XML 43 R31.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans (Tables)
12 Months Ended
Dec. 31, 2012
Loans Tables  
Schedule of Loans Outstanding
The components of loans are as follows (in thousands):
 
    At December 31,  
   
2012
   
2011
 
             
Residential real estate
  $ 30,064     $ 31,142  
Multi-family real estate
    3,916       4,109  
Commercial real estate
    39,126       44,312  
Land and construction
    7,276       11,783  
Commercial
    7,158       0  
Consumer
    70       175  
Total loans
    87,610       91,521  
                 
Add (deduct):
               
Net deferred loan fees, costs and premiums
    58       45  
Allowance for loan losses
    (2,459 )     (2,349 )
                 
Loans, net
  $ 85,209     $ 89,217  
Schedule of activity in the allowance for loan losses by class

 

An analysis of the change in the allowance for loan losses for the years ended December 31, 2012 and 2011 follows (in thousands):

 

 

    Residential     Multi-Family     Commercial     Land                    
    Real     Real     Real     and                    
    Estate     Estate     Estate     Construction     Commercial     Consumer     Total  
Year Ended December 31, 2012:                                          
Beginning balance   $ 566     $ 247     $ 1,334     $ 187     $ 0     $ 15     $ 2,349  
(Credit) provision for loan losses     (1 )     19       912       531       216       (24 )     1,653  
Charge-offs     (147 )     0       (903 )     (798 )     0       0       (1,848 )
Recoveries     16       1       29       246       0       13       305  
                                                         
Ending balance   $ 434     $ 267     $ 1,372     $ 166     $ 216     $ 4     $ 2,459  
                                                         
Year Ended December 31, 2011:                                                        
Beginning balance   $ 1,285     $ 282     $ 1,542     $ 514     $ 0     $ 80     $ 3,703  
(Credit) provision for loan losses     (779 )     (42 )     (6 )     755       0       (77 )     (149 )
Charge-offs     (308 )     0       (202 )     (1,229 )     0       0       (1,739 )
Recoveries     368       7       0       147       0       12       534  
                                                         
Ending balance   $ 566     $ 247     $ 1,334     $ 187     $ 0     $ 15     $ 2,349  

 

The balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of December 31, 2012 and 2011 follows (in thousands):

 

    Residential     Multi-Family     Commercial     Land                    
    Real     Real     Real     and                    
    Estate     Estate     Estate     Construction     Commercial     Consumer     Total  
At December 31, 2012:                                          
Individually evaluated for impairment:                                          
Recorded investment   $ 7,573     $ 0     $ 11,535     $ 886     $ 0     $ 0     $ 19,994  
Balance in allowance for loan losses   $ 0     $ 0     $ 366     $ 0     $ 0     $ 0     $ 366  
                                                         
Collectively evaluated for impairment:                                                        
Recorded investment   $ 22,491     $ 3,916     $ 27,591     $ 6,390     $ 7,158     $ 70     $ 67,616  
Balance in allowance for loan losses   $ 434     $ 267     $ 1,006     $ 166     $ 216     $ 4     $ 2,093  

 

   
 

 

    Residential     Multi-Family     Commercial     Land                    
    Real     Real     Real     and                    
    Estate     Estate     Estate     Construction     Commercial     Consumer     Total  
At December 31, 2011:                                          
Individually evaluated for impairment:                                          
Recorded investment   $ 7,919     $ 0     $ 16,716     $ 7,241     $ 0     $ 68     $ 31,944  
Balance in allowance for loan losses   $ 0     $ 0     $ 11     $ 0     $ 0     $ 0     $ 11  
                                                         
Collectively evaluated for impairment:                                                        
Recorded investment   $ 23,223     $ 4,109     $ 27,596     $ 4,542     $ 0     $ 107     $ 59,577  
Balance in allowance for loan losses   $ 566     $ 247     $ 1,323     $ 187     $ 0     $ 15     $ 2,338  

 

 

Schedule of loans by credit quality indicator
The following summarizes the loan credit quality (in thousands):
 
         
OLEM
                         
         
(Other Loans
                         
         
Especially
                         
   
Pass
   
Mentioned)
   
Substandard
   
Doubtful
   
Loss
   
Total
 
At December 31, 2012:
                                   
Residential real estate
  $ 22,491     $ 0     $ 7,573     $ 0     $ 0     $ 30,064  
Multi-family real estate
    3,916       0       0       0       0       3,916  
Commercial real estate
    24,967       2,624       11,535       0       0       39,126  
Land and construction
    4,402       1,987       887       0       0       7,276  
Commercial
    7,092       66       0       0       0       7,158  
Consumer
    70       0       0       0       0       70  
                                                 
Total
  $ 62,938     $ 4,677     $ 19,995     $ 0     $ 0     $ 87,610  
                                                 
At December 31, 2011:
                                               
Residential real estate
  $ 22,455     $ 3,686     $ 5,001     $ 0     $ 0     $ 31,142  
Multi-family real estate
    4,109       0       0       0       0       4,109  
Commercial real estate
    23,959       4,776       15,577       0       0       44,312  
Land and construction
    4,493       49       7,241       0       0       11,783  
Consumer
    107       68       0       0       0       175  
                                                 
Total
  $ 55,123     $ 8,579     $ 27,819     $ 0     $ 0     $ 91,521  
 
Schedule of aging analysis of past due loans, segregated by class of loans
Age analysis of past-due loans is as follows is as follows (in thousands):
 
   
Accruing Loans
             
               
Greater
                         
    30-59     60-89    
Than 90
   
Total
                   
   
Days
   
Days
   
Days
   
Past
         
Nonaccrual
   
Total
 
   
Past Due
   
Past Due
   
Past Due
   
Due
   
Current
   
Loans
   
Loans
 
At December 31, 2012:
                                             
Residential real estate
  $ 0     $ 2,915     $ 0     $ 2,915     $ 22,492     $ 4,657     $ 30,064  
Multi-family real estate
    0       0       0       0       3,916       0       3,916  
Commercial real estate
    0       0       0       0       27,591       11,535       39,126  
Land and construction
    0       0       0       0       6,389       887       7,276  
Commercial
    699       0       0       699       6,459       0       7,158  
Consumer
    0       0       0       0       70       0       70  
                                                         
Total
  $ 699     $ 2,915     $ 0     $ 3,614     $ 66,917     $ 17,079     $ 87,610  
                                                         
At December 31, 2011:
                                                       
Residential real estate
  $ 0     $ 768     $ 0     $ 768     $ 25,373     $ 5,001     $ 31,142  
Multi-family real estate
    0       0       0       0       4,109       0       4,109  
Commercial real estate
    0       0       0       0       28,735       15,577       44,312  
Land and construction
    0       0       0       0       4,542       7,241       11,783  
Consumer
    0       0       0       0       175       0       175  
                                                         
Total
  $ 0     $ 768     $ 0     $ 768     $ 62,934     $ 27,819     $ 91,521  
 
Schedule of Impaired loans
The following summarizes the amount of impaired loans (in thousands):
 
   
At December 31, 2012
   
At December 31, 2011
 
         
Unpaid
               
Unpaid
       
   
Recorded
   
Principal
   
Related
   
Recorded
   
Principal
   
Related
 
   
Investment
   
Balance
   
Allowance
   
Investment
   
Balance
   
Allowance
 
With no related allowance recorded:
                                   
Residential real estate
  $ 7,573     $ 8,024     $ 0     $ 7,919     $ 8,465     $ 0  
Commercial real estate
    8,661       11,412       0       15,577       17,960       0  
Land and construction
    886       2,410       0       7,241       11,652       0  
Consumer
    0       0       0       68       68       0  
                                                 
With an allowance recorded-
                                               
Commercial real estate
  $ 2,874     $ 2,874     $ 366     $ 1,139     $ 1,139     $ 11  
                                                 
Total:
                                               
Residential real estate
  $ 7,573     $ 8,024     $ 0     $ 7,919     $ 8,465     $ 0  
Commercial real estate
  $ 11,535     $ 14,286     $ 366     $ 16,716     $ 19,099     $ 11  
Land and construction
  $ 886     $ 2,410     $ 0     $ 7,241     $ 11,652     $ 0  
Consumer
  $ 0     $ 0     $ 0     $ 68     $ 68     $ 0  
                                                 
Total
  $ 19,994     $ 24,720     $ 366     $ 31,944     $ 39,284     $ 11  
 
The average net investment in impaired loans and interest income recognized and received on impaired loans are as follows (in thousands):
 
   
For the Year Ended December 31,
 
   
2012
    2011  
   
Average
   
Interest
   
Interest
   
Average
   
Interest
   
Interest
 
   
Recorded
   
Income
   
Income
   
Recorded
   
Income
   
Income
 
   
Investment
   
Recognized
   
Received
   
Investment
   
Recognized
   
Received
 
                                     
Residential real estate
  $ 7,795     $ 175     $ 307     $ 11,077     $ 226     $ 306  
Multi-family real estate
  $ 0     $ 0     $ 0     $ 0     $ 0     $ 0  
Commercial real estate
  $ 14,219     $ 0     $ 222     $ 18,862     $ 115     $ 376  
Land and construction
  $ 3,729     $ 0     $ 87     $ 7,412     $ 21     $ 147  
Consumer
  $ 0     $ 0     $ 0     $ 198     $ 5     $ 5  
                                                 
Total
  $ 25,743     $ 175     $ 616     $ 37,549     $ 367     $ 834  
Troubled debt restructuring
The following is a summary of loans determined to be troubled debt restructurings (dollars in thousands):
 
         
Pre-
   
Post-
 
         
Modification
   
Modification
 
   
Number
   
Outstanding
   
Outstanding
 
   
of
   
Recorded
   
Recorded
 
   
Contracts
   
Investment
   
Investment
 
Troubled Debt Restructurings:
                 
  Year Ended December 31, 2012:
                 
Residential real estate-
                 
Modified interest rate and amortization
    1     $ 941     $ 941  
                         
  Year Ended December 31, 2011:
                       
Residential real estate-
                       
Modified interest rate and amortization
    1     $ 1,540     $ 1,540  
Commercial real estate-
                       
Modified interest rate and amortization
    4       5,915       5,915  
Land and construction-
                       
Modified interest rate and amortization
    1       1,030       1,030  
                         
      6     $ 8,485     $ 8,485