public and uses such deposits to originate commercial loans, commercial revolving lines of credit and term loans including New York City taxi medallion loans and USDA and SBA guaranteed loans, commercial real estate, mortgage loans secured by one-to four-family residences, home equity lines, and to a lesser extent construction, land, and consumer installment loans. The Bank also invests in mortgage-backed and other securities permissible for a New York State chartered commercial bank. The Bank’s primary area for deposits includes the Town of Newburgh and the Village of New Paltz, in addition to the communities surrounding those offices, and the borough of Staten Island. The Bank’s primary market area for its lending activities consists of the communities within Orange County, Ulster County, the five boroughs of New York City, and portions of Dutchess, Rockland, Putnam and Westchester Counties, New York.


Note 2.  Basis of Presentation

The consolidated financial statements included herein include the accounts of the Company, the Bank, and all subsidiaries of each, subsequent to the elimination of all significant intercompany balances and transactions, and have been prepared by the Company without audit.  In the opinion of management, the unaudited financial statements include all adjustments, consisting of normal recurring accruals, necessary for a fair presentation of the financial position and results of operations for the periods presented.  Certain information and footnote disclosures normally included in accordance with generally accepted accounting principles of the United States have been condensed or omitted pursuant to the rules and regulations of the SEC, however, the Company believes that the disclosures are adequate to make the information presented not misleading.  The operating results for the periods presented are not necessarily indicative of results to be expected for any other interim period or for the entire year ending December 31, 2012.  The unaudited interim financial statements presented herein should be read in conjunction with the annual financial statements of the Company as of and for the year ended December 31, 2011, included in the Company’s Annual Report on Form 10-K filed with the SEC on March 30, 2012.

The financial statements have been prepared in conformity with generally accepted accounting principles of the United States.  In preparing the financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets, liabilities, income and expense.  Actual results could differ significantly from these estimates.  Material estimates that are particularly susceptible to significant change relate to the determination of the allowance for losses on loans, and the valuation allowance on deferred tax assets.
 
 
6

 
 
Earnings Per Share

Basic earnings per share is computed by dividing net income by the weighted average number of common shares outstanding for the period.  Diluted earnings per share reflects the potential dilution that could occur if securities or other contracts to issue common stock (such as stock warrants and options) were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the entity.  Diluted earnings per share is computed by dividing net income by the weighted-average number of shares outstanding for the period plus common-equivalent shares computed using the treasury stock method. No warrants or stock options were considered in computing diluted earnings per share because their exercise price was greater than our weighted average share price for the periods presented and therefore to do so would have been anti-dilutive. The Company had 169,000 options outstanding that met this definition at March 31, 2012.
 
   
Three Months Ended
March 31,
 
   
2012
   
2011
 
(in thousands, except per share data)
           
Net income (loss) attributable to Common Shareholders
  $ (54 )   $ 38  
Average number of Common Shares Outstanding-basic
    2,294,097       2,269,070  
                 
Average number of common shares outstanding-diluted
    2,294,097       2,269,070  
Income (loss) per common share attributable to common shareholders:
               
Basic
  $ (0.02 )   $ 0.02  
Diluted
    (0.02 )     0.02  
 
 
7

 
 
Adoption of New Accounting Guidance

In December 2011, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update No. 2011-12, “Comprehensive Income (Topic 220) Deferral of the Effective Date for Amendments to the Presentation of Reclassification of Items Out of Accumulated Other Comprehensive Income in Accounting Standards Update No. 2011-05”. In order to defer only those changes in Update 2011-05 that relate to the presentation of reclassification adjustments, the paragraphs in this Update supersede certain pending paragraphs in Update 2011-05. The amendments are being made to allow the Board time to redeliberate whether to present on the face of the financial statements the effects of reclassifications out of accumulated other comprehensive income on the components of net income and other comprehensive income for all periods presented. While the Board is considering the operational concerns about the presentation requirements for reclassification adjustments and the needs of financial statement users for additional information about reclassification adjustments, entities should continue to report reclassifications out of accumulated other comprehensive income consistent with the presentation requirements in effect before Update 2011-05.

In September 2011, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update No. 2011-8, “Intangibles – Goodwill and Other (Topic 350) Testing Goodwill for Impairment” (“ASU 2011-8”). ASU 2011-8 clarifies the guidance for goodwill impairment testing by allowing companies to first assess qualitative factors to determine whether it is necessary to perform the two-step quantitative goodwill impairment test. The company would not be required to calculate the fair value of a reporting unit unless the company determines, based on a qualitative assessment, that it is more likely than not that its fair value is less than its carrying amount. ASU 2011-8 includes a number of events and circumstances for companies to consider in conducting the qualitative assessment. ASU 2011-8 is effective for interim and annual reporting periods ending on or after December 15, 2011. Adoption of AUS 2011-8 did not have a material impact on the Company.


In June 2011, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update No.2011-5, “Comprehensive Income (Topic 220)” (“ASU 2011-5”). ASU 2011-5 gives companies the option to present the total of comprehensive income, the components of net income, and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements. In both choices, the company is required to present each component of net income along with total net income, each component of other comprehensive income along with a total for other comprehensive income, and a total amount for comprehensive income. ASU 2011-5 eliminates the option to present the components of other comprehensive income as part of the statement of changes in stockholders' equity. The amendments in this guidance do not change the items that must be reported in other comprehensive income or when an item of other comprehensive income must be reclassified to net income. ASU 2011-5 is effective for fiscal years, and interim periods within those years, beginning after December 15, 2011. Adoption of AUS 2011-5 did not have a material impact on the Company.

In May 2011, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update No.2011-4, “Fair Value Measurement and Disclosures (Topic 820)” (“ASU 2011-4”). ASU 2011-4 clarifies the guidance for determining fair value including some instances where a particular principle or requirement for measuring fair value or disclosing information about fair value measurements has changed. This Update results in common principles and requirements for measuring fair value and for disclosing information about fair value measurements in accordance with current accounting guidance. ASU 2011-4 is effective for interim and annual reporting periods ending on or after December 15, 2011. Adoption of AUS 2011-4 did not have a material impact on the Company.

 
8

 

Note 3 – Investment Securities

The following is a summary of the amortized cost, gross unrealized gains and losses, and estimated fair market value of investment securities available-for-sale at March 31, 2012 and December 31, 2011.

   
March 31, 2012
 
         
(in thousands)
       
                         
   
Amortized
   
Gross Unrealized
   
Fair
 
   
Cost
   
Gains
   
Losses
   
Value
 
                         
Mortgage-backed securities - residential
  $ 12,432     $ 530     $ --     $ 12,962  
Trust Preferred Securities
    1,300       65       --       1,365  
Total
  $ 13,732     $ 595     $ --     $ 14,327  

   
December 31, 2011
 
         
(in thousands)
       
                         
   
Amortized
   
Gross Unrealized
   
Fair
 
   
Cost
   
Gains
   
Losses
   
Value
 
                         
Mortgage-backed securities - residential
  $ 13,812     $ 556     $ --     $ 14,368  
Mortgage-backed securities - SBA Guaranteed
  $ 3,065     $ 16             $ 3,081  
Trust Preferred Securities
    1,300       60       (53 )     1,307  
Total
  $ 18,177     $ 632     $ (53 )   $ 18,756  
 
There were no securities held to maturity or trading at March 31, 2012 or December 31, 2011.

The following is a summary of the amortized cost and estimated fair market value of investment securities available-for-sale at March 31, 2012, with amounts shown by remaining term to contractual maturity.  Securities not due at a single maturity date, primarily mortgaged-backed securities, are shown separately.
 
   
March 31, 2012
 
   
(in thousands)
 
             
   
Amortized
   
Fair
 
   
Cost
   
Value
 
Available-for-Sale:
           
Mortgaged-backed securities
  $ 12,432     $ 12,962  
U.S. Government Agencies and Trust Preferred Securities
               
Due less than one year
    --       --  
One year to less than three years
    --       --  
Three years to less than five years
    --       --  
Five years to ten years
    --       --  
More than ten years
    1,300       1,365  
Total
  $ 13,732     $ 14,327  
 
There were no securities in an unrealized loss position at March 31, 2012. The following is a summary of the securities in an unrealized loss position at December 31, 2011 and the amount of time they have been in a loss position.
 
 
9

 
 
         
December 31, 2011
             
                                     
   
Less Than 12 Months
   
12 Months or More
   
Total
 
   
Fair
   
Unrealized
   
Fair
   
Unrealized
   
Fair
   
Unrealized
 
   
Value
   
Loss
   
Value
   
Loss
   
Value
   
Loss
 
   
(In thousands)
 
                                     
Mortgage-backed securities
  $ -     $ -     $ -     $ -     $ -     $ -  
U.S. Government Agencies
    -       -       -       -       -       -  
Trust Preferred Securities
    397       (53 )     -       -       397       (53 )
Total temporarily impaired
  $ 397     $ (53 )   $ -     $ -     $ 397     $ (53 )
 
The Company evaluates securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation.  Consideration is given to the length of time and the extent to which the fair value has been less than cost, the financial condition and near term prospects of the issuer, and the intent and ability of the Company to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value.  In analyzing an issuer’s financial condition, the Company may consider whether the securities are issued by the federal government or its agencies, whether downgrades by bond rating agencies have occurred, and the results of reviews of the issuer’s financial condition. At March 31, 2012 we determined that there were no other-than-temporary impairments on securities held in our portfolio.

Gains on sales of securities during the three months ended March 31, 2012 amounted to $15 thousand. Losses on sales of securities during the three months ended March 31, 2012 amounted to $11 thousand. There were no gains or losses recognized on sales of securities during the three months ended March 31, 2011.
 
 
10

 
 
Note 4 – Loans

The following is a summary of loans receivable at March 31, 2012 and December 31, 2011.

   
March 31, 2012
   
December 31, 2011
 
   
(Dollars in thousands)
 
               
Real estate loans:
             
One-to four-family
  $ 27,399     $ 28,295  
Commercial
               
Owner Occupied
    20,397       20,632  
Non Owner Occupied
    16,530       16,712  
Multi-family
    12,942       13,054  
Construction or development
    2,423       2,249  
Home equity
               
Open Ended / Revolving
    7,366       7,517  
Closed Ended
    1,338       1,480  
Total real estate loans
    88,395       89,939  
                 
Other loans:
               
Commercial business
               
Taxi Medallion
    12,393       11,806  
USDA Guaranteed
    6,340       6,170  
Commercial Business Lines of Credit and Term Loans
    19,137       18,767  
Consumer
    308       329  
Total other loans
    38,178       37,072  
                 
 
  $ 126,573     $ 127,011  
                 
Less:
               
Deferred loan costs (fees) net
    514       524  
Allowance for loan losses
    (1,859 )     (1,956 )
                 
Total loans receivable, net
  $ 125,228     $ 125,579  
 
 
11

 

The following tables present loans individually evaluated for impairment by class of loans as of March 31, 2012 and December 31, 2011.

   
March 31, 2012
   
December 31, 2011
 
   
Unpaid Principal Balance
   
Recorded Investment
   
Allowance For Loan Losses Allocated
   
Unpaid Principal Balance
   
Recorded Investment
   
Allowance For Loan Losses Allocated
 
   
(In thousands)
   
(In thousands)
 
With no related allowance recorded:
                               
Real estate loans:
                                   
One-to four family
  $ -     $ -     $ -     $ -     $ -     $ -  
Commercial
                                               
Owner Occupied
    -       -       -       -       -       -  
Non Owner Occupied
    1,723       1,723       -       479       479       -  
Multi-family
    859       824       -       1,251       1,216       -  
Construction or development
    -       -       -       -       -       -  
Home equity
                                            -  
Open Ended/Revolving
    -       -       -       51       6       -  
Closed Ended
    151       79       -       -       -       -  
Total real estate loans
    2,733       2,626       -       1,781       1,701       -  
Other loans:
                                               
Commercial business
                                               
Taxi Medallion
    -       -       -       -       -       -  
USDA Guaranteed
    -       -       -       -       -       -  
All Other
    914       854       -       613       550       -  
Consumer
    -       -       -       -       -       -  
Total other loans
    914       854       -       613       550       -  
                                                 
Subtotal loans
  $ 3,647     $ 3,480     $ -     $ 2,394     $ 2,251     $ -  
                                                 
With an allowance recorded:
                                               
Real estate loans:
                                               
One-to four family
  $ -     $ -     $ -     $ -     $ -     $ -  
Commercial
                                               
Owner Occupied
    -       -       -       224       224       28  
Non Owner Occupied
    746       746       111       1,167       1,167       78  
Multi-family
    635       635       19       -       -       -  
Construction or development
    -       -       -       -       -       -  
Home equity
                                               
Open Ended/Revolving
    -       -       -       -       -       -  
Closed Ended
    -       -       -       155       155       72  
Total real estate loans
    1,381       1,381       130       1,546       1,546       178  
Other loans:
                                               
Commercial business
                                               
Taxi Medallion
    -       -       -       -       -       -  
USDA Guaranteed
    -       -       -       -       -       -  
All Other
    -       -       -       148       96       63  
Consumer
    -       -       -       -       -       -  
Total other loans
    -       -       -       148       96       63  
                                                 
Subtotal loans
  $ 1,381     $ 1,381     $ 130     $ 1,694     $ 1,642     $ 241  
                                                 
Total Loans
  $ 5,028     $ 4,861     $ 130     $ 4,088     $ 3,893     $ 241  
 
 
12

 
 
   
Quarter Ended March 31, 2012
   
Quarter Ended March 31, 2011
 
   
Average of Individually Imapired Loans During Period
   
Interest Income Recognized During Impairment
   
Cash-Basis Interest Income Recognized
   
Average of Individually Imapired Loans During Period
   
Interest Income Recognized During Impairment
   
Cash-Basis Interest Income Recognized
 
                                     
Real estate loans:
                                   
One-to four family
                                   
Commercial
                                   
Owner Occupied
  $ -     $ -     $ -     $ 1,819     $ -     $ -  
Non Owner Occupied
    1,735       19       -       1,067       -       -  
Multi-family
    1,338       -       -       775       -       -  
Construction or development
    -       -       -       -       -       -  
Home equity
                                               
Open Ended/Revolving
    3       -       -       50       -       -  
Closed Ended
    40       -       -       -       -       -  
Total real estate loans
  $ 3,115     $ 19     $ -     $ 3,711     $ -     $ -  
Other loans:
                                               
Commercial business
                                               
Taxi Medallion
    -       -       -       -       -       -  
USDA Guaranteed
    -       -       -       -       -       -  
All Other
    702       5       -       476       -       -  
Consumer
    -       -       -       -       -       -  
Total other loans
    702       5       -       476       -       -  
                                                 
Total loans
  $ 3,817     $ 24     $ -     $ 4,187     $ -     $ -  
 
 
Troubled Debt Restructurings:

From time to time, the terms of certain loans, for which the borrower is experiencing financial difficulties, are modified as troubled debt restructurings.  The modification of the terms of such loans include one or a combination of the following: a reduction of the stated interest rate of the loan; an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk; or a permanent reduction of the recorded investment in the loan.

Troubled debt restructurings totaled $2.2 million as of March 31, 2012 and $2.6 million as of December 31, 2011 and had allocated specific reserves of $0 and $72 thousand, respectively.  The Company has no commitments to lend additional amounts to customers with outstanding loans that are classified as troubled debt restructurings.

There were no loans modified as troubled debt restructurings during the quarter ended March 31, 2012.

One commercial real estate loan noted above with a recorded investment of $1.02 million at March 31, 2012 and one home equity loan with a recorded investment of $80 thousand went into payment default during 2011 and are classified as non-accrual at March 31, 2012.

A loan is considered to be in payment default once it is more than 30 days contractually past due under the modified terms.

 
13

 
 
The following tables present the aging of the recorded investment in past due loans as of March 31, 2012 and December 31, 2011 by class of loans:
 
March 31, 2012
   
30 - 59 Days Past Due
   
60 - 89 Days Past Due
   
Loans Past Due Over 90 Days Still Accruing
   
Non Accrual
   
Total Past Due
   
Loans Not Past Due
   
Total
 
   
(In thousands)
                                     
Real estate loans:
                                         
One-to four family
  $ -     $ -     $ -     $ -     $ -     $ 26,570     $ 26,570  
Commercial
                                                       
Owner Occupied
    -       -       -       -       -       21,226       21,226  
Non Owner Occupied
    417       -       -       1,295       1,712       14,818       16,530  
Multi-family
    -       -       -       1,459       1,459       11,483       12,942  
Construction or development
    -       -       -       -       -       2,423       2,423  
Home equity
                                                       
Open Ended/Revolving
    -       -       -       -       -       7,366       7,366  
Closed Ended
    -       -       -       79       79       1,259       1,338  
Total real estate loans
    417       -       -       2,833       3,250       85,145       88,395  
Other loans:
                                                       
Commercial business
                                                       
Taxi Medallion
    -       -       -       -       -       12,393       12,393  
USDA Guaranteed
    -       -       -       -       -       6,340       6,340  
All Other
    74       -       -       628       702       18,435       19,137  
Consumer
    -       -       -       -       -       308       308  
Total other loans
    74       -       -       628       702       37,476       38,178  
                                                         
Total loans
  $ 491     $ -     $ -     $ 3,461     $ 3,952     $ 122,621     $ 126,573  
 
 
14

 
 
December 31, 2011
   
30 - 59 Days Past Due
   
60 - 89 Days Past Due
   
Loans Past Due Over 90 Days Still Accruing
   
Non Accrual
   
Total Past Due
   
Loans Not Past Due
   
Total
 
   
(In thousands)
 
Real estate loans:
                                         
One-to four family
  $ 576     $ -     $ -     $ -     $ 576     $ 27,719     $ 28,295  
Commercial
                                                       
Owner Occupied
    1,238       -       -       -       1,238       19,394       20,632  
Non Owner Occupied
    -       -       -       479       479       16,233       16,712  
Multi-family
    185       -       -       1,216       1,401       11,653       13,054  
Construction or development
    -       -       -       -       -       2,249       2,249  
Home equity
                                                       
Open Ended/Revolving
    200       -       -       6       206       7,311       7,517  
Closed Ended
    -       -       -       155       155       1,325       1,480  
Total real estate loans
    2,199       -       -       1,856       4,055       85,884       89,939  
Other loans:
                                                       
Commercial business
                                                       
Taxi Medallion
    -       -       -       -       -       11,806       11,806  
USDA Guaranteed
    -       -       -       -       -       6,170       6,170  
All Other
    359       50       -       646       1,055       17,712       18,767  
Consumer
    -       -       -       -       -       329       329  
Total other loans
    359       50       -       646       1,055       36,017       37,072  
                                                         
Total loans
  $ 2,558     $ 50     $ -     $ 2,502     $ 5,110     $ 121,901     $ 127,011  
 
At March 31, 2012, the Company had $5.5 million in interest only loans, excluding lines of credit and construction loans, and no loans with potential for negative amortization.

Credit Quality Indicators:

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors.  The Company analyzes loans individually by classifying the loans as to credit risk.  This analysis includes all non-homogeneous loans, regardless of the outstanding balance, such as commercial and commercial real estate loans.  This analysis is performed on an ongoing basis and when conditions around the credit change warranting a more frequent review. Homogeneous loans, such as consumer loans and residential loans, are rated only when financial conditions around the credit warrant a review or the loans goes past due 90 days. The Company uses the following definitions for risk ratings:

Special Mention.  Loans classified as special mention have a potential weakness that deserves managements close attention.  If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institutions credit positions at some future date.

Substandard.  Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any.  Loans so classified have a well defined weakness or weaknesses that jeopardize the liquidation of the debt.  They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
 
 
15

 
 
Doubtful.  Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

Loss.            An asset classified as loss is considered uncollectible and of such little value that continuance as an asset on the balance sheet of the institution is not warranted.    If an asset or portion thereof is classified as loss, the Company must either establish specific allowances for loan losses in the amount of 100% of the portion of the asset classified loss, or charge off such amount.

Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be not classified loans.  Loans listed as not rated are either consumer loans or are included in groups of homogeneous loans which are not rated unless individually unless conditions warrant.  As of March 31, 2012 and December 31, 2011, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows:
 
March 31, 2012
   
Not Classified
   
Special Mention
   
Sub- standard
   
Doubtful
   
Loss
   
Total Loans
 
Real estate loans:
                                   
One-to four family
  $ 26,103     $ -     $ 467     $ -     $ -     $ 26,570  
Commercial
                                               
Owner Occupied
    16,320       3,570       1,336       -       -       21,226  
Non Owner Occupied
    15,055       996       479       -       -       16,530  
Multi-family
    11,298       183       1,461       -       -       12,942  
Construction or development
    1,263       -       1,160       -       -       2,423  
Home equity
                                               
Open Ended/Revolving
    7,016       350       -       -       -       7,366  
Closed Ended
    1,258       -       80       -       -       1,338  
Total real estate loans
    78,313       5,099       4,983       -       -       88,395  
Other loans:
                                               
Commercial business
                                               
Taxi Medallion
    12,393       -       -       -       -       12,393  
USDA Guaranteed
    6,340       -       -       -       -       6,340  
All Other
    17,827       403       907       -       -       19,137  
Consumer
    308       -       -       -       -       308  
Total other loans
    36,868       403       907       -       -       38,178  
                                                 
Total loans
  $ 115,181     $ 5,502     $ 5,890     $ -     $ -     $ 126,573  
 
 
16

 
December 31, 2011
   
Not Classified
   
Special Mention
   
Sub- standard
   
Doubtful
   
Loss
   
Total Loans
 
Real estate loans:
                                   
One-to four family
  $ 27,828     $ -     $ 467     $ -     $ -     $ 28,295  
Commercial
                                               
Owner Occupied
    15,681       3,610       1,341       -       -       20,632  
Non Owner Occupied
    15,224       1,009       479       -       -       16,712  
Multi-family
    11,653       185       1,216       -       -       13,054  
Construction or development
    1,089       -       1,160       -       -       2,249  
Home equity
                                               
Open Ended/Revolving
    7,161       350       6       -       -       7,517  
Closed Ended
    1,325       -       155       -       -       1,480  
Total real estate loans
    79,961       5,154       4,824       -       -       89,939  
Other loans:
                                               
Commercial business
                                               
Taxi Medallion
    11,806       -       -       -       -       11,806  
USDA Guaranteed
    6,170       -       -       -       -       6,170  
All Other
    17,343       407       1,017       -       -       18,767  
Consumer
    329       -       -       -       -       329  
Total other loans
    35,648       407       1,017       -       -       37,072  
                                                 
Total loans
  $ 115,609     $ 5,561     $ 5,841     $ -     $ -     $ 127,011  
 
Note 5 – Allowance for Loan Losses

Activity in the allowance for loan losses is summarized as follows for the three months ended March 31, 2012 and March 31, 2011.

   
For the Three Months Ended March 31, 2012
 
   
(in thousands)
 
   
One-to-Four Family
   
Commercial Real Estate
   
Multifamily Real Estate
   
Construction or Development
   
Home Equity
   
Commercial Business
   
Consumer
   
Unallocated
   
Total
 
                                                       
Beginning Balance
  $ 120     $ 648     $ 113     $ 173     $ 202     $ 501     $ 4     $ 195     $ 1,956  
Charge-offs
    -       (51 )     -       -       (79 )     (158 )     -       -       (288 )
Recoveries
    -       -       -       -       -       -       -       -       -  
Provision for loan losses
    4       16       (7 )     28       9       110       (1 )     32       191  
Ending Balance
  $ 124     $ 613     $ 106     $ 201     $ 132     $ 453     $ 3     $ 227     $ 1,859  
 
 
17

 

   
For the Three Months Ended March 31, 2011
 
   
(in thousands)
 
   
One-to-Four Family
   
Commercial Real Estate
   
Multifamily Real Estate
   
Construction or Development
   
Home Equity
   
Commercial Business
   
Consumer
   
Unallocated
   
Total
 
                                                       
Beginning Balance
  $ 115     $ 591     $ 237     $ 36     $ 143     $ 633     $ 5     $ 257     $ 2,017  
Charge-offs
    -       -       -       -       (14 )     (87 )     -       -       (101 )
Recoveries
    -       -       -       -       -       -       1       -       1  
Provision for loan losses
    22       31       -       -       (4 )     11       (2 )     (48 )     10  
Ending Balance
  $ 137     $ 622     $ 237     $ 36     $ 125     $ 557     $ 4     $ 209     $ 1,927  
 
 
The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of March 31, 2012 and December 31, 2011.
 
 
18

 
 
March 31, 2012
   
1-4 Family Residential Real Estate
   
Commercial Real Estate
   
Multifamily Real Estate
   
Construction or Development
   
Home Equity
   
Commercial Business
   
Consumer
   
Unallocated
   
Total
 
   
(In thousands)
 
Allowance for loan losses:
                                                     
                                                       
Individually evaluated for impairment
  $ -     $ 52     $ -     $ -     $ -     $ -     $ -     $ -     $ 52  
Collectively evaluated for impairment
    124       561       106       201       132       453       3       227       1,807  
Acquired with deteriorated credit quality
    -       -       -       -       -       -       -       -       -  
                                                                         
Total allowance balance
  $ 124     $ 613     $ 106     $ 201     $ 132     $ 453     $ 3     $ 227     $ 1,859  
                                                                         
Loans:
                                                                       
Loans individually evaluated for impairment
  $ -     $ 1,947     $ 1,459     $ -     $ 79     $ 854     $ -     $ -     $ 4,339  
Loans collectively evaluated for impairment
    26,570       35,809       11,483       2,423       8,625       37,016       308       -       122,234  
Loans acquired with deteriorated credit quality
    -       -       -       -       -       -       -       -       -  
                                                                         
Total ending loans balance
  $ 26,570     $ 37,756     $ 12,942     $ 2,423     $ 8,704     $ 37,870     $ 308     $ -       126,573  
 
 
19

 
 
December 31, 2011
   
1-4 Family Residential Real Estate
   
Commercial Real Estate
   
Multifamily Real Estate
   
Construction or Development
   
Home Equity
   
Commercial Business
   
Consumer
   
Unallocated
   
Total
 
   
(In thousands)
 
Allowance for loan losses:
                                                     
                                                       
Individually evaluated for impairment
  $ -     $ 106     $ -     $ -     $ 72     $ 63     $ -     $ -     $ 241  
Collectively evaluated for impairment
    120       542       113       173       130       438       4       195       1,715  
Acquired with deteriorated credit quality
    -       -       -       -       -       -       -       -       -  
                                                                         
Total allowance balance
  $ 120     $ 648     $ 113     $ 173     $ 202     $ 501     $ 4     $ 195     $ 1,956  
                                                                         
Loans:
                                                                       
Loans individually evaluated for impairment
  $ -     $ 1,870     $ 1,216     $ -     $ 161     $ 646     $ -     $ -     $ 3,893  
Loans collectively evaluated for impairment
    28,295       35,474       11,838       2,249       8,836       36,097       329       -       123,118  
Loans acquired with deteriorated credit quality
    -       -       -       -       -       -       -       -       -  
                                                                         
Total ending loans balance
  $ 28,295     $ 37,344     $ 13,054     $ 2,249     $ 8,997     $ 36,743     $ 329     $ -       127,011  
 
Note 6. Fair Value
 
Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Fair value hierarchy requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standards describe three levels of inputs that may be used to measure fair values:
 
 
Level 1 – Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
 
Level 2 – Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
 
Level 3 – Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
 
The Company used the following methods and significant assumptions to estimate the fair value of each type of financial instrument:

Investment Securities: The fair values for investment securities are determined by quoted market prices, if available (Level 1). For securities where quoted prices are not available, fair values are calculated based on market prices of similar securities (Level 2). For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators (Level 3).
 
Loans held for sale: Fair values of loans held for sale are determined utilizing the contracted sale price. They are classified as Level 1.
 
 
20

 
 
Impaired Loans:  At the time a loan is considered impaired, it is valued at the lower of cost or fair value.  For loans that are collateral dependent, the fair value of the collateral is used to determine the fair value of the loan. The fair value of the collateral is determined based upon recent appraised values. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available.  Such adjustments are usually significant and typically result in a Level 3 classification. Such adjustments mainly include but are not limited to, adjustments to capitalization rates and adjustments for differences between comparable sales. The fair value of the loan is compared to the carrying value to determine if any write-down or specific reserve is required. Impaired loans are evaluated on a quarterly basis for additional impairment and adjusted accordingly.

Real Estate Owned: Assets acquired through or instead of loan foreclosure are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis.  These assets are subsequently accounted for at lower of cost or fair value less estimated costs to sell. Fair value is commonly based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.

Appraisals for collateral-dependent impaired loans are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by the Company.  Once received, the Chief Credit Officer reviews the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with via independent data sources such as recent market data or industry-wide statistics.  On an annual basis, the Company compares the actual selling price of collateral that has been sold to the most recent appraised value to determine what additional adjustment should be made to the appraisal value to arrive at fair value.

Assets measured at fair value on a recurring basis are summarized below.
 
         
Fair Value Measurements
(in thousands)
at March 31, 2012 Using
         
Quoted Prices in
           
 
          Active Markets     Observable       Unobservable
   
Carrying
     for Identical    
Inputs
     
Inputs
   
Value
    Assets (Level 1)    
(Level 2)
     
(Level 3)
Financial Assets
                       
Investment securities available-for-sale:
                       
Mortgage-backed securities-residential
  $ 12,962           $ 12,962        
Other securities
    1,365     $ 1,365                
Loans held for sale
  $ 870     $ 870     $       $
-
 
 
21

 
 
         
Fair Value Measurements
 
         
(in thousands)
 
         
at December 31, 2011 Using
 
         
Quoted Prices in  
             
           Active Markets     Observable     Unobservable  
   
Carrying
     for Identical    
Inputs
   
Inputs
 
   
Value
    Assets (Level 1)    
(Level 2)
   
(Level 3)
 
                         
Financial Assets
                       
Investment securities available-for-sale:
                       
   Mortgage-backed securities-residential
  $ 14,368           $ 14,368        
   Other securities
    4,388     $ 1,307       1,363       1,718  
 
Assets measured at fair value on a non-recurring basis at March 31, 2012 and December 31, 2011 are summarized below:

         
Fair Value Measurements
 
         
(in thousands)
 
         
at March 31, 2012 Using
 
         
Identical
   
Observable
   
Unobservable
 
   
Carrying
   
Assets
   
Inputs
   
Inputs
 
   
Value
   
(Level 1)
   
(Level 2)
   
(Level 3)
 
                         
Assets:
                       
     Impaired Loans
                       
            Closed end home equity
  $ 80     $ -     $ -     $ 80  
            Commercial term loan
    -                       -  
    REO Property
                               
            Non-owner occupied CRE
    555               555          

         
Fair Value Measurements
 
         
(in thousands)
 
         
at December 31, 2011 Using
 
         
Identical
   
Observable
   
Unobservable
 
   
Carrying
   
Assets
   
Inputs
   
Inputs
 
   
Value
   
(Level 1)
   
(Level 2)
   
(Level 3)
 
                         
Assets:
                       
     Impaired Loans
                       
           Commercial Term Loan
  $ 11     $ -     $ -     $ 11  
           Commercial Line of Credit
    23       -       -       23  
           Home Equity Loan
    83       -       -       83  
 
 
22

 

Impaired loans: Impaired loans measured for impairment using the fair value of the collateral for collateral dependent loans, had a book value of $80 thousand, net of a charge-off of $72 thousand at March 31, 2012. The impaired loans measured for impairment using fair value of the collateral as of March 31, 2011consisted of one property which was valued using the sales comparison approach  including unobservable inputs including adjustments for differences between comparable sales ranging from -5% to 3.3%. Additionally, management adjusted the concluded appraised value by 15% due to the subject lien being a second mortgage and selling costs of 8%.  At December 31, 2011 impaired loans measured at fair value had a carrying value of $251 thousand, with a valuation allowance of $135 thousand at December 31, 2011.

Real estate owned: Real estate owned had a net carrying amount of $555 thousand, which is made up of one property with a total outstanding balance of $599 thousand, net of direct write-downs of $44 thousand, at March 31, 2012. On April 23, 2012 the Company entered into two separate contracts of sale for this property, which is to be sold in individual parts. The contracted sale price is the basis for the carrying amount of the property, less estimated selling costs.
 
Loans held for sale: Loans held for sale had a carrying amount of $870 thousand at March 31, 2012. The carrying amount was comprised of 2 SBA loans with a principal balance of $788 thousand and a fair value gain of $82 thousand. The contracted sale price is the basis of the carrying amount of the loans.

Carrying amounts and estimated fair values of financial instruments at March 31, 2012 and December 31, 2011 were as follows:

         
Fair Value of Measurements
at March 31, 2012
       
                               
                               
   
Carrying Amount
   
Level 1
   
Level 2
   
Level 3
   
Total
 
Financial assets
                             
Cash and due from banks
  $ 13,111     $ 13,111                 $ 13,111  
Federal Funds Sold and money market investments
    11               11             11  
Certificate of deposit placements
    1,055               1,055             1,055  
Securities available for sale
    14,327       1,365       12,962             14,327  
Loans held for sale
    870       870                     870  
Loans, net
    125,228                       125,228       125,228  
Federal Home Loan Bank stock
    487                               N/A  
Federal Reserve Bank stock
    428                               N/A  
Accrued interest receivable
    535               17       518       535  
                                         
Financial Liabilities
                                       
Deposits
    139,180       80,048       60,120               140,168  
Federal Home Loan Bank advances
    6,244               6,384               6,384  
Other borrowings
    2,997               3,064               3,064  
Accrued interest payable
    116               116               116  
 
 
23

 

   
December 31,
 
   
2011
 
   
Carrying
Amount
   
Fair
Value
 
   
(In thousands)
 
Financial assets
           
Cash and due from banks
  $ 7,616     $ 7,616  
Federal Funds Sold and money market investments
    11       11  
Certificate of deposit placements
    1,055       1,055  
Securities available for sale
    18,756       18,756  
Loans held for sale
    1,709       1,771  
Loans, net
    125,579       128,643  
Federal Home Loan Bank stock
    499       N/A  
Federal Reserve Bank stock
    427       N/A  
Accrued interest receivable
    582       582  
                 
Financial Liabilities
               
Deposits
    139,094       139,595  
Federal Home Loan Bank advances
    6,504       6,591  
Other borrowings
    2,982       3,022  
Accrued interest payable
    133       133  
 
The methods and assumptions, not previously presented, used to estimate fair values are described as follows:

(a) Cash and Cash Equivalents
 
The carrying amounts of cash and short-term instruments approximate fair values and are classified as Level 1. Cash on hand and non-interest due from bank accounts are also Level 1 whereas interest bearing due from bank accounts and fed funds sold are Level 2.
 
(b) FHLB Stock
 
It is not practical to determine the fair value of FHLB stock due to restrictions placed on its transferability.
 
(c) Loans

Fair values of loans, excluding loans held for sale, are estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality.  The methods utilized to estimate the fair value of loans do not necessarily represent an exit price and therefore, while permissible for presentation purposed under ASC 825-10, do not conform with ASC 820-10.

(d) Deposits

The fair values disclosed for demand deposits (e.g., interest and non-interest checking, passbook savings, and certain types of money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amount) resulting in a Level 1 classification. The carrying amounts of variable rate, fixed-term money market accounts and certificates of deposit approximate their fair values at the reporting date resulting in a Level 2 classification. Fair values for fixed rate certificates of deposit are estimated using a discounted cash flows calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits resulting in a Level 2 classification.
 
 
24

 
 
(e) Short-term Borrowings

The carrying amounts of federal funds purchased, Federal Home Loan Bank Advances, and other short-term borrowings, generally maturing within ninety days, approximate their fair values resulting in a Level 2 classification.

(f) Other Borrowings

The fair values of the Company’s long-term borrowings are estimated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements resulting in a Level 2 classification.

(g) Accrued Interest Receivable/Payable
 
The carrying amounts of accrued interest approximate fair value resulting in a classification consistent with that of the underlying contract.

 (h) Off-balance Sheet Instruments
 
Fair values for off-balance sheet, credit-related financial instruments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing. The fair value of commitments is not material.


Note 7.  Commitments and Contingencies

Legal Proceedings

At March 31, 2012 we were not a party to any legal proceedings that may have a material effect on the Company’s results of operations and financial condition.  However, in the normal course of its business, the Company may become involved as plaintiff or defendant in proceedings such as judicial mortgage foreclosures and proceedings to collect on loan obligations and to enforce contractual obligations.

Operating Lease Commitments

The Company is obligated under non-cancelable operating leases for its branch office locations in New Paltz, New York, and Staten Island, New York.  The leases are for initial terms of 15 years and 10 years, respectively and have various renewal options.

Off-Balance Sheet Financial Instruments

The Company’s off-balance sheet financial instruments at March 31, 2012 were limited to loan origination commitments of $4.8 million  and unused lines of credit (principally commercial and home equity lines) extended to customers of $11.8 million.  Substantially all of these commitments and lines of credit have been provided to customers within the Bank’s primary lending area.  Loan origination commitments at March 31, 2012, consisted of adjustable and fixed rate commitments of $3.5 million and $1.3 million respectively, with interest rates ranging from 5.00% to 6.25%.
 
 
25

 
 
Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Forward-Looking Statements

This Quarterly Report on Form 10-Q of the Company includes “forward-looking statements” within the meaning of the Securities Act of 1933, as amended, and the Securities Exchange Act of 1934, as amended, that are based on the current beliefs of, as well as assumptions made by and information currently available to, the management of the Company.  All statements other than statements of historical facts included in this Report, including, without limitation, statements contained under the caption “Management’s Discussion and Analysis” regarding the Company’s business strategy and plans and objectives of the management of the Company for future operations, are forward-looking statements.  When used in this Report, the words “anticipate,” “believe,” “estimate,” “project,” “predict,” “expect,” “intend” or words or phrases of similar import, as they relate to the Company or the Company’s management, are intended to identify forward-looking statements.  Although the Company believes that the expectations reflected in such forward-looking statements are reasonable, such expectations may not prove to be correct.  All forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from those anticipated, believed, estimated, projected, predicted, expected or intended including: statements of our goals, intentions and expectations; statements regarding our business plans and prospects and growth and operating strategies; statements regarding the asset quality of our loan and investment portfolios and estimates of our risks and future costs and benefits. Among the factors which could cause our actual results of financial condition to differ materially are those set forth in Item 1A of our Form 10-K as well as the following: our ability to manage the risk in our loan portfolio including new types of loans such as taxi medallion and United States Department of Agriculture (USDA) guaranteed loans; significantly increased competition among depository and other financial institutions; our ability to execute our plan to grow our assets on a profitable basis; our ability to execute on a favorable basis any plan we may have to acquire other institutions or branches or establish new offices; changes in the interest rate environment that reduce our margins or reduce the fair value of financial instruments and inflation; general economic conditions, either nationally or in our market area, future deposit premium levels, adverse changes in the securities and national and local real estate markets (including real estate values); our ability to grow our new Staten Island office; legislative or regulatory changes that adversely affect our business; our ability to enter new markets successfully and take advantage of growth opportunities; changes in consumer spending, borrowing and savings habits; the effect of a dramatically slowing economy on our lending portfolio including our commercial real estate, business, construction, multifamily, and home equity loans; the impact of the U.S. government’s economic stimulus program and its various financial institution rescue plans, changes in accounting policies and practices, as may be adopted by the bank regulatory agencies and the authoritative accounting and auditing bodies; and changes in our organization, compensation and benefit plans.
 
The Company does not intend to update these forward-looking statements.  All subsequent written and oral forward-looking statements attributable to the Company or persons acting on its behalf are expressly qualified in their entirety by applicable cautionary statements.
 

Comparison of Financial Condition at March 31, 2012 and December 31, 2011

Total assets at March 31, 2012, amounted to $161.0 million, representing an increase of $151 thousand, or 0.1%, from $160.8 million at December 31, 2011.  The increase in assets consisted primarily of a $5.5 million increase in cash and cash equivalents and a $989 thousand increase other assets. These increases were offset by a decrease in securities available for sale $4.4 million and a $1.7 million decrease in real estate mortgage loans held for sale.
 
 
26

 
 
Loans receivable, net, decreased $351 thousand, or 0.3%, to $125.2 million at March 31, 2012 from $125.6 million at December 31, 2011. Commercial loans, including taxi medallion and USDA Guaranteed loans, and commercial lines of credit increased $1.1 million, or 3.0%, from $36.7 million to $37.9 million. Commercial and multifamily real estate loans decreased $529 thousand, or 1.1%, from $50.4 million to $49.9 million.  Home equity and consumer loans decreased $314 thousand to $9.0 million at March 31, 2012.  Residential real estate mortgage loans, excluding mortgage loans held for sale, decreased $896 thousand, or 3.2%, from $28.3 million to $27.4 million. Management continues to emphasize the origination of high quality loans for retention in the loan portfolio.

Total cash and cash equivalents at March 31, 2012 increased $5.5 million, or 72.0%, to $13.1 million from $7.6 million at December 31, 2011, while certificates of deposit at other financial institutions remained unchanged at $1.1 million.  Securities available for sale at March 31, 2012 decreased $4.4 million, or 23.6%, to $14.3 million from $18.8 million at December 31, 2011.

Deposits increased by $86 thousand to $139.2 million at March 31, 2012 from $139.1 million at December 30, 2011.  Non-interest bearing deposits increased $5.0 million and interest bearing deposits decreased $4.9 million.  Over this three month period the net deposit activity consisted mainly of an increase in DDA and NOW accounts of $6.5 million partially offset by decreases in money market and savings accounts of $517 thousand and certificates of deposit of $5.8 million. The increase in DDA and NOW accounts is the result of a concerted effort by the Bank to attract and retain transaction-based deposit accounts.

Stockholders’ equity increased by $94 thousand to $11.0 million at March 31, 2012, from $10.9 million at December 31, 2011.  The increase was primarily attributable to a $132 thousand increase in additional paid in capital associated with a first quarter 2012 common stock issuance and a $15 thousand increase in the net unrealized gain on investment securities, partially offset by a net loss of $54 thousand for the quarter. The ratio of stockholders’ equity to total assets increased to 6.9% at March 31, 2012 from 6.8% at December 31, 2011.  Book value per share decreased to $4.77 at March 31, 2012, from $4.82 at December 31, 2011.  See “Liquidity and Capital Resources” for information regarding the Bank’s regulatory capital amounts and ratios.

Loan Composition

The following is a summary of loans receivable at March 31, 2012 and December 31, 2011.
 
 
27

 

   
March 31, 2012
   
December 31, 2011
 
            40,908  
   
(Dollars in thousands)
 
               
Real estate loans:
             
One-to four-family
  $ 27,399     $ 28,295  
Commercial
               
Owner Occupied
    20,397       20,632  
Non Owner Occupied
    16,530       16,712  
Multi-family
    12,942       13,054  
Construction or development
    2,423       2,249  
Home equity
               
Open Ended / Revolving
    7,366       7,517  
Closed Ended
    1,338       1,480  
Total real estate loans
    88,395       89,939  
                 
Other loans:
               
Commercial business
               
Taxi Medallion
    12,393       11,806  
USDA Guaranteed
    6,340       6,170  
Commercial Business Lines of Credit and Term Loans
    19,137       18,767  
Consumer
    308       329  
Total other loans
    38,178       37,072  
                 
 
  $ 126,573     $ 127,011  
                 
Less:
               
Deferred loan costs (fees) net
    514       524  
Allowance for loan losses
    (1,859 )     (1,956 )
                 
Total loans receivable, net
  $ 125,228     $ 125,579  
 
Asset Quality

Delinquency Procedures.  When a borrower fails to make a required payment on a loan, attempts to cure the delinquency are first made by contacting the borrower.  Late notices will be sent when a payment is more than sixteen days past due, and a late charge will generally be assessed at that time.  Additional written and verbal contacts may be made with the borrower between thirty and ninety days after the due date.  If the loan is contractually delinquent over sixty days, a thirty day demand letter is sent to the borrower and, after the loan is contractually delinquent over ninety days, appropriate action begins to foreclose on the property.  If foreclosed, the property will be sold at auction and may be purchased by the Bank.  Delinquent consumer loans are generally handled in a similar manner. Procedures for repossession and sale of consumer collateral are subject to various requirements under New York consumer protection laws.

Real estate acquired as a result of foreclosure or by deed in lieu of foreclosure will be classified as other real estate owned until it is sold.  When property is acquired or expected to be acquired by foreclosure or deed in lieu of foreclosure, it will be recorded at estimated fair value less the estimated cost of disposition, with the resulting write-down charged to the allowance for loan losses.  After acquisition, all costs incurred in maintaining the property will be expensed.  Costs relating to the development and improvement of the property, however, will be capitalized.
 
 
28

 
 
Classified Assets

Regulations require that the Company classify its assets on a regular basis and establish prudent valuation allowances based on such classifications.  There are three classifications for problem assets: substandard, doubtful, and loss.  Substandard assets have one or more defined weaknesses and are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.  Doubtful assets have the weaknesses of substandard assets, with the additional characteristics that the weaknesses make collection or liquidation in full on the basis of currently existing facts, conditions and values questionable, and there is a high possibility of loss.  An asset classified as loss is considered uncollectible and of such little value that continuance as an asset on the balance sheet of the institution is not warranted.    If an asset or portion thereof is classified as loss, the Company must either establish specific allowances for loan losses in the amount of 100% of the portion of the asset classified loss, or charge off such amount.  On the basis of management’s review, at March 31, 2012, the Bank had $5.9 million of assets classified as substandard.  There were no assets classified as doubtful or loss. At December 31, 2011 the Bank had $5.8 million in assets classified as substandard. At such date, there were no assets classified as loss.

Non-performing Assets

Loans are reviewed on an ongoing basis and any loan whose collectability is doubtful is placed on nonaccrual status. Loans are placed on nonaccrual status when either principal or interest is 90 days or more past due, unless, in the judgment of management, the loan is well collateralized and in the process of collection.  Interest accrued and unpaid at the time a loan is placed on nonaccrual status is reversed from interest income related to current year income and charged to the allowance for loan losses with respect to income that was recorded in the prior fiscal year.  Subsequent payments are either applied to the outstanding principal balance or recorded as interest income, depending on the assessment of the ultimate collectability of the loan.  At March 31, 2012 the Bank had three foreclosed assets acquired in settlement of loans. The Bank’s non-performing assets increased to $4.7 million at March 31, 2012 from $3.7 million at December 31, 2011.

The following table sets forth the amount and categories of our non-performing assets at the dates indicated. At March 31, 2012, we had five loans in the amount of $2.2 million which represented a troubled debt restructuring as described below. Two of these loans with a carrying value of $1.1 million are included in the following table.
 
 
29

 

   
At March 31,
2012
   
At December 31,
2011
 
   
(Dollars in thousands)
 
Non-accrual loans:
           
Real estate loans:
           
One-to-four family
  $ -     $ -  
Commercial
               
Owner Occupied
    -       -  
Non Owner Occupied
    1,295       1,174  
Multi-family
    1,459       -  
Construction or development
    -       775  
Home equity
               
Open Ended / Revolving
    -       55  
Closed Ended
    79       -  
Total real estate loans
    2,833       2,004  
                 
Other Loans:
               
Commercial business
               
Taxi Medallion
    -       -  
USDA Guaranteed
    -       -  
Commercial Business Lines of Credit and Term Loans
    628       505  
Consumer
    -       -  
Total non-performing loans
  $ 3,461     $ 2,509  
REO, net
    1,197       325  
Total non-performing assets
  $ 4,658     $ 2,834  
                 
Ratios:
               
Non-performing loans to total loans
    2.73 %     2.04 %
Non-performing loans to total assets
    2.13 %     1.56 %
Non-performing assets to total assets
    2.85 %     1.76 %
 
On April 23, 2012 the Company entered into two separate contracts of sale for one of the REO properties in its possession, which is to be sold in individual parts. The contract amounts total $555 thousand, or the carrying amount of the property after estimated selling costs.

There were no loans past due greater than 90 days and still on accrual status at either March 31, 2012 or December 31, 2011.

Allowance for Loan Losses.  The allowance for loan losses is established and maintained through a provision for loan losses based on probable incurred losses inherent in the Bank’s loan portfolio.  Management evaluates the adequacy of the allowance on a quarterly basis.   If the allowance for loan losses is not sufficient to cover actual loan losses, the Bank’s earnings could decrease.

The allowance for loan losses consists of amounts specifically allocated to impaired loans as well as allowances determined for each major loan category.  Loan categories such as single-family residential mortgages and consumer loans are generally evaluated on an aggregate or “pool” basis by applying loss factors to the current balances of the various loan categories.  The loss factors are determined by management based on an evaluation of historical loss experience, delinquency trends, volume and type of lending conducted, and the impact of current economic conditions in our market area. Finally, management evaluates and considers the allowance ratios and coverage percentages of both peer group and regulatory agency data.
 
 
30

 
 
Management’s evaluation of the adequacy of the allowance, which is subject to periodic review by the New York State Banking Department and the Federal Reserve Bank of New York, takes into consideration such factors as the historical loan loss experience, peer group ratios, known and inherent risks in the portfolio, changes in the nature and volume of the loan portfolio, overall portfolio quality, review of specific problem loans, estimated value of underlying collateral, and current economic conditions that may affect borrowers’ ability to pay. Due to our brief period of operations, peer group information is the primary determinant.  Other factors as discussed above will become more prominent in the methodology as we develop a history of experience.  While management believes that it uses the best information available to determine the allowance for loan losses, unforeseen market conditions could result in adjustments to the allowance for loan losses, and net earnings could be significantly affected, if circumstances differ substantially from the estimates made in making the final determination.

The following table summarizes the activity in the Company’s allowance for loan losses for the three month periods ended March 31, 2012 and March 31, 2011:
 
 
31

 
 
   
Three Months Ended
 
   
March 31,
 
             
   
2012
   
2011
 
   
(Dollars in thousands)
 
Balance at beginning of year
    1,956       2,017  
Charge-offs
               
One-to-four family
    -       -  
Commercial
               
Owner Occupied
    -       -  
Non Owner Occupied
    (51 )     -  
Multi-family
    -       -  
Construction or development
    -       -  
Home equity
               
Open Ended / Revolving
    -       (14 )
Closed Ended
    (79 )     -  
Commercial business
               
Taxi Medallion
    -       -  
USDA Guaranteed
    -       -  
Commercial Business Lines of Credit and Term Loans
    (158 )     (87 )
Consumer
    -       -  
Total charge-offs     (288 )     (101 )
                 
Recoveries
               
One-to-four family
    -       -  
Commercial
               
Owner Occupied
    -       -  
Non Owner Occupied
    -       -  
Multi-family
    -       -  
Construction or development
    -       -  
Home equity
               
Open Ended / Revolving
    -       -  
Closed Ended
    -       -  
Commercial business
               
Taxi Medallion
    -       -  
USDA Guaranteed
    -       -  
Commercial Business Lines of Credit and Term Loans
    -       -  
Consumer
    -       1  
Total recoveries     -       1  
                 
Provision for losses
    191       10  
Balance at end of period
    1,859       1,927  
                 
Ratio of net charge-offs to average total loans
    0.21 %     0.08 %
Ratio of allowance for loan losses to total loans
    1.46 %     1.58 %
 
Analysis of Net Interest Income

The following table summarizes the Company’s average balance sheet for interest earning assets and interest bearing liabilities, average yields and costs (on an annualized basis), and certain other information for the three months ended March 31, 2012, as compared to the comparable period ended March 31, 2011.  The yields and costs were derived by dividing interest income or expense by the average balance of assets and liabilities for the period shown.  Substantially all average balances were computed based on daily balances.  The yields include deferred fees and discounts, which are considered yield adjustments.

 
32

 
 
   
For the Quarter Ended March 31
 
   
2012
   
2011
 
   
Average
Balance
   
Interest
   
Average
Yield/Cost
   
Average
Balance
   
Interest
   
Average
Yield/Cost
 
Assets
                                   
Interest-earning assets:
                                   
Loans
    128,375     $ 1,638       5.10 %     122,997     $ 1,688       5.49 %
Fed Funds & other investments
    6,920       4       0.23 %     10,079       7       0.28 %
Certificates of deposit
    1,055       7       2.69 %     1,919       12       2.50 %
FRB & FHLB stock
    918       13       5.66 %     942       12       5.10 %
Securities
    16,300       119       2.92 %     19,635       176       3.59 %
Total interest-earning assets
  $ 153,568     $ 1,781       4.64 %   $ 155,572     $ 1,895       4.87 %
                                                 
Allowance for loan losses
    (1,994 )                     (2,021 )                
Cash & Due from banks
    3,102                       1,965                  
Other Non-interest earning assets
    6,326                       3,503                  
Total assets
  $ 161,002                     $ 159,019                  
                                                 
Liabilities and Stockholders' Equity
                                               
Interest-bearing liabilities:
                                               
NOW accounts
  $ 8,323     $ 13       0.63 %   $ 7,392     $ 12       0.65 %
Money Market accounts
    37,721       55       0.59 %     33,783       81       0.96 %
Regular savings accounts
    8,793       8       0.37 %     9,896       25       1.01 %
Certficates of Deposit
    62,477       287       1.86 %     67,845       412       2.43 %
Total interest-bearing deposits
  $ 117,314       363       1.25 %   $ 118,916       530       1.78 %
                                                 
Borrowings
    9,331       96       4.12 %     10,211       98       3.89 %
Total interest-bearing liabilities
  $ 126,645     $ 459       1.47 %   $ 129,127     $ 628       1.97 %
                                                 
                                                 
Non-interest-bearing liabilities
    23,393                       18,990                  
Total liabilities
    150,038                       148,117                  
                                                 
Stockholders' equity
    10,964                       10,902                  
Total liabilities and stockholders' equity
  $ 161,002                     $ 159,019                  
Net interest income
          $ 1,322                     $ 1,267          
                                                 
Average interest rate spread (1)
                    3.17 %                     2.90 %
Net interest margin (2)
                    3.44 %                     3.26 %
Net interest-earning assets (3)
  $ 26,923                     $ 26,445                  
                                                 
Ratio of average interest-earning assets to average interest-bearing liabilities
                    121.26 %                     120.48 %
 
(1)
Average interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.
(2)
Net interest margin represents net interest income divided by average total interest-earning assets.
(3)
Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities.
 
 
33

 
 
Results of Operations for the Quarters Ended March 31, 2012 and March 31, 2011

General.  For the quarter ended March 31, 2012, the Company recognized a net loss of $54 thousand, or ($0.02) per basic and diluted share, as compared to net income of $38 thousand, or $0.02 per basic and diluted share, for the quarter ended March 31, 2011.

Interest Income.  Interest income decreased to $1.78 million for the quarter ended March 31, 2012 compared to $1.90 million for the quarter ended March 31, 2011. A decrease of $114 thousand was primarily attributable to a $58 thousand decrease in interest income from securities and a $50 thousand decrease in loan interest income.

The average balance of the loan portfolio increased to $128.4 million for the three months ended March 31, 2012 from $123.0 million for the three months ended March 31, 2011 while the average yield decreased from 5.49% for the quarter ended March 31, 2011 to 5.10% for the quarter ended March 31 2012. The average balance and yield of the Bank’s investment securities for the quarter ended March 31 2012 was $16.3 million and 2.92%, respectively, as compared to an average balance of $19.6 million and a yield of 3.59% for the comparable quarter ended one-year earlier.

Interest Expense.  Total interest expense for the quarter ended March 31, 2012, decreased by $169 thousand to $459 thousand from $628 thousand for the prior year period.  Average balances of total interest-bearing liabilities decreased $2.5 million to $126.6 million for the quarter ended March 31, 2012, from $129.1 million for the quarter ended March 31, 2011. The average cost for those liabilities decreased to 1.47% from 1.97% for the same respective period one year earlier reflecting lower market interest rates.

The average balances of the Bank’s certificates of deposit portfolio decreased to $62.5 million at an average cost of 1.86% over the quarter ended March 31, 2012, from $67.8 million at an average cost of 2.43% over the same quarter ended one-year earlier.  The $5.4 million decrease in average balance and average cost was primarily attributable to the maturing and  renewing of certificates of deposit in a lower interest rate environment as well as management’s effort to focus primarily on core funding sources.  Regular savings account average balances decreased to $8.8 million, or $1.1 million, from $9.9 million for the quarter ended March 31, 2011. These had an average cost of 0.37% for the quarter ended March 31, 2012 compared to an average cost of 1.01% for the quarter ended March 31, 2011.

Average money market account balances increased $3.9 million to $37.7 million at an average cost of 0.59% for the quarter ended March 31, 2012, from $33.8 million at an average cost of 0.96% for the quarter ended March 31, 2011.

For the quarter ended March 31, 2012, the average balance of the Company’s borrowed funds was $9.3 million with an average cost of 4.12%, as compared to $10.2 million and an average cost of 3.89% for the quarter ended March 31, 2011.  At March 31, 2011, the weighted average term to maturity of our borrowings was approximately 1.0 years.

Net Interest Income.  Net interest income was approximately $1.32 million for the quarter ended March 31, 2012, as compared to $1.28 million for the same quarter in the prior year.  Our average interest rate spread increased to 3.17% for the quarter ended March 31, 2012, from 2.90% for the quarter ended March 31, 2011, while our net interest margin increased to 3.44% from 3.26%, over the same respective periods. These increases were primarily attributable to decreased cost of deposits.
 
 
34

 
 
Provision for Loan Losses.  For the three months ended March 31, 2012, management recorded a $191 thousand provision for loan losses. Management recorded loan loss provisions to reflect the overall growth in the portfolio as well as the evaluated risk in the portfolio. Comparatively, the provision was $10 thousand for the quarter ended March 31, 2011.

Non-Interest Income.  Non-interest income for the quarter ended March 31, 2012 increased $138 thousand to $375 thousand as compared to $237 thousand for the quarter ended March 31, 2012. Service charges and fees remained relatively unchanged, increasing $3 thousand to $157 thousand for the quarter ended March 31, 2012.  The net gain on the sales of loans, increased by $115 thousand, from $62 thousand for the quarter ended March 31 2011, to $177 thousand for the quarter ended March 31, 2012 as a result of increases in gains of sales of SBA loans. Other non-interest income increased to $41 thousand for the quarter ended March 31, 2012, from $21 thousand for the same quarter in 2011.
 
Non-Interest Expense.  Non-interest expense for the quarter ended March 31, 2012 increased $113 thousand when compared to the same quarter in 2011, primarily resulting from an increase in compensation and benefits of $97 thousand and an increase in professional fees of $26 thousand.

Income Tax Expense.  Income tax expense was $1 thousand for the quarter ended March 31, 2012 as compared to $10 thousand for the quarter ended March 31, 2011.


Liquidity and Capital Resources

The primary sources of funds are deposits, capital, proceeds from the sale of loans, and principal and interest payments on loans and securities.  While maturities and scheduled payments on loans and securities provide an indication of the timing of the receipt of funds, other sources of funds such as loan prepayments and deposit inflows are less predictable due to the effects of changes in interest rates, economic conditions and competition.

The primary investing activities of the Company are the origination of loans and the purchase of investment securities.  For the three months ended March 31, 2012, the net activity of originated loans, sales and principal payments increased the loan portfolio by $351 thousand.  At March 31, 2012, the Company had outstanding loan origination commitments of $4.8 million and undisbursed lines of credit and construction loans in process of $11.8 million.  The Company anticipates that it will have sufficient funds available to meet its current loan originations and other commitments.

At March 31, 2012, total deposits were approximately $139.3 million of which approximately $59.2 million were in certificates of deposit.  Certificates of deposit scheduled to mature in one year or less from March 31, 2012, totaled $25.4 million.  Based on past experience the Company anticipates that most of these certificates of deposit can be renewed upon their expiration.

The Company has a line of credit with a correspondent bank for an amount of up to $3.0 million.  This credit facility is secured by 100% of the outstanding shares of the Bank for an original period of two years. During 2011 this facility was extended for an additional eighteen months and matures on March 1, 2013. As of March 31, 2012, the line was fully drawn. The Company utilized this credit facility primarily to provide funds to the Company to downstream to the Bank to enable it to maintain strong capital ratios and leverage the balance sheet by increasing assets.  The line of credit also repaid the amounts due to the same correspondent bank on its previously drawn line of credit, to fund operating expenses and to provide funds for an interest reserve to be applied toward monthly interest payments.  Under the debt covenants on this line of credit, the Bank is required to remain well capitalized under the regulatory definition.

The Bank does borrow based upon its need for funds and the cost of deposits as an alternative source of funds.  In general, the Bank manages its liquidity by maintaining sufficient levels of short-term investments so that funds are available for investment in loans when needed.  The Bank monitors its liquidity on a regular basis.  Excess liquidity is invested in overnight federal funds sold and other short-term investments.  The Bank has a line of credit with the same correspondent bank for an amount of up to $5.0 million.  This credit facility is on a secured basis for $2.5 million for a period of one hundred eighty (180) calendar days and an unsecured basis of $2.5 million for a period of fourteen (14) calendar days.  The Bank did not utilize this credit facility at any time during the quarter ending March 31, 2012.
 
 
35

 
 
The Bank is subject to the risk based capital guidelines administered by bank regulatory agencies.  The guidelines require the Bank to maintain a minimum leverage ratio of core (Tier 1) capital to total adjusted tangible assets of 5.0%, and a minimum ratio of total capital (core capital and supplementary capital) to risk-weighted assets of 6.0%, of which 4.0% must be core (Tier 1) capital.  As of March 31, 2012, the Bank’s risk weighted capital to risk weighted assets was 12.6%; its Tier I capital to risk weighted assets was 11.4% and its Tier I capital to average assets capital ratio was 8.2%.  As of December 31, 2011, the Bank’s risk weighted capital to risk weighted assets, Tier I capital to risk weighted assets and Tier I capital to average assets capital ratios were 12.7%, 11.4% and 8.0%, respectively.
 
Item 3.  Quantitative and Qualitative Disclosures About Market Risk

This item is not applicable to Smaller Reporting Company.

Item 4T.  Controls and Procedures

An evaluation was performed under the supervision and with the participation of the Company’s management, including the Co-Chief Executive Officers and the Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) promulgated under the Securities and Exchange Act of 1934, as amended) as of March 31, 2012. Based on that evaluation, the Company’s management, including the Co-Chief Executive Officers and the Chief Financial Officer, concluded that the Company’s disclosure controls and procedures were effective.
 
The Company maintains internal control over financial reporting. There have not been any changes in such internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II

Item 1.  Legal Proceedings

The Company is not involved in any pending legal proceedings other than routine legal proceedings occurring in the ordinary course of business.  At March 31, 2012, we were not involved in any legal proceedings, the outcome of which would be material to our financial condition or results of operations.

Item 1A.  Risk Factors

A smaller reporting company is not required to provide the information required of this item.

Item 2.  Unregistered Sales of Securities and Use of Proceeds

None
 
 
36

 
 
Item 3.  Defaults Upon Senior Securities

None

Item 4.  Mine Safety Disclosures

Not applicable

Item 5.  Other Information

None

Item 6.  Exhibits
 
 
Exhibit Number
 
Document
 
Reference to Previous Filing, If Applicable
         
         
31.1
 
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
   
         
31.2
 
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
   
         
32.1
 
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
   
         
32.2
 
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
   
         
101.INS**   XBRL Instance    
         
101.SCH**
  XBRL Taxonomy Extension Schema    
         
101.CAL**   XBRL Taxonomy Extension Calculation    
         
101.DEF**   XBRL Taxonomy Extension Definition    
         
101.LAB**   XBRL Taxonomy Extension Labels    
         
101.PRE**   XBRL Taxonomy Extension Presentation    
 
**  
XBRL information is furnished and not filed or a part of a registration statement or prospectus for purposes of sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections.
 
 
37

 
 
SIGNATURES

In accordance with the requirements of the Securities Exchange Act of 1934 (the “Exchange Act”), the registrant caused this report to be signed on its behalf by the undersigned, hereunto duly authorized, as of May 14, 2012.
 
 
ES Bancshares, Inc.
 
       
 
By:
/s/ Philip Guarnieri  
Date:  May 14, 2012 Philip Guarnieri  
  President and Co-Chief Executive Officer  
 

 
By:
/s/ Thomas Sperzel  
Date:  May 14, 2012 Thomas Sperzel  
  Senior Vice President and Chief Financial Officer  
 
 
38