XML 25 R8.htm IDEA: XBRL DOCUMENT v2.4.0.8
LOANS
9 Months Ended
Sep. 30, 2013
LOANS  
LOANS

NOTE 3 — LOANS

 

The components of loans are as follows:

 

 

 

At September 30,

 

At December 31,

 

 

 

2013

 

2012

 

 

 

Amount

 

Percent

 

Amount

 

Percent

 

Real estate loans:

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

113,493,621

 

30.1

%

$

112,350,393

 

27.5

%

Multi-family

 

41,407,945

 

11.0

 

42,203,212

 

10.3

 

Commercial

 

123,971,466

 

33.0

 

138,766,873

 

34.0

 

Construction and land

 

21,292,036

 

5.7

 

30,143,957

 

7.4

 

 

 

300,165,068

 

79.8

 

323,464,435

 

79.2

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

62,785,913

 

16.7

 

71,251,082

 

17.5

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

Home equity

 

11,616,623

 

3.1

 

12,062,108

 

3.0

 

Automobile and other

 

1,504,779

 

0.4

 

1,462,909

 

0.3

 

 

 

13,121,402

 

3.5

 

13,525,017

 

3.3

 

 

 

 

 

 

 

 

 

 

 

Total gross loans

 

376,072,383

 

100.0

%

408,240,534

 

100.0

%

Undisbursed portion of construction loans

 

(819,047

)

 

 

(7,376,713

)

 

 

Deferred loan origination costs (fees), net

 

(139,926

)

 

 

(50,610

)

 

 

Allowance for loan losses

 

(5,538,603

)

 

 

(5,944,585

)

 

 

 

 

 

 

 

 

 

 

 

 

Loans, net

 

$

369,574,807

 

 

 

$

394,868,626

 

 

 

 

The Company has certain lending policies and procedures in place that are designed to maximize loan income within an acceptable level of risk.  Management reviews and presents these policies to the Board at least annually.  A reporting system supplements the review process by providing management with reports related to loan production, loan quality, loan delinquencies and non-performing and potential problem loans.

 

Additional information regarding our accounting policies for the individual loan categories is contained in our 2012 Annual Report to Stockholders that is filed as an exhibit to the Company’s Annual Report on Form 10-K.

 

The loan portfolio includes a concentration of loans in commercial real estate amounting to approximately $123,971,000 and $138,767,000 as of September 30, 2013 and December 31, 2012, respectively.  The loans are expected to be repaid from cash flows or from proceeds from the sale of selected assets of the borrowers.  The concentration of credit within commercial real estate is taken into consideration by management in determining the allowance for loan losses.  The Company’s opinion as to the ultimate collectibility of these loans is subject to estimates regarding future cash flows from operations and the value of the property, real and personal, pledged as collateral.  These estimates are affected by changing economic conditions and the economic prospects of borrowers.

 

On occasion, the Company originates loans secured by single-family dwellings with loan to value ratios exceeding 90%.  The Company does not consider the level of such loans to be a significant concentration of credit as of September 30, 2013 or December 31, 2012.

 

The recorded investment in loans does not include accrued interest and loan origination fees due to immateriality.  The recorded investment in construction and land includes undisbursed commitments of approximately $819,000 and $7,377,000 at September 30, 2013 and December 31, 2012, respectively.

 

The following tables present our past-due loans, segregated by class, as of September 30, 2013 and December 31, 2012:

 

September 30, 2013

 

 

 

Loans
30-59 Days Past
Due

 

Loans
60-89 Days Past
Due

 

Loans
90 or More
Days Past Due

 

Total
Past Due Loans

 

Current
Loans

 

Total

 

Accruing Loans
90 or More
Days Past Due

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

 

$

299,022

 

$

1,656,385

 

$

1,955,407

 

$

111,538,214

 

$

113,493,621

 

$

 

Multi-family

 

 

 

 

 

41,407,945

 

41,407,945

 

 

Commercial

 

589,639

 

544,547

 

39,986

 

1,174,172

 

122,797,294

 

123,971,466

 

 

Construction and land

 

33,964

 

 

 

33,964

 

21,258,072

 

21,292,036

 

 

 

 

623,603

 

843,569

 

1,696,371

 

3,163,543

 

297,001,525

 

300,165,068

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

38,611

 

661,269

 

75,229

 

775,109

 

62,010,804

 

62,785,913

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

101,285

 

17,234

 

30,047

 

148,566

 

11,468,057

 

11,616,623

 

 

Automobile and other

 

665

 

 

 

665

 

1,504,114

 

1,504,779

 

 

 

 

101,950

 

17,234

 

30,047

 

149,231

 

12,972,171

 

13,121,402

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

764,164

 

$

1,522,072

 

$

1,801,647

 

$

4,087,883

 

$

371,984,500

 

$

376,072,383

 

$

 

 

December 31, 2012

 

 

 

Loans
30-59 Days Past
Due

 

Loans
60-89 Days Past
Due

 

Loans
90 or More
Days Past Due

 

Total
Past Due Loans

 

Current
Loans

 

Total

 

Accruing Loans
90 or More
Days Past Due

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

318,052

 

$

577,608

 

$

1,811,054

 

$

2,706,714

 

$

109,643,679

 

$

112,350,393

 

$

182,770

 

Multi-family

 

 

 

 

 

42,203,212

 

42,203,212

 

 

Commercial

 

638,330

 

 

535,402

 

1,173,732

 

137,593,141

 

138,766,873

 

 

Construction and land

 

 

 

375,418

 

375,418

 

29,768,539

 

30,143,957

 

 

 

 

956,382

 

577,608

 

2,721,874

 

4,255,864

 

319,208,571

 

323,464,435

 

182,770

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

217,800

 

 

286,692

 

504,492

 

70,746,590

 

71,251,082

 

26,234

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

48,383

 

34,980

 

49,090

 

132,453

 

11,929,655

 

12,062,108

 

 

Automobile and other

 

 

4,244

 

5,492

 

9,736

 

1,453,173

 

1,462,909

 

 

 

 

48,383

 

39,224

 

54,582

 

142,189

 

13,382,828

 

13,525,017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

1,222,565

 

$

616,832

 

$

3,063,148

 

$

4,902,545

 

$

403,337,989

 

$

408,240,534

 

$

209,004

 

 

All loans are reviewed on a regular basis and are placed on non-accrual status when, in the opinion of management, there is reasonable probability of loss of principal or collection of additional interest is deemed insufficient to warrant further accrual.  Generally, we place all loans 90 days or more past due on non-accrual status.  However, exceptions may occur when a loan is in process of renewal, but it has not yet been completed.  In addition, we may place any loan on non-accrual status if any part of it is classified as loss or if any part has been charged-off.  When a loan is placed on non-accrual status, total interest accrued and unpaid to date is reversed.  Subsequent payments are applied to the outstanding principal balance.

 

Non-accrual loans, segregated by class, are as follows:

 

 

 

September 30,

 

December 31,

 

 

 

2013

 

2012

 

Real estate loans:

 

 

 

 

 

One-to-four family

 

$

2,312,386

 

$

2,087,073

 

Multi-family

 

2,415,095

 

3,005,771

 

Commercial

 

1,245,444

 

3,466,342

 

Construction and land

 

1,242,987

 

2,456,419

 

 

 

7,215,912

 

11,015,605

 

 

 

 

 

 

 

Commercial business

 

217,340

 

260,458

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

Home equity

 

146,839

 

185,531

 

Automobile and other

 

 

9,735

 

 

 

146,839

 

195,266

 

Total non-accrual loans

 

$

7,580,091

 

$

11,471,329

 

 

The following tables present the activity in the allowance for loan losses for the three and nine months ended September 30, 2013 and 2012.  Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.

 

Three months ended September 30, 2013

 

 

 

Beginning
Balance

 

Charge-offs

 

Recoveries

 

Provision

 

Ending Balance

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

1,011,386

 

$

(199,030

)

$

418

 

$

122,716

 

$

935,490

 

Multi-family

 

559,998

 

 

 

92,785

 

652,783

 

Commercial

 

1,073,664

 

(49,499

)

204,091

 

210,213

 

1,438,469

 

Construction and land

 

1,512,094

 

 

57,000

 

(259,470

)

1,309,624

 

 

 

4,157,142

 

(248,529

)

261,509

 

166,244

 

4,336,366

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

1,195,622

 

(10,328

)

15,997

 

(116,554

)

1,084,737

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

120,776

 

 

233

 

(7,720

)

113,289

 

Automobile and other

 

5,158

 

 

6,023

 

(6,970

)

4,211

 

 

 

125,934

 

 

6,256

 

(14,690

)

117,500

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

5,478,698

 

$

(258,857

)

$

283,762

 

$

35,000

 

$

5,538,603

 

 

Three months ended September 30, 2012

 

 

 

Beginning
Balance

 

Charge-offs

 

Recoveries

 

Provision

 

Ending Balance

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

629,183

 

$

(54,664

)

$

504

 

$

84,682

 

$

659,705

 

Multi-family

 

690,986

 

 

 

(131,373

)

559,613

 

Commercial

 

1,117,029

 

(178,781

)

4,946

 

61,992

 

1,005,186

 

Construction and land

 

2,254,932

 

 

6,169

 

(180,527

)

2,080,574

 

 

 

4,692,130

 

(233,445

)

11,619

 

(165,226

)

4,305,078

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

968,829

 

(383,575

)

9,801

 

595,069

 

1,190,124

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

189,091

 

 

 

(20,671

)

168,420

 

Automobile and other

 

14,972

 

 

 

(9,172

)

5,800

 

 

 

204,063

 

 

 

(29,843

)

174,220

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

5,865,022

 

$

(617,020

)

$

21,420

 

$

400,000

 

$

5,669,422

 

 

Nine months ended September 30, 2013

 

 

 

Beginning
Balance

 

Charge-offs

 

Recoveries

 

Provision

 

Ending Balance

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

847,285

 

$

(502,265

)

$

17,036

 

$

573,434

 

$

935,490

 

Multi-family

 

958,303

 

(482,478

)

 

176,958

 

652,783

 

Commercial

 

1,268,081

 

(216,750

)

204,681

 

182,457

 

1,438,469

 

Construction and land

 

1,413,002

 

 

214,268

 

(317,646

)

1,309,624

 

 

 

4,486,671

 

(1,201,493

)

435,985

 

615,203

 

4,336,366

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

1,296,114

 

(135,114

)

23,967

 

(100,230

)

1,084,737

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

151,625

 

(13,009

)

233

 

(25,560

)

113,289

 

Automobile and other

 

10,175

 

(7,574

)

6,023

 

(4,413

)

4,211

 

 

 

161,800

 

(20,583

)

6,256

 

(29,973

)

117,500

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

5,944,585

 

$

(1,357,190

)

$

466,208

 

$

485,000

 

$

5,538,603

 

 

Nine months ended September 30, 2012

 

 

 

Beginning
Balance

 

Charge-offs

 

Recoveries

 

Provision

 

Ending Balance

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

777,470

 

$

(263,026

)

$

1,172

 

$

144,089

 

$

659,705

 

Multi-family

 

779,680

 

 

34,312

 

(254,379

)

559,613

 

Commercial

 

1,157,114

 

(576,046

)

221,287

 

202,831

 

1,005,186

 

Construction and land

 

3,934,573

 

(2,123,047

)

15,316

 

253,732

 

2,080,574

 

 

 

6,648,837

 

(2,962,119

)

272,087

 

346,273

 

4,305,078

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

969,669

 

(549,749

)

11,997

 

758,207

 

1,190,124

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

133,234

 

(92,056

)

 

127,242

 

168,420

 

Automobile and other

 

37,522

 

 

 

(31,722

)

5,800

 

 

 

170,756

 

(92,056

)

 

95,520

 

174,220

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

7,789,262

 

$

(3,603,924

)

$

284,084

 

$

1,200,000

 

$

5,669,422

 

 

The following tables separate the allocation of the allowance for loan losses and the loan balances between loans evaluated both individually and collectively as of September 30, 2013 and December 31, 2012:

 

September 30, 2013

 

 

 

Period-end allowance allocated to loans:

 

Loans evaluated for impairment:

 

 

 

Individually
evaluated for
impairment

 

Collectively
evaluated for
impairment

 

Ending
Balance

 

Individually

 

Collectively

 

Ending Balance

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

84,846

 

$

850,644

 

$

935,490

 

$

2,361,385

 

$

111,132,236

 

$

113,493,621

 

Multi-family

 

 

652,783

 

652,783

 

2,415,095

 

38,992,850

 

41,407,945

 

Commercial

 

147,130

 

1,291,339

 

1,438,469

 

1,835,083

 

122,136,383

 

123,971,466

 

Construction and land

 

 

1,309,624

 

1,309,624

 

1,242,987

 

20,049,049

 

21,292,036

 

 

 

231,976

 

4,104,390

 

4,336,366

 

7,854,550

 

292,310,518

 

300,165,068

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

203,612

 

881,125

 

1,084,737

 

351,270

 

62,434,643

 

62,785,913

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

456

 

112,833

 

113,289

 

164,561

 

11,452,062

 

11,616,623

 

Automobile and other

 

 

4,211

 

4,211

 

 

1,504,779

 

1,504,779

 

 

 

456

 

117,044

 

117,500

 

164,561

 

12,956,841

 

13,121,402

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

436,044

 

$

5,102,559

 

$

5,538,603

 

$

8,370,381

 

$

367,702,002

 

$

376,072,383

 

 

December 31, 2012

 

 

 

Period-end allowance allocated to loans:

 

Loans evaluated for impairment:

 

 

 

Individually
evaluated for
impairment

 

Collectively
evaluated for
impairment

 

Ending
Balance

 

Individually

 

Collectively

 

Ending Balance

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

210,336

 

$

636,949

 

$

847,285

 

$

2,060,316

 

$

110,290,077

 

$

112,350,393

 

Multi-family

 

533,850

 

424,453

 

958,303

 

3,005,771

 

39,197,441

 

42,203,212

 

Commercial

 

34,812

 

1,233,269

 

1,268,081

 

3,237,893

 

135,528,980

 

138,766,873

 

Construction and land

 

 

1,413,002

 

1,413,002

 

2,456,419

 

27,687,538

 

30,143,957

 

 

 

778,998

 

3,707,673

 

4,486,671

 

10,760,399

 

312,704,036

 

323,464,435

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

22,713

 

1,273,401

 

1,296,114

 

260,458

 

70,990,624

 

71,251,082

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

28,117

 

123,508

 

151,625

 

185,531

 

11,876,577

 

12,062,108

 

Automobile and other

 

2,572

 

7,603

 

10,175

 

9,735

 

1,453,174

 

1,462,909

 

 

 

30,689

 

131,111

 

161,800

 

195,266

 

13,329,751

 

13,525,017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

832,400

 

$

5,112,185

 

$

5,944,585

 

$

11,216,123

 

$

397,024,411

 

$

408,240,534

 

 

Credit Quality Indicators:  As part of the on-going monitoring of the credit quality of the Company’s loan portfolio, management categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt and comply with various terms of their loan agreements.  The Company considers current financial information, historical payment experience, credit documentation, public information and current economic trends.  Generally, all sizeable credits receive a financial review no less than annually to monitor and adjust, if necessary, the credit’s risk profile.  Credits classified as watch generally receive a review more frequently than annually.  The risk category of homogeneous loans such as consumer loans and smaller balance loans is evaluated when the loan becomes delinquent.  For special mention, substandard, and doubtful credit classifications, the frequency of review is increased to no less than quarterly in order to determine potential impact on credit loss estimates.

 

The Company categorizes loans into the following risk categories based on relevant information about the ability of borrowers to service their debt:

 

Pass - A pass asset is well protected by the current worth and paying capacity of the obligor (or guarantors, if any) or by the fair value, less cost to acquire and sell, of any underlying collateral in a timely manner.  Pass assets also include certain assets considered watch, which are still protected by the worth and paying capacity of the borrower but deserve closer attention and a higher level of credit monitoring.

 

Special Mention - A special mention asset has potential weaknesses that deserve management’s close attention.  The asset may also be subject to a weak or speculative market or to economic conditions, which may, in the future adversely affect the obligor.  If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the Bank’s credit position at some future date.  Special mention assets are not adversely classified and do not expose the Bank to sufficient risk to warrant adverse classification.

 

Substandard - A substandard asset is an asset with a well-defined weakness that jeopardizes repayment, in whole or in part, of the debt.  These credits are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged.   These assets are characterized by the distinct possibility that the institution will sustain some loss of principal and/or interest if the deficiencies are not corrected.  It is not necessary for a loan to have an identifiable loss potential in order to receive this rating.

 

Doubtful - An asset that has all the weaknesses inherent in the substandard classification, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently known facts, conditions and values, highly questionable and improbable.  The possibility of loss is extremely likely, but it is not identified at this point due to pending factors.

 

Loss - An asset, or portion thereof, classified as loss is considered uncollectible and of such little value that its continuance on the Company’s books as an asset is not warranted.   This classification does not necessarily mean that an asset has no recovery or salvage value; but rather, there is much doubt about whether, how much, or when the recovery would occur.  As such, it is not practical or desirable to defer the write-off.  Therefore, there is no balance to report at September 30, 2013 or December 31, 2012.

 

The following tables present our credit quality indicators, segregated by class, as of September 30, 2013 and December 31, 2012:

 

September 30, 2013

 

 

 

Pass

 

Special Mention

 

Substandard

 

Doubtful

 

Total

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

109,446,657

 

$

1,685,579

 

$

1,625,010

 

$

736,375

 

$

113,493,621

 

Multi-family

 

36,223,834

 

2,769,016

 

2,415,095

 

 

41,407,945

 

Commercial

 

110,413,475

 

9,329,184

 

4,188,821

 

39,986

 

123,971,466

 

Construction and land

 

19,923,148

 

 

1,368,888

 

 

21,292,036

 

 

 

276,007,114

 

13,783,779

 

9,597,814

 

776,361

 

300,165,068

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

61,679,591

 

555,053

 

476,041

 

75,228

 

62,785,913

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

11,418,364

 

33,698

 

164,561

 

 

11,616,623

 

Automobile and other

 

1,504,779

 

 

 

 

1,504,779

 

 

 

12,923,143

 

33,698

 

164,561

 

 

13,121,402

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

350,609,848

 

$

14,372,530

 

$

10,238,416

 

$

851,589

 

$

376,072,383

 

 

December 31, 2012

 

 

 

Pass

 

Special Mention

 

Substandard

 

Doubtful

 

Total

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

108,197,672

 

$

1,882,095

 

$

1,763,954

 

$

506,672

 

$

112,350,393

 

Multi-family

 

36,428,424

 

2,769,017

 

3,005,771

 

 

42,203,212

 

Commercial

 

121,242,335

 

11,221,414

 

6,303,124

 

 

138,766,873

 

Construction and land

 

26,808,635

 

120,699

 

2,839,205

 

375,418

 

30,143,957

 

 

 

292,677,066

 

15,993,225

 

13,912,054

 

882,090

 

323,464,435

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

70,155,966

 

834,657

 

257,897

 

2,562

 

71,251,082

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

11,840,875

 

35,703

 

185,530

 

 

12,062,108

 

Automobile and other

 

1,453,175

 

 

4,243

 

5,491

 

1,462,909

 

 

 

13,294,050

 

35,703

 

189,773

 

5,491

 

13,525,017

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

376,127,082

 

$

16,863,585

 

$

14,359,724

 

$

890,143

 

$

408,240,534

 

 

The following tables provide details of impaired loans, segregated by class, as of and for periods indicated.  The unpaid contractual balance represents the recorded balance prior to any partial charge-offs.  The recorded investment represents customer balances net of any partial charge-offs recognized on the loans.

 

 

 

As of September 30, 2013

 

As of December 31, 2012

 

 

 

Unpaid
Contractual
Principal
Balance

 

Recorded
Investment

 

Allowance for
Loan Losses
Allocated

 

Unpaid
Contractual
Principal
Balance

 

Recorded
Investment

 

Allowance for
Loan Losses
Allocated

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

1,521,393

 

$

1,250,344

 

$

 

$

494,195

 

$

494,195

 

$

 

Multi-family

 

3,049,493

 

2,415,095

 

 

367,883

 

215,963

 

 

Commercial

 

809,404

 

809,404

 

 

3,015,172

 

2,702,491

 

 

Construction and land

 

3,016,221

 

1,242,987

 

 

4,480,653

 

2,456,419

 

 

 

 

8,396,511

 

5,717,830

 

 

8,357,903

 

5,869,068

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

68,150

 

57,822

 

 

2,562

 

2,562

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

134,514

 

134,514

 

 

157,413

 

157,413

 

 

Automobile and other

 

 

 

 

 

 

 

 

 

 

134,514

 

134,514

 

 

157,413

 

157,413

 

 

Subtotal

 

$

8,599,175

 

$

5,910,166

 

$

 

$

8,517,878

 

$

6,029,043

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

1,311,217

 

$

1,111,041

 

$

84,846

 

$

1,566,121

 

$

1,566,121

 

$

210,336

 

Multi-family

 

 

 

 

2,789,808

 

2,789,808

 

533,849

 

Commercial

 

1,209,063

 

1,025,679

 

147,130

 

535,402

 

535,402

 

34,812

 

Construction and land

 

 

 

 

 

 

 

 

 

2,520,280

 

2,136,720

 

231,976

 

4,891,331

 

4,891,331

 

778,997

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

293,448

 

293,448

 

203,612

 

257,896

 

257,896

 

22,713

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

30,047

 

30,047

 

456

 

28,118

 

28,118

 

28,118

 

Automobile and other

 

 

 

 

9,735

 

9,735

 

2,572

 

 

 

30,047

 

30,047

 

456

 

37,853

 

37,853

 

30,690

 

Subtotal

 

2,843,775

 

2,460,215

 

436,044

 

5,187,080

 

5,187,080

 

832,400

 

Total

 

$

11,442,950

 

$

8,370,381

 

$

436,044

 

$

13,704,958

 

$

11,216,123

 

$

832,400

 

 

 

 

For the three months ended September 30, 2013

 

For the three months ended September 30, 2012

 

 

 

Average
Recorded
Investment

 

Interest Income
Recognized

 

Cash Basis
Interest
Recognized

 

Average
Recorded
Investment

 

Interest Income
Recognized

 

Cash Basis
Interest
Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

1,146,644

 

$

517

 

$

 

$

883,460

 

$

 

$

 

Multi-family

 

1,322,609

 

 

 

110,267

 

 

 

Commercial

 

1,730,282

 

10,134

 

 

2,774,179

 

 

 

Construction and land

 

1,450,938

 

 

 

2,007,976

 

5,900

 

 

 

 

5,650,473

 

10,651

 

 

5,775,882

 

5,900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

28,911

 

 

 

137,408

 

569

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

126,655

 

315

 

 

141,763

 

 

 

Automobile and other

 

 

 

 

1,721

 

 

 

 

 

126,655

 

315

 

 

143,484

 

 

 

Subtotal

 

$

5,806,039

 

$

10,966

 

$

 

$

6,056,774

 

$

6,469

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

1,197,003

 

$

 

$

 

$

601,068

 

$

 

$

 

Multi-family

 

1,106,998

 

 

 

3,206,090

 

 

 

Commercial

 

552,825

 

 

 

541,666

 

 

 

Construction and land

 

 

 

 

1,077,650

 

 

 

 

 

2,856,826

 

 

 

5,426,474

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

342,867

 

2,318

 

 

556,251

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

37,060

 

 

 

51,578

 

 

 

Automobile and other

 

 

 

 

2,713

 

 

 

 

 

37,060

 

 

 

54,291

 

 

 

Subtotal

 

3,236,753

 

2,318

 

 

6,037,016

 

 

 

Total

 

$

9,042,792

 

$

13,284

 

$

 

$

12,093,790

 

$

6,469

 

$

 

 

 

 

For the nine months ended September 30, 2013

 

For the nine months ended September 30, 2012

 

 

 

Average
Recorded
Investment

 

Interest Income
Recognized

 

Cash Basis
Interest
Recognized

 

Average
Recorded
Investment

 

Interest Income
Recognized

 

Cash Basis
Interest
Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

1,040,242

 

$

517

 

$

 

$

908,408

 

$

8,634

 

$

 

Multi-family

 

773,675

 

 

 

171,665

 

 

 

Commercial

 

2,329,088

 

10,134

 

 

1,880,889

 

 

 

Construction and land

 

1,768,331

 

 

 

2,100,065

 

10,322

 

 

 

 

5,911,336

 

10,651

 

 

5,061,027

 

18,956

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

15,096

 

 

 

179,918

 

925

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

140,974

 

315

 

 

262,230

 

 

 

Automobile and other

 

1,137

 

 

 

860

 

 

 

 

 

142,111

 

315

 

 

263,090

 

 

 

Subtotal

 

$

6,068,543

 

$

10,966

 

$

 

$

5,504,035

 

$

19,881

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

One-to-four family

 

$

1,104,666

 

$

 

$

 

$

842,127

 

$

604

 

$

 

Multi-family

 

1,930,451

 

 

 

3,304,568

 

27,971

 

 

Commercial

 

569,846

 

 

 

1,622,268

 

8,000

 

 

Construction and land

 

 

 

 

2,932,441

 

3,746

 

 

 

 

3,604,963

 

 

 

8,701,404

 

40,321

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial business

 

311,683

 

2,548

 

 

677,244

 

1,132

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

32,347

 

 

 

65,126

 

 

 

Automobile and other

 

3,380

 

 

 

1,357

 

 

 

 

 

35,727

 

 

 

66,483

 

 

 

Subtotal

 

3,952,373

 

2,548

 

 

$

9,445,131

 

$

41,453

 

$

 

Total

 

$

10,020,916

 

$

13,514

 

$

 

$

14,949,166

 

$

61,334

 

$

 

 

Troubled Debt Restructurings:

 

The Company has allocated $340,380 of specific reserves on $6,559,796 of loans to customers whose loan terms have been modified in troubled debt restructurings as of September 30, 2013.  The Company had $584,810 of allocations of specific reserves on $8,934,496 of loans to customers whose loan terms were modified in troubled debt restructurings as of December 31, 2012.  The Company has no commitments to lend additional amounts as of September 30, 2013 or December 31, 2012 to customers with outstanding loans that are classified as troubled debt restructurings.

 

During the three months ended September 30, 2013, six loans totaling $1,019,972 were modified as troubled debt restructurings.  The modifications included one or a combination of the following: payment and maturity changes not available in the market; and a reduction of the stated interest rate of the loan.

 

During the nine months ended September 30, 2013, 11 loans totaling $1,243,886 were modified as troubled debt restructurings.  The modifications included one or a combination of the following: payment and maturity changes not available in the market; and a reduction of the stated interest rate of the loan.

 

During the three months ended September 30, 2012, there were no loans modified as troubled debt restructurings.  During the nine months ended September 30, 2012, six loans totaling $4,233,408 were modified as troubled debt restructurings.  The modifications included one or a combination of the following: payment and maturity changes not available in the market; a reduction of the stated interest rate of the loan; and forbearance agreements.

 

The following tables present loans, by class, modified as troubled debt restructurings that occurred during the three and nine months ended September 30, 2013 and the nine months ended September 2012:

 

Three months ended September 30, 2013

 

 

 

Number of
Contracts

 

Pre-Modification
Outstanding Recorded
Investment

 

Post-Modification
Outstanding Recorded
Investment

 

Real estate loans:

 

 

 

 

 

 

 

One-to-four family

 

1

 

$

49,678

 

$

49,000

 

Commercial

 

3

 

809,404

 

809,404

 

 

 

4

 

859,082

 

858,404

 

 

 

 

 

 

 

 

 

Commercial business

 

1

 

142,112

 

142,112

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

Home equity

 

1

 

18,778

 

17,722

 

 

 

 

 

 

 

 

 

Total

 

6

 

$

1,019,972

 

$

1,018,238

 

 

Nine months ended September 30, 2013

 

 

 

Number of
Contracts

 

Pre-Modification
Outstanding Recorded

 

Post-Modification
Outstanding Recorded

 

Real estate loans:

 

 

 

 

 

 

 

One-to-four family

 

5

 

$

135,590

 

$

134,277

 

Commercial

 

3

 

809,404

 

809,404

 

 

 

8

 

944,994

 

943,681

 

 

 

 

 

 

 

 

 

Commercial business

 

2

 

280,114

 

276,041

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

Home equity

 

1

 

18,778

 

17,722

 

 

 

 

 

 

 

 

 

Total

 

11

 

$

1,243,886

 

$

1,237,444

 

 

Nine months ended September 30, 2012

 

 

 

Number of
Contracts

 

Pre-Modification
Outstanding Recorded

 

Post-Modification
Outstanding Recorded

 

Real estate loans:

 

 

 

 

 

 

 

One-to-four family

 

1

 

$

306,794

 

$

303,503

 

Multi-family

 

1

 

449,055

 

220,535

 

Commercial

 

3

 

2,978,384

 

2,750,673

 

Construction and land

 

1

 

499,175

 

 

 

 

 

 

 

 

 

 

Total

 

6

 

$

4,233,408

 

$

3,274,711

 

 

The troubled debt restructurings described above resulted in a net increase in the allowance for loan losses of $252,574 and charge offs of $500,723 during the nine months ended September 30, 2013.

 

The following tables present the troubled debt restructurings for which there was a payment default within twelve months following the modification during the three and nine months ended September 30, 2013 and 2012.

 

Three and nine months ended September 30, 2013

 

 

 

Number of
Contracts

 

Recorded Investment
(as of period end)

 

Real estate loans:

 

 

 

 

 

One-to-four family

 

1

 

$

53,152

 

 

 

 

 

 

 

Total

 

1

 

$

53,152

 

 

Three and nine months ended September 30, 2012

 

 

 

Number of
Contracts

 

Recorded
Investment
(as of period end)

 

Real estate loans:

 

 

 

 

 

One-to-four family

 

1

 

$

303,503

 

 

 

 

 

 

 

Total

 

1

 

$

303,503

 

 

The troubled debt restructurings that subsequently defaulted, described above, resulted in a net increase in the allowance for loan losses of $2,289 and resulted in no charge offs during the nine months ended September 30, 2013.

 

A loan is considered to be in payment default once it is 60 days contractually past due under the modified terms.