Yes x | No ¨ |
Yes x | No ¨ |
Yes ¨ | No x |
| Page No. | |
| | |
Part I. Financial Information | | |
| | |
Item 1. | Financial Statements (Unaudited) | |
| | |
| Consolidated Statements of Financial Condition at September 30, 2013 and June 30, 2013 | 1 |
| | |
| Consolidated Statements of Income for the Three Month Periods Ended September 30, 2013 and 2012 | 2 |
| | |
| Consolidated Statements of Comprehensive Income for the Three Month Periods Ended September 30, 2013 and 2012 | 3 |
| | |
| Consolidated Statements of Cash Flows for the Three Month Periods Ended September 30, 2013 and 2012 | 4 |
| | |
| Notes to Unaudited Consolidated Financial Statements | 5 |
| | |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | 21 |
| | |
Item 3. | Quantitative and Qualitative Disclosures about Market Risk | 43 |
| | |
Item 4. | Controls and Procedures | 44 |
| | |
Part II. Other Information | | |
| | |
Item 1. | Legal Proceedings | 45 |
| | |
Item 1A. | Risk Factors | 45 |
| | |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | 45 |
| | |
Item 3. | Defaults Upon Senior Securities | 45 |
| | |
Item 4. | Mine Safety Disclosures | 45 |
| | |
Item 5. | Other Information | 45 |
| | |
Item 6. | Exhibits | 46 |
| | |
Signatures | | 47 |
(In thousands, except share amounts) | | September 30, 2013 | | | June 30, 2013 | | ||
Assets | | | | | | | | |
| | | | | | | | |
Cash and due from banks | | $ | 2,149 | | | $ | 2,716 | |
Interest-earning deposits in other financial institutions | | | 14,490 | | | | 14,071 | |
Cash and cash equivalents | | | 16,639 | | | | 16,787 | |
| | | | | | | | |
Investment securities: | | | | | | | | |
Securities available for sale - at estimated market value | | | 33,174 | | | | 32,013 | |
Securities held to maturity - at amortized cost | | | 393 | | | | 417 | |
Mortgage-backed securities available for sale - at estimated market value | | | 175,261 | | | | 170,117 | |
| | | | | | | | |
Loans receivable, net | | | 247,202 | | | | 254,578 | |
Loans available for sale | | | 83 | | | | 417 | |
| | | | | | | | |
Property and equipment, net | | | 6,585 | | | | 6,674 | |
Federal Home Loan Bank stock, at cost | | | 6,588 | | | | 6,588 | |
Accrued interest receivable: | | | | | | | | |
Loans | | | 952 | | | | 906 | |
Investments and mortgage-backed securities | | | 807 | | | | 730 | |
Other real estate owned, net | | | 613 | | | | 618 | |
Cash surrender value of life insurance policies | | | 13,336 | | | | 13,228 | |
Deferred income taxes | | | 5,014 | | | | 4,504 | |
Prepaid expenses and other assets | | | 1,631 | | | | 1,842 | |
Goodwill | | | 2,522 | | | | 2,522 | |
Intangible asset | | | 651 | | | | 690 | |
Total assets | | | 511,451 | | | | 512,631 | |
| | | | | | | | |
Liabilities and Stockholders' Equity | | | | | | | | |
| | | | | | | | |
Deposits | | $ | 424,831 | | | $ | 421,243 | |
Advances from FHLB | | | 10,000 | | | | 15,000 | |
Accrued interest on deposits | | | 18 | | | | 22 | |
Accrued interest on FHLB advance | | | 7 | | | | 7 | |
Advances from borrowers for payment of insurance and taxes | | | 332 | | | | 223 | |
Accrued expenses and other liabilities | | | 2,884 | | | | 2,593 | |
Total liabilities | | | 438,072 | | | | 439,088 | |
| | | | | | | | |
Commitments and contingencies | | | - | | | | - | |
| | | | | | | | |
Stockholders' equity | | | | | | | | |
Preferred stock, $0.01 par value; 1,000,000 shares authorized, none issued | | | - | | | | - | |
Common stock, $0.01 par value; 25,000,000 shares authorized, 5,149,564 shares issued at September 30, 2013 and June 30, 2013; 5,149,564 shares outstanding at September 30, 2013 and June 30, 2013 | | | 51 | | | | 51 | |
Additional paid-in capital | | | 51,859 | | | | 51,882 | |
Retained earnings | | | 27,869 | | | | 27,371 | |
Less shares purchased for stock plans | | | (3,552) | | | | (3,648) | |
Accumulated other comprehensive income: | | | | | | | | |
Unrealized losses on securities available for sale, net of income taxes | | | (2,848) | | | | (2,113) | |
| | | | | | | | |
Total stockholders' equity | | | 73,379 | | | | 73,543 | |
| | | | | | | | |
Total liabilities and stockholders' equity | | $ | 511,451 | | | $ | 512,631 | |
1 | ||
| | For the Three Months Ended | | ||||
| | September 30, | | ||||
(In thousands, except per share data) | | 2013 | | 2012 | | ||
| | | | | | | |
Interest income: | | | | | | | |
Loans | | $ | 3,097 | | $ | 3,450 | |
Investments and mortgage-backed securities | | | 662 | | | 775 | |
Total interest income | | | 3,759 | | | 4,225 | |
Interest expense: | | | | | | | |
Deposits | | | 705 | | | 956 | |
Borrowed funds | | | 43 | | | 47 | |
Total interest expense | | | 748 | | | 1,003 | |
| | | | | | | |
Net interest income | | | 3,011 | | | 3,222 | |
| | | | | | | |
Provision for (recovery of) loan losses | | | (442) | | | 250 | |
| | | | | | | |
Net interest income after provision for (recovery of) loan losses | | | 3,453 | | | 2,972 | |
| | | | | | | |
Other income: | | | | | | | |
Service charges | | | 651 | | | 621 | |
Gain on sale of loans | | | 87 | | | 248 | |
Gain (loss) on sale of other real estate owned | | | (1) | | | 7 | |
Gain on sale of fixed assets | | | 136 | | | - | |
Income from bank owned life insurance | | | 108 | | | 135 | |
Other | | | 71 | | | 56 | |
Total other income | | | 1,052 | | | 1,067 | |
| | | | | | | |
Other expense: | | | | | | | |
Compensation and employee benefits | | | 1,803 | | | 1,809 | |
Premises and occupancy expense | | | 304 | | | 339 | |
Deposit insurance premium | | | 97 | | | 177 | |
Advertising expense | | | 106 | | | 96 | |
Data processing expense | | | 406 | | | 373 | |
Provision for loss on real estate owned | | | 1 | | | 9 | |
Intangible amortization | | | 39 | | | 40 | |
Professional fees | | | 289 | | | 302 | |
Other operating expenses | | | 403 | | | 272 | |
Total other expense | | | 3,448 | | | 3,417 | |
| | | | | | | |
Income before income taxes | | | 1,057 | | | 622 | |
| | | | | | | |
Income tax provision | | | 295 | | | 128 | |
| | | | | | | |
Net income | | $ | 762 | | $ | 494 | |
| | | | | | | |
Basic and diluted earnings per share | | $ | 0.16 | | $ | 0.10 | |
2 | ||
| | For the Three Months Ended | | ||||
| | September 30, | | ||||
| | 2013 | | 2012 | | ||
| | | | | | | |
Net income | | $ | 762 | | $ | 494 | |
| | | | | | | |
Other comprehensive income (loss), net of tax | | | | | | | |
Unrealized gain (loss) on securities available for sale | | | (735) | | | 633 | |
| | | | | | | |
Reclassification adjustment for gains on securities available for sale included in income | | | - | | | - | |
| | | | | | | |
Total comprehensive income | | $ | 27 | | $ | 1,127 | |
3 | ||
| | For the Three Months Ended | | |||||
| | September 30, | | |||||
(In thousands) | | 2013 | | | 2012 | | ||
Operating activities: | | | | | | | | |
Net income | | $ | 762 | | | $ | 494 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | |
Depreciation | | | 103 | | | | 131 | |
Provision for (recovery of) loan losses | | | (442) | | | | 250 | |
Deferred loan origination costs | | | (5) | | | | (36) | |
Amortization of premium on investments | | | 1,048 | | | | 681 | |
Proceeds from sale of loans | | | 7,639 | | | | 6,378 | |
Loans disbursed for sale in the secondary market | | | (7,218) | | | | (6,539) | |
Gain on sale of loans | | | (87) | | | | (248) | |
Amortization of intangible asset | | | 39 | | | | 40 | |
Amortization of acquisition-related loan yield adjustment | | | 162 | | | | (61) | |
Amortization of acquisition-related credit risk adjustment | | | (257) | | | | - | |
Amortization of acquisition-related CD yield adjustment | | | - | | | | (4) | |
Gain on sale of fixed assets | | | (136) | | | | - | |
Provision for loss on real estate owned | | | 1 | | | | 9 | |
(Gain) loss on sale of other real estate owned | | | 1 | | | | (7) | |
Increase(decrease) in cash surrender value of life insurance | | | (108) | | | | (135) | |
ESOP shares committed to be released | | | - | | | | 42 | |
Stock-based compensation expense | | | 74 | | | | - | |
Deferred income taxes | | | (63) | | | | 110 | |
Effects of change in operating assets and liabilities: | | | | | | | | |
Accrued interest receivable | | | (123) | | | | (169) | |
Prepaid expenses and other assets | | | 278 | | | | 326 | |
Accrued interest | | | (4) | | | | (2) | |
Accrued expenses and other | | | 293 | | | | (111) | |
| | | | | | | | |
Net cash provided by operating activities | | | 1,957 | | | | 1,149 | |
| | | | | | | | |
Investing activities: | | | | | | | | |
Proceeds from sale of available for sale investment securities | | | 45 | | | | - | |
Proceeds from maturity of held to maturity securities | | | 24 | | | | 22 | |
Proceeds from repayment of mortgage-backed securities available for sale | | | 11,155 | | | | 6,506 | |
Proceeds from sale of fixed assets | | | 425 | | | | - | |
Proceeds from sale of other real estate owned | | | 3 | | | | 41 | |
Purchases of available for sale investment securities | | | (1,534) | | | | (3,934) | |
Purchases of mortgage-backed securities available for sale | | | (18,226) | | | | (17,274) | |
Net decrease (increase) in loans | | | 7,918 | | | | 10,325 | |
Purchase of bank owned life insurance | | | - | | | | 182 | |
Capital expenditures | | | (303) | | | | (12) | |
| | | | | | | | |
Net cash used in investing activities | | | (493) | | | | (4,144) | |
| | | | | | | | |
Financing activities: | | | | | | | | |
Net increase (decrease) in deposits | | | 3,588 | | | | 6,096 | |
Repayments of Federal Home Loan Bank advances | | | (5,000) | | | | (250) | |
Dividends paid to stockholders | | | (309) | | | | (862) | |
Net increase (decreases) in advances from borrowers for payment of insurance and taxes | | | 109 | | | | 203 | |
| | | | | | | | |
Net cash provided by (used in) financing activities | | | (1,612) | | | | 5,187 | |
| | | | | | | | |
Net increase (decrease) in cash and cash equivalents | | | (148) | | | | 2,192 | |
| | | | | | | | |
Cash and cash equivalents at beginning of period | | | 16,787 | | | | 29,079 | |
| | | | | | | | |
Cash and cash equivalents at end of period | | $ | 16,639 | | | $ | 31,271 | |
4 | ||
5 | ||
| | Three Months Ended | | ||||
| | September 30, | | ||||
| | 2013 | | 2012 | | ||
| | | | | | | |
Basic weighted average outstanding shares | | | 4,875,257 | | | 5,050,134 | |
Effect of dilutive stock options | | | | | | | |
Diluted weighted average outstanding shares | | | 4,875,257 | | | 5,050,134 | |
| | Three Months Ended | | ||||
| | September 30, | | ||||
| | 2013 | | 2012 | | ||
| | (Dollars in thousands) | | ||||
Supplemental disclosure of cash flow information is as follows: | | | | | | | |
Cash paid during the period for: | | | | | | | |
Income taxes | | $ | 362 | | $ | 33 | |
Interest | | $ | 752 | | $ | 1,005 | |
| | | | | | | |
Supplemental disclosure of non-cash investing and financing activities is as follows: | | | | | | | |
Unrealized gain (loss) on securities designated as available for sale, net of tax | | $ | (735) | | $ | 633 | |
Transfers of loans to other real estate owned | | $ | - | | $ | 600 | |
Beginning of period adjustment from transfer of mortgage servicing rights from amortized cost method to fair value method, net of tax | | $ | 45 | | $ | - | |
6 | ||
| | September 30, 2013 | | June 30, 2013 | | ||||||||
| | Carrying Amounts | | Fair Value | | Carrying Amounts | | Fair Value | | ||||
| | (In thousands) | | ||||||||||
Financial assets: | | | | | | | | | | | | | |
Cash and due from banks | | $ | 16,639 | | $ | 16,639 | | $ | 16,787 | | $ | 16,787 | |
Investment securities available for sale | | | 33,174 | | | 33,174 | | | 32,013 | | | 32,013 | |
Investment securities held to maturity | | | 393 | | | 393 | | | 417 | | | 417 | |
Mortgage-backed securities | | | 175,261 | | | 175,261 | | | 170,117 | | | 170,117 | |
Loans receivable and loans receivable held for sale | | | 247,285 | | | 247,763 | | | 254,995 | | | 253,472 | |
Accrued interest receivable | | | 1,759 | | | 1,759 | | | 1,636 | | | 1,636 | |
Investment in FHLB stock | | | 6,588 | | | 6,588 | | | 6,588 | | | 6,588 | |
| | | | | | | | | | | | | |
Financial liabilities: | | | | | | | | | | | | | |
Deposits | | | 424,831 | | | 426,396 | | | 421,243 | | | 422,987 | |
Accrued interest payable | | | 25 | | | 25 | | | 29 | | | 29 | |
FHLB advance | | | 10,000 | | | 9,881 | | | 15,000 | | | 14,850 | |
| | | | | | | | | | | | | |
Off-balance sheet items | | $ | | | $ | | | $ | | | $ | | |
7 | ||
| Level 1 | Quoted prices in active markets for identical assets or liabilities. |
| | |
| Level 2 | 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 for substantially the full term of the assets or liabilities. |
| | |
| Level 3 | Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. |
| | | | | | | | Significant | | Significant | | ||
| | | | | Quoted prices in | | other | | other | | |||
| | | | | active markets | | observable | | unobservable | | |||
| | | | | for identical | | inputs | | inputs | | |||
| | Total | | assets (Level 1) | | (Level 2) | | (Level 3) | | ||||
| | (In thousands) | | ||||||||||
September 30, 2013: | | | | | | | | | | | | | |
Mortgage-backed securities | | $ | 175,261 | | $ | | | $ | 175,261 | | $ | | |
Municipal bonds | | | 33,010 | | | | | | 33,010 | | | | |
Other equity securities | | | 164 | | | 164 | | | | | | | |
Mortgage servicing rights(1) | | | 641 | | | | | | 641 | | | | |
| | | | | | | | | | | | | |
June 30, 2013: | | | | | | | | | | | | | |
Mortgage-backed securities | | $ | 170,117 | | $ | | | $ | 170,117 | | $ | | |
Municipal bonds | | | 31,851 | | | | | | 31,851 | | | | |
Other equity securities | | | 162 | | | 162 | | | | | | | |
| (1) | Effective July 1, 2013, the Company changed its accounting method for mortgage servicing rights from the amortization method to the fair value measurement method, as permitted in accordance with FASB ASC 860-50, “Servicing Assets and Liabilities”. In accordance with ASC 860-50, the Company recorded an adjustment at the beginning of the period to retained earnings for the value of such servicing rights at that date. |
| | Total | | Quoted prices in active markets for identical assets (Level 1) | | Significant other observable inputs (Level 2) | | Significant other unobservable inputs (Level 3) | | ||||
| | (In thousands) | | ||||||||||
September 30, 2013: | | | | | | | | | | | | | |
Other real estate owned | | $ | 613 | | $ | | | $ | 613 | | $ | | |
Loans held for sale | | | 83 | | | | | | 83 | | | | |
Impaired loans | | | 20,661 | | | | | | 20,661 | | | | |
| | | | | | | | | | | | | |
June 30, 2013: | | | | | | | | | | | | | |
Other real estate owned | | $ | 618 | | $ | | | $ | 618 | | $ | | |
Loans held for sale | | | 417 | | | | | | 417 | | | | |
Impaired loans | | | 23,920 | | | | | | 23,920 | | | | |
8 | ||
| | | | | Quoted prices | | Significant | | Significant | | |||
| | | | | in active | | other | | other | | |||
| | | | | markets for | | observable | | unobservable | | |||
| | | | | identical assets | | inputs | | inputs | | |||
| | Total | | (Level 1) | | (Level 2) | | (Level 3) | | ||||
September 30, 2013: | | | | | | | | | | | | | |
Financial assets: | | | | | | | | | | | | | |
Cash and interest bearing deposits | | $ | 16,639 | | $ | 16,639 | | $ | | | $ | | |
Investment securities held to maturity | | | 393 | | | | | | 393 | | | | |
Loans receivable and loans held for sale | | | 247,763 | | | | | | 247,763 | | | | |
Accrued interest receivable | | | 1,759 | | | | | | 1,759 | | | | |
Investment in FHLB stock | | | 6,588 | | | | | | 6,588 | | | | |
Financial liabilities: | | | | | | | | | | | | | |
Deposits | | | 426,396 | | | | | | 426,396 | | | | |
Accrued interest payable | | | 25 | | | | | | 25 | | | | |
FHLB advances | | | 9,881 | | | | | | 9,881 | | | | |
| | | | | | | | | | | | | |
June 30, 2013: | | | | | | | | | | | | | |
Financial assets: | | | | | | | | | | | | | |
Cash and interest bearing deposits | | $ | 16,787 | | $ | 16,787 | | $ | | | $ | | |
Investment securities held to maturity | | | 417 | | | | | | 417 | | | | |
Loans receivable and loans held for sale | | | 253,472 | | | | | | 253,472 | | | | |
Accrued interest receivable | | | 1,636 | | | | | | 1,636 | | | | |
Investment in FHLB stock | | | 6,588 | | | | | | 6,588 | | | | |
Financial liabilities: | | | | | | | | | | | | | |
Deposits | | | 422,987 | | | | | | 422,987 | | | | |
Accrued interest payable | | | 29 | | | | | | 29 | | | | |
FHLB advances | | | 14,850 | | | | | | 14,850 | | | | |
9 | ||
| | Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized Losses | | Estimated Market Value | | ||||
Mortgage-backed securities | | $ | 178,533 | | $ | 213 | | $ | 3,485 | | $ | 175,261 | |
Municipal bonds | | | 34,351 | | | 201 | | | 1,542 | | | 33,010 | |
Other equity securities | | | 210 | | | | | | 46 | | | 164 | |
| | $ | 213,094 | | $ | 414 | | $ | 5,073 | | $ | 208,435 | |
| | Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized Losses | | Estimated Market Value | | ||||
Municipal Bonds | | $ | 393 | | $ | | | $ | | | $ | 393 | |
| | Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized Losses | | Estimated Market Value | | ||||
Mortgage-backed securities | | $ | 172,478 | | $ | 181 | | $ | 2,542 | | $ | 170,117 | |
Municipal bonds | | | 32,894 | | | 239 | | | 1,282 | | | 31,851 | |
Other equity securities | | | 210 | | | | | | 48 | | | 162 | |
| | $ | 205,582 | | $ | 420 | | $ | 3,872 | | $ | 202,130 | |
| | Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized Losses | | Estimated Market Value | | ||||
Municipal Bonds | | $ | 417 | | $ | | | $ | | | $ | 417 | |
| | Amortized cost | | Estimated market value | | ||
Due or callable in one year or less | | $ | - | | $ | - | |
Due or callable in 1 - 5 years | | | 136,834 | | | 134,839 | |
Due or callable in 5 - 10 years | | | 66,609 | | | 64,641 | |
Due or callable in greater than 10 years | | | 9,441 | | | 8,791 | |
Total debt securities | | $ | 212,884 | | $ | 208,271 | |
10 | ||
October 1, 2013 through June 30, 2014 | | $ | 25 | |
2015 | | | 117 | |
2016 | | | 56 | |
2017 | | | 61 | |
2018 | | | 65 | |
2018 and thereafter | | | 69 | |
| | $ | 393 | |
| | Less than 12 months | | 12 months or longer | | Total | | ||||||||||||
| | Fair Value | | Unrealized Losses | | Fair Value | | Unrealized Losses | | Fair Value | | Unrealized Losses | | ||||||
| | (In thousands) | | ||||||||||||||||
Mortgage-backed securities | | $ | 130,399 | | $ | 3,150 | | $ | 18,939 | | $ | 335 | | $ | 149,338 | | $ | 3,485 | |
Municipal bonds | | | 26,503 | | | 1,541 | | | 238 | | | 1 | | | 26,741 | | | 1,542 | |
Other equity securities | | | - | | | - | | | 164 | | | 46 | | | 164 | | | 46 | |
| | $ | 156,902 | | $ | 4,691 | | $ | 19,341 | | $ | 382 | | $ | 176,243 | | $ | 5,073 | |
Number of investments | | | 93 | | | | | | 8 | | | | | | 101 | | | | |
11 | ||
| | Core Deposit Intangible | | Goodwill | | ||
| | ( in thousands) | | ||||
| | | | | | | |
Balance at June 30, 2013 | | $ | 690 | | $ | 2,522 | |
Amortization | | | (39) | | | - | |
Balance at September 30, 2013 | | $ | 651 | | $ | 2,522 | |
October 1, 2013 through June 30, 2014 | | $ | 104 | |
2015 | | | 118 | |
2016 | | | 117 | |
2017 | | | 117 | |
2018 | | | 117 | |
2019 | | | 78 | |
| | $ | 651 | |
12 | ||
| | One- to | | | | | One- to | | Multi- | | | | | | | | | | | | | | | | | |||
| | Four- Family | | | | | Four-family | | family Non- | | | | | | | | | | | | | | | | | |||
| | Owner- | | | | | Non-owner | | owner | | Non- | | | | | | | | Commercial | | | | | |||||
| | Occupied | | | | | Occupied | | Occupied | | Residential | | | | | | | | and | | | | | |||||
| | Mortgage | | Consumer | | Mortgage | | Mortgage | | Real estate | | Construction | | Land | | Agricultural | | Total | | |||||||||
Allowance for Credit Losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, July 1, 2013: | | $ | 942 | | $ | 553 | | $ | 215 | | $ | 1,286 | | $ | 2,386 | | $ | 10 | | $ | 17 | | $ | 34 | | $ | 5,443 | |
Charge offs | | | (46) | | | (22) | | | - | | | - | | | - | | | - | | | - | | | - | | | (68) | |
Recoveries | | | 126 | | | 14 | | | 1 | | | 391 | | | 1 | | | - | | | 12 | | | - | | | 545 | |
Provision (credit) | | | (44) | | | 37 | | | 3 | | | (423) | | | 8 | | | (6) | | | (12) | | | (5) | | | (442) | |
Ending Balance: | | $ | 978 | | $ | 582 | | $ | 219 | | $ | 1,254 | | $ | 2,395 | | $ | 4 | | $ | 17 | | $ | 29 | | $ | 5,478 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, Individually Evaluated | | $ | - | | $ | - | | $ | 7 | | $ | 205 | | $ | 120 | | $ | - | | $ | - | | $ | - | | $ | 332 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, Collectively Evaluated | | $ | 978 | | $ | 582 | | $ | 212 | | $ | 1,049 | | $ | 2,275 | | $ | 4 | | $ | 17 | | $ | 29 | | $ | 5,146 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financing receivables: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance | | $ | 108,482 | | $ | 35,110 | | $ | 15,973 | | $ | 29,380 | | $ | 51,352 | | $ | 3,742 | | $ | 3,401 | | $ | 7,162 | | $ | 254,602 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending Balance: individually evaluated for impairment | | $ | 4,286 | | $ | 513 | | $ | 1,363 | | $ | 7,631 | | $ | 7,177 | | $ | - | | $ | 22 | | $ | - | | $ | 20,992 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending Balance: collectively evaluated for impairment | | $ | 94,284 | | $ | 30,045 | | $ | 13,967 | | $ | 21,749 | | $ | 40,844 | | $ | 3,742 | | $ | 3,273 | | $ | 5,898 | | $ | 213,802 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending Balance: loans acquired with deteriorated credit quality | | $ | 9,912 | | $ | 4,552 | | $ | 643 | | $ | - | | $ | 3,331 | | $ | - | | $ | 106 | | $ | 1,264 | | $ | 19,808 | |
13 | ||
| | One- to | | | | | One- to | | Multi- | | | | | | | | | | | | | | | | | |||
| | Four- Family | | | | | Four-family | | family Non- | | | | | | | | | | | | | | | | | |||
| | Owner- | | | | | Non-owner | | owner | | Non- | | | | | | | | Commercial | | | | | |||||
| | Occupied | | | | | Occupied | | Occupied | | Residential | | | | | | | | and | | | | | |||||
| | Mortgage | | Consumer | | Mortgage | | Mortgage | | Real estate | | Construction | | Land | | Agricultural | | Total | | |||||||||
Allowance for Credit Losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance: | | $ | 666 | | $ | 477 | | $ | 236 | | $ | 1,915 | | $ | 2,282 | | $ | 3 | | $ | 11 | | $ | 24 | | $ | 5,614 | |
Charge offs | | | (254) | | | (165) | | | (68) | | | - | | | (457) | | | - | | | - | | | - | | | (944) | |
Recoveries | | | 34 | | | 75 | | | 63 | | | 660 | | | 4 | | | - | | | - | | | 3 | | | 839 | |
Provision (credit) | | | 496 | | | 166 | | | (16) | | | (1,289) | | | 557 | | | 7 | | | 6 | | | 7 | | | (66) | |
Ending Balance: | | $ | 942 | | $ | 553 | | $ | 215 | | $ | 1,286 | | $ | 2,386 | | $ | 10 | | $ | 17 | | $ | 34 | | $ | 5,443 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, Individually Evaluated | | $ | - | | $ | - | | $ | 7 | | $ | 205 | | $ | 120 | | $ | - | | $ | - | | $ | - | | $ | 332 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, Collectively Evaluated | | $ | 942 | | $ | 553 | | $ | 208 | | $ | 1,081 | | $ | 2,266 | | $ | 10 | | $ | 17 | | $ | 34 | | $ | 5,111 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financing receivables: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance | | $ | 111,404 | | $ | 35,699 | | $ | 16,655 | | $ | 32,306 | | $ | 51,902 | | $ | 2,200 | | $ | 3,435 | | $ | 7,115 | | $ | 260,716 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending Balance: individually evaluated for impairment | | $ | 5,121 | | $ | 535 | | $ | 1,370 | | $ | 9,951 | | $ | 7,251 | | $ | - | | $ | 24 | | $ | - | | $ | 24,252 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending Balance: collectively evaluated for impairment | | $ | 95,779 | | $ | 30,406 | | $ | 14,628 | | $ | 22,355 | | $ | 41,265 | | $ | 2,200 | | $ | 3,304 | | $ | 5,816 | | $ | 215,753 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending Balance: loans acquired with deteriorated credit quality | | $ | 10,504 | | $ | 4,758 | | $ | 657 | | $ | - | | $ | 3,386 | | $ | - | | $ | 107 | | $ | 1,299 | | $ | 20,711 | |
14 | ||
| | One- to | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Four- | | | | | One- to | | | | | | | | | | | | | | | | | | | | ||
| | Family | | | | | Four-family | | Multi-family | | | | | | | | | | | | | | | | | |||
| | Owner- | | | | | Non-owner | | Non-owner | | Non- | | | | | | | | Commercial | | | | | |||||
| | Occupied | | | | | Occupied | | Occupied | | Residential | | | | | | | | and | | | | | |||||
| | Mortgage | | Consumer | | Mortgage | | Mortgage | | Real estate | | Construction | | Land | | Agricultural | | Total | | |||||||||
Grade: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass | | $ | 97,481 | | $ | 33,401 | | $ | 9,649 | | $ | 16,223 | | $ | 28,680 | | $ | 3,742 | | $ | 2,344 | | $ | 5,383 | | $ | 196,903 | |
Watch | | | 6,049 | | | 961 | | | 4,678 | | | 5,176 | | | 11,997 | | | | | | 866 | | | 1,779 | | | 31,506 | |
Special mention | | | 666 | | | 235 | | | 283 | | | 350 | | | 3,396 | | | | | | 168 | | | | | | 5,098 | |
Substandard | | | 4,286 | | | 513 | | | 1,363 | | | 7,631 | | | 7,279 | | | | | | 23 | | | | | | 21,095 | |
Total: | | $ | 108,482 | | $ | 35,110 | | $ | 15,973 | | $ | 29,380 | | $ | 51,352 | | $ | 3,742 | | $ | 3,401 | | $ | 7,162 | | $ | 254,602 | |
| | One- to | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Four- | | | | | One- to | | | | | | | | | | | | | | | | | | | | ||
| | Family | | | | | Four-family | | Multi-family | | | | | | | | | | | | | | | | | |||
| | Owner- | | | | | Non-owner | | Non-owner | | Non- | | | | | | | | Commercial | | | | | |||||
| | Occupied | | | | | Occupied | | Occupied | | Residential | | | | | | | | and | | | | | |||||
| | Mortgage | | Consumer | | Mortgage | | Mortgage | | Real estate | | Construction | | Land | | Agricultural | | Total | | |||||||||
Grade: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass | | $ | 99,494 | | $ | 34,506 | | $ | 10,909 | | $ | 16,900 | | $ | 26,340 | | $ | 2,200 | | $ | 2,364 | | $ | 5,691 | | $ | 198,404 | |
Watch | | | 6,033 | | | 641 | | | 3,988 | | | 5,102 | | | 14,866 | | | | | | 861 | | | 1,414 | | | 32,905 | |
Special mention | | | 756 | | | 17 | | | 388 | | | 353 | | | 3,343 | | | | | | 186 | | | | | | 5,043 | |
Substandard | | | 5,121 | | | 535 | | | 1,370 | | | 9,951 | | | 7,353 | | | | | | 24 | | | 10 | | | 24,364 | |
Total: | | $ | 111,404 | | $ | 35,699 | | $ | 16,655 | | $ | 32,306 | | $ | 51,902 | | $ | 2,200 | | $ | 3,435 | | $ | 7,115 | | $ | 260,716 | |
| | | | | | | | | | | Total | | | | | | | | |
| | 30-59 days | | 60-89 days | | Greater than | | past | | Total | | Total loans | | ||||||
| | past due | | past due | | 90 days | | due | | current | | receivable | | ||||||
Mortgage One- to Four- Family - Owner-Occupied | | $ | 1,971 | | $ | 721 | | $ | 931 | | $ | 3,623 | | $ | 104,859 | | $ | 108,482 | |
Consumer | | | 138 | | | 281 | | | 5 | | | 424 | | | 34,686 | | | 35,110 | |
One- to Four- Family Non-Owner Occupied Mortgage | | | 377 | | | 283 | | | - | | | 660 | | | 15,313 | | | 15,973 | |
Multi-family Residential Real Estate Mortgage | | | 109 | | | - | | | - | | | 109 | | | 29,271 | | | 29,380 | |
Non-Residential Real Estate | | | 894 | | | 114 | | | 719 | | | 1,727 | | | 49,625 | | | 51,352 | |
Construction | | | - | | | - | | | - | | | - | | | 3,742 | | | 3,742 | |
Land | | | 16 | | | - | | | - | | | 16 | | | 3,385 | | | 3,401 | |
Commercial and Agricultural | | | 10 | | | - | | | - | | | 10 | | | 7,152 | | | 7,162 | |
Total | | $ | 3,515 | | $ | 1,399 | | $ | 1,655 | | $ | 6,569 | | $ | 248,033 | | $ | 254,602 | |
15 | ||
| | | | | | | | | | | Total | | | | | | | | |
| | 30-59 days | | 60-89 days | | Greater than | | past | | Total | | Total loans | | ||||||
| | past due | | past due | | 90 days | | due | | current | | receivable | | ||||||
Mortgage One- to Four- Family - Owner-Occupied | | $ | 1,748 | | $ | 706 | | $ | 889 | | $ | 3,343 | | $ | 108,061 | | $ | 111,404 | |
Consumer | | | 202 | | | 68 | | | 8 | | | 278 | | | 35,421 | | | 35,699 | |
One- to Four- Family Non-Owner-Occupied Mortgage | | | 54 | | | 388 | | | | | | 442 | | | 16,213 | | | 16,655 | |
Multi-family Residential Real Estate Mortgage | | | 110 | | | | | | 2,263 | | | 2,373 | | | 29,933 | | | 32,306 | |
Nonresidential Real Estate | | | 286 | | | 18 | | | 719 | | | 1,023 | | | 50,879 | | | 51,902 | |
Construction | | | | | | | | | | | | | | | 2,200 | | | 2,200 | |
Land | | | | | | | | | | | | | | | 3,435 | | | 3,435 | |
Commercial and Agricultural | | | 7 | | | | | | | | | 7 | | | 7,108 | | | 7,115 | |
Total | | $ | 2,407 | | $ | 1,180 | | $ | 3,879 | | $ | 7,466 | | $ | 253,250 | | $ | 260,716 | |
| | | | | | | | | | | For the three months | | ||||
| | | | | | | | | | | ended September 30, | | ||||
| | | | | | | | | | | 2013 | | ||||
| | | | | Unpaid | | | | | Interest | | Average | | |||
| | Recorded | | principal | | Specific | | income | | Recorded | | |||||
| | investment | | balance | | allowance | | recognized | | investment | | |||||
With a related allowance recorded: | | | | | | | | | | | | | | | | |
Mortgage One- to Four- Family - Owner-Occupied | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | |
Consumer | | | - | | | - | | | - | | | - | | | - | |
One- to Four- Family Non-Owner Occupied Mortgage | | | 332 | | | 339 | | | (7) | | | 5 | | | 333 | |
Multifamily Residential Real Estate Mortgage | | | 3,239 | | | 3,444 | | | (205) | | | 25 | | | 3,261 | |
Non-Residential Real Estate | | | 1,871 | | | 1,991 | | | (120) | | | 17 | | | 1,876 | |
Construction | | | - | | | - | | | - | | | - | | | - | |
Land | | | - | | | - | | | - | | | - | | | - | |
Commercial and Agricultural | | | - | | | - | | | - | | | - | | | - | |
Total | | $ | 5,442 | | $ | 5,774 | | $ | (332) | | $ | 47 | | $ | 5,470 | |
| | | | | | | | | | | For the three months | | ||||
| | | | | | | | | | | ended September 30, | | ||||
| | | | | | | | | | | 2013 | | ||||
| | | | | Unpaid | | | | | Interest | | Average | | |||
| | Recorded | | principal | | Specific | | income | | Recorded | | |||||
| | investment | | balance | | allowance | | recognized | | investment | | |||||
With no related allowance recorded: | | | | | | | | | | | | | | | | |
Mortgage One- to Four- Family - Owner-Occupied | | $ | 4,286 | | $ | 4,961 | | $ | - | | $ | 20 | | $ | 4,704 | |
Consumer | | | 513 | | | 1,093 | | | - | | | 6 | | | 524 | |
One- to Four- Family Non-Owner Occupied Mortgage | | | 1,025 | | | 1,110 | | | - | | | 8 | | | 1,027 | |
Multifamily Residential Real Estate Mortgage | | | 4,187 | | | 5,903 | | | - | | | 57 | | | 5,325 | |
Non-Residential Real Estate | | | 5,185 | | | 9,175 | | | - | | | 23 | | | 5,218 | |
Construction | | | - | | | - | | | - | | | - | | | - | |
Land | | | 23 | | | 30 | | | - | | | - | | | 24 | |
Commercial and Agricultural | | | - | | | 7 | | | - | | | - | | | - | |
Total | | $ | 15,219 | | $ | 22,279 | | $ | - | | $ | 114 | | $ | 16,822 | |
16 | ||
| | | | | | | | | | | For the three months | | ||||
| | | | | | | | | | | ended September 30, | | ||||
| | | | | | | | | | | 2013 | | ||||
| | | | | Unpaid | | | | | Interest | | Average | | |||
| | Recorded | | principal | | Specific | | income | | Recorded | | |||||
| | investment | | balance | | allowance | | recognized | | investment | | |||||
Total: | | | | | | | | | | | | | | | | |
Mortgage One- to Four- Family - Owner-Occupied | | $ | 4,286 | | $ | 4,961 | | $ | - | | $ | 20 | | $ | 4,704 | |
Consumer | | | 513 | | | 1,093 | | | - | | | 6 | | | 524 | |
One- to Four- Family Non-Owner Occupied Mortgage | | | 1,357 | | | 1,449 | | | (7) | | | 13 | | | 1,360 | |
Multifamily Residential Real Estate Mortgage | | | 7,426 | | | 9,347 | | | (205) | | | 82 | | | 8,586 | |
Non-Residential Real Estate | | | 7,056 | | | 11,166 | | | (120) | | | 40 | | | 7,094 | |
Construction | | | - | | | - | | | - | | | - | | | - | |
Land | | | 23 | | | 30 | | | - | | | - | | | 24 | |
Commercial and Agricultural | | | - | | | 7 | | | - | | | - | | | - | |
Total | | $ | 20,661 | | $ | 28,053 | | $ | (332) | | $ | 161 | | $ | 22,292 | |
| | | | | | | | | | | For the year ended | | ||||
| | | | | | | | | | | June 30, 2013 | | ||||
| | | | | Unpaid | | | | | Interest | | Average | | |||
| | Recorded | | principal | | Specific | | income | | recorded | | |||||
| | investment | | balance | | allowance | | recognized | | investment | | |||||
| | (in thousands) | | |||||||||||||
With an allowance recorded: | | | | | | | | | | | | | | | | |
One- to Four- Family - Owner-Occupied | | $ | | | $ | | | $ | | | | | | $ | 20 | |
Consumer | | | | | | | | | | | | | | | | |
One- to Four- Family Non-Owner Occupied Mortgage | | | 334 | | | 341 | | | (7) | | | 21 | | | 405 | |
Multi-family Residential Real Estate Mortgage | | | 3,283 | | | 3,488 | | | (205) | | | 103 | | | 3,775 | |
Nonresidential Real Estate | | | 1,880 | | | 2,000 | | | (120) | | | 71 | | | 3,397 | |
Construction | | | | | | | | | | | | | | | | |
Land | | | | | | | | | | | | | | | | |
Commercial and Agricultural | | | | | | | | | | | | | | | | |
Total | | $ | 5,497 | | $ | 5,829 | | $ | (332) | | $ | 195 | | $ | 7,597 | |
17 | ||
| | | | | | | | | | | For the year ended | | ||||
| | | | | | | | | | | June 30, 2013 | | ||||
| | | | | Unpaid | | | | | Interest | | Average | | |||
| | Recorded | | principal | | Specific | | income | | recorded | | |||||
| | investment | | balance | | allowance | | recognized | | investment | | |||||
| | (in thousands) | | |||||||||||||
Without an allowance recorded: | | | | | | | | | | | | | | | | |
Mortgage One- to Four- Family - Owner-Occupied | | $ | 5,121 | | $ | 5,876 | | $ | | | $ | 65 | | $ | 5,799 | |
Consumer | | | 535 | | | 1,116 | | | | | | 26 | | | 521 | |
One- to Four- Family Non-Owner Occupied Mortgage | | | 1,029 | | | 1,114 | | | | | | 26 | | | 657 | |
Multi-family Residential Real Estate Mortgage | | | 6,463 | | | 8,570 | | | | | | 219 | | | 7,855 | |
Non-residential Real Estate | | | 5,251 | | | 9,239 | | | | | | 2,118 | | | 3,480 | |
Construction | | | | | | | | | | | | | | | | |
Land | | | 24 | | | 45 | | | | | | 27 | | | 26 | |
Commercial and Agricultural | | | | | | 7 | | | | | | 195 | | | 120 | |
Total | | $ | 18,423 | | $ | 25,967 | | $ | | | $ | 2,676 | | $ | 18,458 | |
| | | | | | | | | | | For the year ended | | ||||
| | | | | | | | | | | June 30, 2013 | | ||||
| | | | | Unpaid | | | | Interest | | Average | | ||||
| | Recorded | | principal | | Specific | | income | | recorded | | |||||
| | investment | | balance | | allowance | | recognized | | investment | | |||||
| | (in thousands) | | |||||||||||||
Total: | | | | | | | | | | | | | | | | |
Mortgage One- to Four- Family - Owner-Occupied | | $ | 5,121 | | $ | 5,876 | | $ | | | $ | 65 | | $ | 5,819 | |
Consumer | | | 535 | | | 1,116 | | | | | | 26 | | | 521 | |
One- to Four- Family Non-Owner Occupied Mortgage | | | 1,363 | | | 1,455 | | | (7) | | | 47 | | | 1,062 | |
Multifamily Residential Real Estate Mortgage | | | 9,746 | | | 12,058 | | | (205) | | | 322 | | | 11,630 | |
Nonresidential Real Estate | | | 7,131 | | | 11,239 | | | (120) | | | 2,189 | | | 6,877 | |
Construction | | | | | | | | | | | | | | | | |
Land | | | 24 | | | 45 | | | | | | 27 | | | 26 | |
Commercial and Agricultural | | | | | | 7 | | | | | | 195 | | | 120 | |
Total | | $ | 23,920 | | $ | 31,796 | | $ | (332) | | $ | 2,871 | | $ | 26,055 | |
18 | ||
| | At September 30, 2013 | | | | | | | | |||||||||||||
| | | | | | | | Total | | | | | | | | | | | | | | |
| | | | | | | | Unpaid | | | | | | | | Number | | Average | | |||
| | Loan Status | | Principal | | Related | | Recorded | | of | | Recorded | | |||||||||
(In thousands) | | Accrual | | Nonaccrual | | Balance | | Allowance | | Investment | | Loans | | Investment | | |||||||
One- to Four-Family residential real estate | | $ | 2,048 | | $ | 1,624 | | $ | 3,672 | | $ | 7 | | $ | 3,666 | | | 25 | | $ | 4,137 | |
Multi-family residential real estate | | | 5,799 | | | - | | | 5,799 | | | 20 | | | 5,778 | | | 11 | | | 6,924 | |
Nonresidential real estate | | | 3,629 | | | 2,664 | | | 6,293 | | | 120 | | | 6,173 | | | 13 | | | 6,205 | |
Total | | $ | 11,476 | | $ | 4,288 | | $ | 15,764 | | $ | 147 | | $ | 15,617 | | | 49 | | $ | 17,266 | |
| | At June 30, 2013 | | | | | | | | |||||||||||||
| | | | | | | | Total | | | | | | | | | | | | | | |
| | | | | | | | Unpaid | | | | | | | | Number | | Average | | |||
| | Loan Status | | Principal | | Related | | Recorded | | of | | Recorded | | |||||||||
(In thousands) | | Accrual | | Nonaccrual | | Balance | | Allowance | | Investment | | Loans | | Investment | | |||||||
One- to Four-Family residential real estate | | $ | 2,061 | | $ | 2,554 | | $ | 4,615 | | | 7 | | $ | 4,608 | | | 27 | | $ | 4,779 | |
Multi-family residential real estate | | | 5,827 | | | 2,263 | | | 8,090 | | | 20 | | | 8,070 | | | 12 | | | 9,935 | |
Nonresidential real estate | | | 3,656 | | | 2,701 | | | 6,357 | | | 120 | | | 6,237 | | | 13 | | | 5,941 | |
Total | | $ | 11,544 | | $ | 7,518 | | $ | 19,062 | | $ | 147 | | $ | 18,915 | | | 52 | | $ | 20,655 | |
| | For the three months ended September 30, | | ||||
| | 2013 | | 2012 | | ||
| | | | | | | |
One- toFour-Family residential real estate | | $ | 20 | | $ | 17 | |
Multifamily residential real estate | | | 82 | | | 86 | |
Nonresidential real estate | | | 39 | | | 20 | |
Construction | | | - | | | - | |
Commercial | | | - | | | - | |
Consumer | | | - | | | - | |
Total | | $ | 141 | | $ | 123 | |
19 | ||
| | Three Months Ended September 30, 2013 | | ||||
| | Recorded Investment | | Number of Loans | | ||
(Dollar amounts in thousands) | | | | | | | |
Beginning balance | | $ | 18,915 | | | 52 | |
Additions to TDR | | | - | | | - | |
Charge-offs | | | (24) | | | - | |
Removal of TDRs(1) | | | (3,151) | | | (3) | |
Payments | | | (123) | | | - | |
Ending balance | | $ | 15,617 | | | 49 | |
20 | ||
21 | ||
22 | ||
| | At September 30, 2013 | | At June 30, 2013 | | | |||||||||
| | Amount | | Percent | | | Amount | | Percent | | | ||||
| | (Dollars in thousands) | | | |||||||||||
Residential real estate: | | | | | | | | | | | | | | | |
One- to four-family | | $ | 124,455 | | | 48.9 | % | | $ | 128,059 | | | 49.1 | % | |
Multi-family | | | 29,380 | | | 11.5 | | | | 32,306 | | | 12.4 | | |
Construction | | | 3,742 | | | 1.5 | | | | 2,200 | | | 0.8 | | |
Nonresidential real estate | | | 51,352 | | | 20.2 | | | | 51,902 | | | 19.9 | | |
Land | | | 3,401 | | | 1.3 | | | | 3,435 | | | 1.3 | | |
Commercial business | | | 3,589 | | | 1.4 | | | | 3,556 | | | 1.4 | | |
Agricultural | | | 3,573 | | | 1.4 | | | | 3,559 | | | 1.4 | | |
Consumer: | | | | | | | | | | | | | | | |
Home equity | | | 31,284 | | | 12.3 | | | | 31,411 | | | 12.0 | | |
Auto | | | 1,413 | | | 0.6 | | | | 1,468 | | | 0.6 | | |
Share loans | | | 1,291 | | | 0.5 | | | | 1,625 | | | 0.6 | | |
Other | | | 1,122 | | | 0.4 | | | | 1,195 | | | 0.5 | | |
Total consumer loans | | | 35,110 | | | 13.8 | | | | 35,699 | | | 13.7 | | |
Total loans | | $ | 254,602 | | | 100.0 | % | | $ | 260,716 | | | 100.0 | % | |
Less (plus): | | | | | | | | | | | | | | | |
Deferred loan costs, net | | | (1,030) | | | | | | | (1,025) | | | | | |
Undisbursed portion of loans in process | | | 2,952 | | | | | | | 1,720 | | | | | |
Allowance for loan losses | | | 5,478 | | | | | | | 5,443 | | | | | |
Loans, net | | $ | 247,202 | | | | | | $ | 254,578 | | | | | |
| | | | | More Than | | | | | | | | |
| | Less Than | | One Year to | | More Than | | Total | | ||||
| | One Year | | Five Years | | Five Years | | Loans | | ||||
| | (in thousands) | | ||||||||||
One- to four-family residential real estate | | $ | 8,384 | | $ | 30,122 | | $ | 85,949 | | $ | 124,455 | |
Multi-family real estate | | | 1,660 | | | 5,471 | | | 22,249 | | | 29,380 | |
Construction | | | 1,262 | | | - | | | 2,480 | | | 3,742 | |
Nonresidential real estate | | | 3,977 | | | 18,602 | | | 28,773 | | | 51,352 | |
Land | | | 1,286 | | | 1,173 | | | 942 | | | 3,401 | |
Commercial | | | 1,032 | | | 1,572 | | | 985 | | | 3,589 | |
Agricultural | | | 276 | | | 2,625 | | | 672 | | | 3,573 | |
Consumer | | | 1,482 | | | 3,064 | | | 30,564 | | | 35,110 | |
Total | | $ | 19,359 | | $ | 62,629 | | $ | 172,614 | | $ | 254,602 | |
23 | ||
| | Fixed | | Floating or | | | | | ||
| | Rates | | Adjustable Rates | | Total | | |||
| | (in thousands) | | |||||||
One- to four-family residential real estate | | $ | 37,108 | | $ | 78,963 | | $ | 116,071 | |
Multi-family real estate | | | 8,827 | | | 18,893 | | | 27,720 | |
Construction | | | 1,724 | | | 756 | | | 2,480 | |
Nonresidential real estate | | | 10,180 | | | 37,195 | | | 47,375 | |
Land | | | 254 | | | 1,861 | | | 2,115 | |
Commercial | | | 745 | | | 1,812 | | | 2,557 | |
Agricultural | | | 1,062 | | | 2,235 | | | 3,297 | |
Consumer | | | 1,823 | | | 31,805 | | | 33,628 | |
Total | | $ | 61,723 | | $ | 173,520 | | $ | 235,243 | |
| | Three Months Ended | | ||||
| | September 30, | | ||||
| | 2013 | | 2012 | | ||
| | | | | | | |
Total loans at beginning of period | | $ | 260,716 | | $ | 288,199 | |
Loans originated (1): | | | | | | | |
One- to four-family residential real estate | | | 5,455 | | | 9,636 | |
Multi-family residential real estate | | | | | | | |
Construction | | | | | | 471 | |
Nonresidential real estate | | | 512 | | | 52 | |
Land | | | 26 | | | | |
Commercial business | | | 17 | | | 391 | |
Consumer | | | 554 | | | 3,132 | |
Total loans originated | | | 6,564 | | | 13,682 | |
Deduct: | | | | | | | |
Loan principal repayments | | | 5,460 | | | 18,173 | |
Loans originated for sale | | | 7,218 | | | 6,539 | |
Net loan activity | | | (6,114) | | | (11,030) | |
Total loans at end of period | | $ | 254,602 | | $ | 277,169 | |
24 | ||
| | Three Months Ended | | | | | | ||||
| | September 30, | | % | | | |||||
| | 2013 | | 2012 | | Change | | | |||
| | (Dollars in thousands) | | | | | | ||||
Interest income: | | | | | | | | | | | |
Loans | | $ | 3,097 | | $ | 3,450 | | | (10.2) | % | |
Investment and mortgage backed securities | | | 657 | | | 772 | | | (14.9) | | |
Other interest-earning assets | | | 5 | | | 3 | | | 66.7 | | |
Total interest income | | | 3,759 | | | 4,225 | | | (11.0) | | |
| | | | | | | | | | | |
Interest expense: | | | | | | | | | | | |
NOW and money market deposit accounts | | | 140 | | | 127 | | | 10.2 | | |
Passbook accounts | | | 53 | | | 104 | | | (49.0) | | |
Certificates of deposit | | | 512 | | | 725 | | | (29.4) | | |
Total interest-bearing deposits | | | 705 | | | 956 | | | (26.3) | | |
FHLB advances | | | 43 | | | 47 | | | (8.5) | | |
Total interest expense | | | 748 | | | 1,003 | | | (25.4) | | |
Net interest income | | $ | 3,011 | | $ | 3,222 | | | (6.5) | | |
25 | ||
| | Three Months Ended September 30, | | | |||||||||||||||||
| | 2013 | | | 2012 | | | ||||||||||||||
| | | | | Interest | | | | | | | | | Interest | | | | | | ||
| | Average | | and | | Yield/ | | | Average | | and | | Yield/ | | | ||||||
| | Balance | | Dividends | | Cost | | | Balance | | Dividends | | Cost | | | ||||||
| | (Dollars in thousands) | | | |||||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | |
Interest-earning assets: | | | | | | | | | | | | | | | | | | | | | |
Loans | | $ | 250,092 | | $ | 3,097 | | | 4.95 | % | | $ | 276,830 | | $ | 3,450 | | | 4.99 | % | |
Investment securities | | | 207,136 | | | 657 | | | 1.27 | | | | 154,006 | | | 772 | | | 2.01 | | |
Other interest-earning assets | | | 18,062 | | | 5 | | | 0.11 | | | | 30,972 | | | 3 | | | 0.04 | | |
Total interest-earning assets | | | 475,290 | | | 3,759 | | | 3.16 | | | | 461,808 | | | 4,225 | | | 3.66 | | |
Noninterest-earning assets | | | 38,557 | | | | | | | | | | 36,451 | | | | | | | | |
Total assets | | $ | 513,847 | | | | | | | | | $ | 498,259 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Liabilities and equity: | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | | | | | |
NOW and money market deposit accounts | | $ | 157,697 | | | 140 | | | 0.36 | % | | $ | 156,988 | | | 127 | | | 0.32 | % | |
Passbook accounts | | | 95,120 | | | 53 | | | 0.22 | | | | 81,200 | | | 104 | | | 0.51 | | |
Certificates of deposit | | | 173,392 | | | 512 | | | 1.18 | | | | 190,678 | | | 725 | | | 1.52 | | |
Total interest-bearing deposits | | | 426,209 | | | 705 | | | 0.66 | | | | 428,866 | | | 956 | | | 0.89 | | |
FHLB advances | | | 11,250 | | | 43 | | | 1.53 | | | | 10,708 | | | 47 | | | 1.76 | | |
Total interest-bearing liabilities | | | 437,459 | | | 748 | | | 0.68 | | | | 439,574 | | | 1,003 | | | 0.91 | | |
Noninterest-bearing liabilities | | | 3,246 | | | | | | | | | | 3,509 | | | | | | | | |
Total liabilities | | | 440,705 | | | | | | | | | | 443,083 | | | | | | | | |
Total stockholders’ equity | | | 73,142 | | | | | | | | | | 55,176 | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 513,847 | | | | | | | | | $ | 498,259 | | | | | | | | |
Net interest income | | | | | $ | 3,011 | | | | | | | | | $ | 3,222 | | | | | |
Interest rate spread | | | | | | | | | 2.48 | % | | | | | | | | | 2.75 | % | |
Net interest margin | | | | | | | | | 2.53 | % | | | | | | | | | 2.79 | % | |
Average interest-earning assets to average interest-bearing liabilities | | | | | | | | | 108.65 | % | | | | | | | | | 105.06 | % | |
26 | ||
| | Three Months Ended September 30, | | % | | ||||
| | 2013 | | 2012 | | Change | | ||
| | (Dollars in thousands) | | ||||||
Service charges | | $ | 651 | | $ | 621 | | 4.8 | % |
Gain on sale of loans | | | 87 | | | 248 | | (64.9) | |
Gain (loss) on sale of other real estate owned | | | (1) | | | 7 | | (114.3) | |
Gain on sale of fixed assets | | | 136 | | | - | | 100.0 | |
Income from bank-owned life insurance | | | 108 | | | 135 | | (20.0) | |
Other | | | 71 | | | 56 | | 26.8 | |
Total other income | | $ | 1,052 | | $ | 1,067 | | (1.4) | |
27 | ||
| | Three Months Ended September 30, | | % | | | |||||
| | 2013 | | 2012 | | Change | | | |||
| | (Dollars in thousands) | | | |||||||
Compensation and employee benefits | | $ | 1,803 | | $ | 1,809 | | | 0.0 | % | |
Premises and occupancy expense | | | 304 | | | 339 | | | (10.3) | | |
Deposit insurance premium | | | 97 | | | 177 | | | (45.2) | | |
Advertising expense | | | 106 | | | 96 | | | 10.4 | | |
Data processing expense | | | 406 | | | 373 | | | 8.8 | | |
Provision for loss on real estate owned | | | 1 | | | 9 | | | (88.9) | | |
Intangible amortization | | | 39 | | | 40 | | | (2.5) | | |
Professional fees | | | 289 | | | 302 | | | (4.3) | | |
Other operating expenses | | | 403 | | | 272 | | | 48.2 | | |
Total noninterest expense | | $ | 3,448 | | $ | 3,417 | | | 0.9 | % | |
28 | ||
| | At September 30, 2013 | | | At June 30, 2013 | | | ||
(Dollars in thousands) | | (Unaudited) | | | | | | | |
Nonaccrual loans: | | | | | | | | | |
One- to four-family residential real estate | | $ | 1,975 | | | $ | 1,876 | | |
Multi-family real estate | | | 1,833 | | | | 1,861 | | |
Nonresidential real estate and land | | | 907 | | | | 918 | | |
Consumer | | | 513 | | | | 535 | | |
Total nonaccrual loans | | | 5,228 | | | | 5,190 | | |
Nonaccrual restructured loans: | | | | | | | | | |
One- to four-family residential real estate | | | 1,624 | | | | 2,554 | | |
Multi-family real estate | | | - | | | | 2,263 | | |
Nonresidential real estate and land | | | 2,664 | | | | 2,701 | | |
Total nonaccrual restructured loans | | | 4,288 | | | | 7,518 | | |
Total nonperforming loans | | | 9,516 | | | | 12,708 | | |
Real estate owned | | | 613 | | | | 618 | | |
Total nonperforming assets | | | 10,129 | | | $ | 13,326 | | |
Accruing restructured loans | | | 11,476 | | | | 11,543 | | |
Accruing restructured loans and nonperforming assets | | $ | 21,605 | | | $ | 24,869 | | |
Total nonperforming loans to total loans | | | 3.74 | % | | | 4.87 | % | |
Total nonperforming loans to total assets | | | 1.86 | % | | | 2.48 | | |
Total nonperforming assets to total assets | | | 1.98 | % | | | 2.60 | | |
Total number of nonperforming loans | | | 76 | | | | 79 | | |
29 | ||
| · | Loan Relationship A. At September 30, 2013, this Loan Relationship consisted of one loan (Loan A-2) that had an aggregate carrying value of $1.61 million. Loan A-2 is secured by a first mortgage on two mobile home parks. At September 30, 2013 and at June 30, 2013, Loan A-2 is included in the above table in “Accruing restructured loans” due to its restructuring described in the paragraph that follows, and was classified as “Multi-Family Residential Real Estate, Substandard” in the “Credit Risk Profile by Internally Assigned Grade” table on page 40. At June 30, 2013, this Loan Relationship consisted of two loans (Loans A-1 and A-2) which had an aggregate carrying value of $3.9 million. At June 30, 2013, Loan A-1 is included in the above table in “Nonaccrual restructured loans, Multi-family real estate.” During the quarter ended December 31, 2012, Loans A-1 and A-2 reverted to interest rate required by the terms of the original adjustable rate loan. At September 30, 2013, Loan A-2 was performing in accordance with its original terms. At September 30, 2013, Loan A-1 is not included in the above table because the loan was paid off during that quarter, with its full carrying value of $2.26 million, plus the $379,000 charge off relating to the loan, being recovered. As described below, the Loan Relationship had previously included a third loan, Loan A-3, which had previously been restructured using the Note A/B split note strategy. Loan A-3, was paid off during the quarter ended June 30, 2013, with the full carrying value of Note A and Note B loans, $994,000 and $651,000, respectively, being recovered. Accordingly, Loan A-3 is not included in the above table at September 30, 2013 or at June 30, 2013. A more detailed history of Loan Relationship A follows. |
| | |
| | The loans comprising Loan Relationship A were originally restructured in October and November, 2010. At the time of the first restructuring in 2010, Loan A-1, had a carrying value of $3.0 million, was 180 days delinquent, and Loans A-2 and A-3 were performing in accordance with their original terms. Management performed a global analysis of the borrowers and restructured each of the three loans by reducing the original loan rates by 125 to 225 basis points to a rate that was 25 basis points below market rate. Foregone interest income amounted to $51,000 on the two performing loans that were restructured. The borrowers paid a loan modification fee of $3,000 for this restructuring. After the effect of restating the June 30, 2010 financial statements, management established a specific allocation on these three loans through a charge-off to the general allowance for loan losses of $1.1 million at June 30, 2010. On each of the three loans, one of the borrowers is a corporate entity. Also, on the three loans, each of the principals of the corporate borrowers individually signed as co-borrowers. At the time of the restructuring, the Bank analyzed the personal net worth, liquid net worth, debt to income ratios and credit scores of the co-borrowers. While the co-borrowers were not expected to cover a total loss on the loans, management believed the co-borrowers would mitigate the amount of the potential future losses. In March 2011, Loan A-3 was again restructured through a troubled debt restructuring as a result of the borrower experiencing cash flow problems during the quarter ended March 31, 2011. The cash flow problems experienced were the combined effect of decreased rental income and the failure to pay real estate property taxes. However, due to certain financial difficulties experienced by the co-borrowers, including the cash flow problems of the subject properties and a decrease in other outside sources of income, the co-borrowers were unable to mitigate the losses on the loan. Based upon a cash flow analysis of the properties performed by management, $651,000 of the $6.4 million in loans was charged-off during the restructuring using the Note A/B split note strategy. This split was done for one loan that had a balance of $1.6 million before the split. After the split, the Note A loan, Loan A-3, had a balance of $994,000 and Note B loan had a balance of $651,000. Prior to the loan being restructured in March 2011, the restructured loan carried a $650,000 specific reserve as restated on the Company’s Form 10-K, as amended, for the year ended June 30, 2011 filed with the Securities and Exchange Commission on March 28, 2012 that was included in Note B loan and charged-off. |
| | |
| · | Loan Relationship B. At September 30, 2013, this Loan Relationship consisted of four loans (two Note A loans, Loan B-1 and Loan B-2, and two Note B loans) having an aggregate carrying value of $1.4 million. At June 30, 2013, the aggregate carrying value of the loans was $1.4 million. At September 30, 2013, Loan B-1 which, as described in further detail below, was previously restructured using the Note A/B split note strategy, had an aggregate carrying value of $1.2 million, and is secured by a first mortgage on two separate retail strip shopping centers. At September 30, 2013, Loan B-2 which, as described in further detail below was previously structured using the Note A/B split note strategy, had an aggregate carrying value of $179,000 and is secured by a single purpose commercial use property. The two Note A Loans (Loans B-1 and B-2) in this Loan Relationship are included in the above table as “Nonaccrual restructured loans, Nonresidential real estate” at September 30, 2013 and June 30, 2013. In the “Credit Risk Profile by Internally Assigned Grade” table on page 40, Loans B-1 and B-2 are classified as “Nonresidential real estate, Substandard” at September 30, 2013 and June 30, 2013. Loans B-1 and B-2 were performing in accordance with their restructured terms at September 30, 2013. A more detailed history of Loan Relationship B follows. |
30 | ||
| The loans comprising Loan Relationship B were originally restructured in June 2010, with an aggregate carrying value of $4.1 million until their restructurings in the quarter ended March 31, 2011 and in the quarter ended March 31, 2013. At the time of the original restructuring, the property value was based primarily on the collateral’s cash flow, including required personal cash infusions from the co-borrowers. Management believed that the lower debt service would improve the borrowers’ cash flow, and in turn, the performance of the loans. One of the borrowers is a corporate entity. The principals of the corporate borrower are also co-borrowers on the note. At the time of the restructuring, the Bank analyzed the personal net worth, liquid net worth, debt to income ratios and credit scores of the co- borrowers. While the co-borrowers were not expected to cover a total loss on the loans, management believed the co-borrowers would mitigate the amount of potential future losses. The restructured loans were considered impaired at June 30, 2010 with an allowance for loan loss of $600,000 to reflect the reduction in carrying value resulting from the exclusion of the required personal cash infusions from the co-borrowers from the calculation of the carrying value. In March 2011, the loans comprising Loan Relationship B again were experiencing cash flow problems. The cash flow problems experienced were the combined effect of the level of the required monthly loan payments, decreases in rental revenue from the properties, and the failure to pay real estate property taxes. Due to certain financial difficulties experienced by the co-borrowers, including the cash flow problems of the subject properties and a decrease in other outside sources of income, the co-borrowers were unable to mitigate the losses on the loan. Therefore, in March 2011, the two loans secured by the two separate retail strip shopping centers were combined and refinanced into two loans, using the Note A/B split note strategy. The first loan (Loan B-1, a Note A loan) had a balance of $2.4 million and was classified as substandard, reported as a troubled debt restructuring because of its below market interest rate, and placed on nonaccrual. The second loan (a Note B loan) had a balance of $1.3 million and was charged-off (inclusive of the $600,000 specific allowance recorded for this Loan Relationship in the quarter ended June 30, 2010). |
| |
| In March 2011, Loan B-2 was refinanced into two loans, using the Note A/B split note strategy. The first loan (Loan B-2, a Note A loan) was for $238,000 and was classified as substandard and was a troubled debt restructuring because of a below market interest rate. The second loan (a Note B loan) was for $169,000 and was charged-off. The restructured loans had interest rates 275 basis points lower than their 2010 restructured rates for a period of two years, and 500 basis points below their original rates. |
| |
| In May 2012, one of the two retail strip shopping centers that secured Loan B-1 experienced the loss of a major tenant. As a result of the decrease in cash flow, the Bank had the two retail strip shopping centers securing the loan appraised in June 2012. The appraisal reflected that the value of the properties had declined to $1.45 million from the previous appraisal of $2.95 million in February 2011. Management determined that this loan will ultimately be settled through the sale of the property. A charge-off of $956,000 was established in the quarter ended June 30, 2012 based on the then most recent appraisal indicating a known loss, together with an additional impairment of $189,000 based on the Bank’s experience in settling foreclosed property. The carrying value of this loan was classified as substandard, and reported as a troubled debt restructuring. The Bank also appraised the single purpose commercial use property in June 2012. The value of this property declined to $225,000 from $325,000 in February 2011 due to decreased cash flow from the then current tenant. Management determined that this loan would also be settled from the sale of the property. A charge-off in the amount of $22,000 was established based on the then most recent appraisal indicating a known loss, together with an additional impairment of $29,000 based on the Bank’s experience in settling foreclosed property. The carrying value of this loan was classified as substandard, and the loan reported as a troubled debt restructuring. During the quarter ended March 31, 2013, the balloon payment for the two loans secured by the two separate retail strip shopping centers became due. An independent appraisal was performed in March 2013 on the properties reflecting that the appraised value of the properties had increased to $1.8 million from $1.45 million in June 2012. The loan was restructured in the March 2013 quarter using the Note A/B split note strategy. The first loan (Loan B-1, a Note A loan) was refinanced for $1.3 million, with a market interest rate of 5.50% based on a 30 year loan term, and a three year balloon payment. As stated above, the carrying value of this loan was put on nonaccrual, classified as substandard, and reported as a troubled debt restructuring. The second loan (a Note B loan) was for $2.3 million was charged off. This charged off amount equaled the amount of the Note B loan balance in March 2011($1.3 million) plus that portion Note A loan balance in March 2011 that was charged off during the period ended June 30, 2012 ($1.0 million). |
31 | ||
| | The balloon payment for Loan B-2 also came due during the quarter ended March 31, 2013. The Note A loan and the Note B loan secured by the single purpose commercial use property were modified again using the Note A/B split note strategy. The first loan (Loan B-2, a Note A loan) was modified to a balance of $185,000, with a market interest rate of 5.50%, for a 30-year term, and a three year balloon payment. As stated above, the carrying value of this loan was put on nonaccrual, classified as substandard, and reported as a troubled debt restructuring. The second loan (a Note B loan) was modified at its then current balance of $191,000 was charged off. This charged off amount equaled the amount of the Note B loan balance in March 2011 ($169,000) plus that portion of the Note A loan having a balance in March 2011 that was charged off during the period ended June 30, 2012 ($22,000). |
| | |
| · | Loan Relationship D. At September 30, 2013 and June 30, 2013, Loan Relationship D was comprised of two loans (a Note A loan and a Note B loan ) which had an aggregate carrying value of $1.3 million. The loans are secured by a first mortgage on a 62-unit apartment complex near a college campus. As described below, this loan was previously restructured, using the Note A/B split note strategy. As of September 30, 2013 and June 30, 2013, the first loan (a Note A loan) is included in “Accruing restructured loans” in the above table. In the “Credit Risk Profile by Internally Assigned Grade” table on page 40, the first loan (a Note A loan) is classified as “Multi-family residential real estate, Substandard,” at September 30, 2013 and June 30, 2013. There are no personal guarantees or co-borrowers on these loans. The Note A loan in Loan Relationship D was performing in accordance with its restructured terms at September 30, 2013. A more detailed history of Loan Relationship D follows. |
| | |
| | Loan Relationship D was originally comprised of one loan that was restructured in December 2008. The loan was made in 2008 to a seasoned property manager who made major improvements to the property. The property was purchased in December 2008 from a Bank borrower who was delinquent at the time of acquisition. At the time the loan was acquired from the delinquent borrower in 2008, it was restructured with a new borrower, in lieu of foreclosure, pursuant to which the Bank loaned the borrower funds to purchase and renovate the property. At the time of the restructuring, management established a specific reserve through a charge-off to the general allowance for loan losses of $113,000. There was no personal guarantee or co-borrower on this loan. The loan required interest only payments through December 2011. At the time of the acquisition, management believed that the new borrower would be able to renovate the property with a view toward improving the property’s cash flow, and in turn, the performance of the loan. After the closing of the loan, the borrower completed renovations to the property and the cash flow of the property improved. At the time the loan was made, an independent appraisal was performed on the collateral underlying the loan. This appraisal supported the $1.6 million carrying value of the loan. In January 2012, the interest rate on the loan was to be adjusted to the prime interest rate as published by The Wall Street Journal, plus a spread, and converted to principal and interest payments. In November 2011, the borrower approached the Bank and expressed concern about being able to pay the principal and interest payment that would go into effect in January 2012. The internal cash flow analysis completed by the Bank indicated that the payment could be made based on the higher monthly occupancy rates after the renovations were completed. An appraisal was ordered to provide the “as is” value of the property. The Bank obtained the appraisal in December 2011, and the appraised value of the property had decreased to $1.4 million. Therefore, this loan was restructured into two loans using the Note A/B split note strategy. Based on the cash flows supported by the property, the first loan (a Note A loan) had a balance of $1.3 million at a market interest rate with a two year balloon payment. This loan was put on nonaccrual, classified as substandard, and reported as a troubled debt restructuring. The second loan (a Note B loan) had a balance of $393,000 and was charged-off in December 2011. During the quarter ended June 30, 2013, in anticipation of the balloon payment becoming due in the December 31, 2013 quarter, the borrower approached the Bank about refinancing the property based on improved cash flows. The Bank had been reviewing the cash flow of the property on a monthly basis and agreed with the borrower that its cash flows had improved. An appraisal was ordered to provide the “as is” value of the property. The independent appraisal obtained in June 2013 reflected that the value of the property had increased to $1.7 million from $1.4 million in December 2011, and the two loans were refinanced again using the Note A/B split note strategy. Because of the increased cash flow from the property underlying the loan, the first loan (a Note A loan) had a net carrying value of $1.3 million, with a market interest rate of 5.50%, for a 20 year loan term and a three year balloon payment. This loan was put on accrual (because of its sufficient payment history), classified as substandard, and reported as a troubled debt restructuring. The second loan (a Note B loan) balance was $310,000 and was charged off. This charged off amount included the $393,000 in the Note B Loan from December 2011, less $83,000 resultant of the improved cash flow of the property. |
32 | ||
| · | Loan Relationship E. At September 30, 2013, this Loan Relationship was comprised of two loans (a Note A loan and a Note B loan) having an aggregate carrying value of $515,000. At June 30, 2013, this Loan Relationship was comprised of two loans having an aggregate carrying value of $516,000. The loans are secured by nonresidential properties (warehouses). There are no personal guarantees or co-borrowers on these loans. As described below, these loans were previously restructured using the Note A/B split note strategy. The first loan (a Note A loan) is included in the above table in “Accruing restructured loans” at September 30, 2013 and June 30, 2013. In the “Credit Risk Profile by Internally Assigned Grade” table on page 40, the Note A loan was classified as “Nonresidential real estate, Substandard” at September 30, 2013 and June 30, 2013. The Note A loan in Loan Relationship E was performing in accordance with its restructured terms at September 30, 2013. A more detailed history of Loan Relationship E follows. |
| | |
| | Originally, Loan Relationship E was comprised of one loan. The loan was restructured in April 2010. At June 30, 2010, the charge-off to the general allowance for loan losses, based upon a then current independent appraisal, was $308,000. The restructured loan had payments deferred for one year, while accruing interest at a market rate. This loan was scheduled to undergo an interest rate and payment reset in February 2011, pursuant to the terms of the note. There were no personal guarantees or co-borrowers on this loan. At the time of the loan adjustment period, it became apparent that the borrower would have difficulty making the required monthly payments beginning in February 2011. As a result, management completed a detailed analysis of this loan and determined to again restructure the loan utilizing the Note A/B split note strategy in March 2011. The terms of Note A were calculated using the borrower’s then current financial information to determine the amount of the payment at which the borrower would have a debt service coverage ratio of approximately 1.5x, which was more stringent than the Bank’s normal underwriting standards. A restructuring fee of $9,000 was charged and included in Note B at March 31, 2011. After the restructuring in March 2011, the Note A loan had a balance of $569,000. This loan was put on nonaccrual, classified as substandard and was reported as a troubled debt restructuring. The Note B loan had a balance of $508,000. The full amount of the Note B loan was charged-off in the quarter ended March 31, 2011, inclusive of the previous specific reserve of $308,000 recorded during the period ended June 30, 2010. During the quarter ended March 31, 2013, the balloon payments for these loans became due. At that time, the Bank had been reviewing the cash flow of the property on a monthly basis and knew that the cash flows had not changed. An independent appraisal was ordered to provide the “as is” value of the property. The Bank obtained the appraisal in February 2013, and the appraised value of the property had decreased to $910,000 from $997,000 in February 2011. The loans were refinanced into two loans, again using the Note A/B split note strategy. The first loan (a Note A loan) had a balance of $519,000 with a market interest rate of 5.50%, for a 30- year term and a three year balloon payment. This loan was put on accrual (because of its sufficient payment history), classified as substandard, and reported as a troubled debt restructuring. The second loan (a Note B loan) had a balance of $507,000 and was charged off. This charged off amount equaled the amount of the Note B loan originated in March 2011. |
| | |
| · | Loan Relationship F. At September 30, 2013 and June 30, 2013, Loan Relationship F was comprised of two loans (a Note A and a Note B) having an aggregate carrying value of $443,000 and $444,000, respectively. These loans are secured by a multi-family residential real estate property and a single-family real estate property. The borrower is a corporate entity, with three principals, each of whom individually are co-borrowers of the loan. As described below, these loans were previously restructured, using the Note A/B split note strategy. The first loan (a Note A loan) is included in the above table as “Accruing restructured loans” at September 30, 2013 and June 30, 2013. In the “Credit Risk Profile by Internally Assigned Grade” table on page 40, the Note A loan is classified as “Multi-family real estate, Substandard” at September 30, 2013 and June 30, 2013. The Note A loan in Loan Relationship F was performing in accordance with its restructured terms at September 30, 2013. A more detailed history of Loan Relationship F follows. |
33 | ||
| | The original loan was initially restructured using the Note A/B split note strategy in June 2010 based on an 80% loan-to-value ratio derived from an April 2010 independent appraisal. The first loan (Note A) had a balance of $631,000 with a market interest rate of 5.50%, for a 25-year term, based on a 3/1 ARM. This loan was put on nonaccrual and classified as substandard. The second loan (a Note B loan) had a balance of $216,800 and there was a specific reserve established for the entire amount of the loan. The borrower was a corporate entity, with two principals, who also individually signed the loan as co-borrowers. At December 31, 2010, the first loan was 160 days delinquent. The delinquency was a result of personal problems between the borrowers affecting their ability to manage the multi-family residential real estate and the single-family real estate. The personal problems between the borrowers also resulted in the borrowers’ inability to make the required personal cash infusions. In the latter part of 2010 and into early 2011, one of the borrowers effectively took control of the multi-family residential real estate and the single-family real estate, and brought the business current with respect to property taxes, refunds to former tenants, and made required monthly loan payments in January and February 2011. Other than the January and February 2011 loan payments, the borrowers were unable to make payments to bring the loan current. Based upon those developments, management completed a detailed analysis of the total lending relationship with the borrowers. As a result of this analysis, these loans were again restructured, using the Note A/B split note strategy in March 2011. The terms of first loan (Note A) were calculated using current financial information to determine the amount of the payment at which the borrowers would have a debt service coverage ratio of approximately 1.5x, which was more stringent than the Bank’s underwriting standards. A restructuring fee of $7,000 was charged and included in the second loan (a Note B loan) at March 31, 2011. After the restructuring in March 2011, the Note A loan had a balance of $475,000, was put on nonaccrual, classified as substandard and reported as a troubled debt restructuring. The Note B loan had balance of $405,000. The full amount of the Note B loan was charged-off in the quarter ended March 31, 2011, inclusive of the previous specific reserve of $216,800 from December 31, 2010. A two year balloon payment was due in March 31, 2013 on the loans unless the borrower refinanced into a market rate loan at that time. During the quarter ended December 31, 2012, as a result of the continued personal problems of the co-borrowers, the two loans were modified and only the borrower that had taken control of the two properties in early 2011 was left on the loan. The other borrower relinquished all of its interest in the two properties. However, in addition to the one borrower retained on the loan, two other borrowers were added to the loans to provide managerial strength to the relationship and in turn increase the income potential of the property. The Bank was reviewing the cash flow of the property on a monthly basis and determined that the cash flows had improved because of the improved managerial ability of the original borrower that was retained on the loan. An independent appraisal was ordered to provide the “as is” value of the properties. The Bank obtained the appraisal in December 2012, and the appraised value of the properties had decreased to $730,000 from $774,000 in February 2011. During the quarter ended December 31, 2012, the two loans were modified, again using the Note A/B split note strategy, with both loans having three year balloon payments. The Note A loan was modified to a market interest rate of 5.50%, with no increase in the principal balance ($453,000). The term of the loan was also reduced to 324 months from the remaining term of 339 months. Even with the higher market interest rate and the shorter term of the loan, the debt service coverage ratio is above 1.20x, which is in compliance with the Bank’s current loan underwriting standards. This loan was put on accrual (because of its sufficient payment history), classified as substandard, and reported as a troubled debt restructuring. There was no increase in the principal balance ($405,000) of the Note B loan from that loan’s prior restructuring in March 2011, and therefore, the charge off amount ($405,000) remained the same as in March 2011. However, the interest rate was reduced to 0%, as the loan had been charged off. |
| | |
| · | Loan Relationship G. At September 30, 2013, the loan in Loan Relationship G had a carrying value of $1.8 million. At June 30, 2013, the loan in Loan Relationship G had a carrying value of $1.9 million. This loan is secured by a 93-pad mobile home park and an 87-pad mobile home park. The borrowers are two limited liability corporations and the two co-borrowers are the principals of the corporations. This loan is a participation loan with another financial institution. The Bank is the lead lender and has a 79% interest in the loan. This loan is included in the above table in “Nonaccrual Loans, Multi-family real estate” at September 30, 2013 and June 30, 2013. In the “Credit Risk Profile by Internally Assigned Grade” table on page 40, this loan is classified as “Multi-family residential real estate, Substandard,” at September 30, 2013 and June 30, 2013. At September 30, 2013, the loan was performing in accordance with its original terms. A more detailed history of Loan Relationship G follows. |
34 | ||
| | The borrowers approached the Bank in May 2011 and stated they were having cash flow problems even though the loan was current. The Bank received updated financial information from the borrowers after being advised of these cash flow problems. The financial information showed there were cash flow problems, but that the co-borrowers had been infusing their personal funds. An independent appraisal was ordered to provide the “as is” value of the properties. The Bank obtained the appraisal in July 2011, and the appraised value of the properties had decreased to $2.13 million from $3.6 million in September 2010. Based on the cash flow of the properties, the Bank established impairment in the amount of $400,000, effective June 30, 2011, based on the information available when the June 30, 2011 financial statements were issued. At June 30, 2011, the Bank’s portion of the loan balance was $2.1 million, and the carrying value of the Bank’s portion of the loan was $1.7 million. At January 31, 2012, the loan was 39 days delinquent and the Bank was not receiving current financial information. Accordingly, new appraisals were ordered and received in March 2012, reflecting an aggregate appraised value of $2.8 million which was an increase from the $2.13 million appraised value from July 2011. The borrower brought the loan current by June 30, 2012. The borrower has recently hired a management company which is expected to assist providing the Bank with the borrower’s financial statements on a timely basis. |
| | |
| · | Loan Relationship H. At September 30, 2013, Loan Relationship H was comprised of three loans having an aggregate carrying value of $1.0 million. At September 30, 2013, Loan H-1, which, as described in further detail below, was previously restructured using the Note A/B split note strategy, had an aggregate carrying value of $732,000. Loan H-1 is secured by a first lien on an 18-unit apartment complex, a single-family dwelling, a 6.3 acre tract of land, and a second lien on a single-family owner occupied dwelling on 11.36 acres. At June 30, 2013, Loan H-1 had an aggregate carrying value $734,000. The borrower is a limited liability corporation and the two co-borrowers are principals of the limited liability corporation. Loan H-1 is included in the above table as “Accruing restructured loans,” at September 30, 2013 and June 30, 2013. In the “Credit Risk Profile by Internally Assigned Grade” table on page 40, Loan H-1 is classified as “Multi-family residential real estate, Substandard” at September 30, 2013 and June 30, 2013. Additionally, during the quarter ended June 30, 2013 the Bank refinanced the principal residence of the co-borrowers (the single-family owner occupied dwelling on 11.36 acres mentioned above). This loan, Loan H-2, had an original balance of $280,000 at a market rate of interest for a ten year term. At September 30, 2013, the balance for this loan was $276,000. At September 30, 2013, Loan H-1 was performing in accordance with its restructured terms and Loan H-2 was performing in accordance with its original terms. A more detailed history of Loan Relationship H follows. |
| | |
| | Originally, Loan Relationship H was comprised of one loan. The interest rate was to reset to 5.75% on June 1, 2012. The borrowers indicated the cash flow of the property could not sustain the increase in interest rate. Independent appraisals were ordered in the June 30, 2012 quarter and received in June 2012, and indicated a collateral value of $978,000 on properties for which UCB has a first lien. The Bank recorded a charge-off, as of June 30, 2012, of $481,000, to reflect the carrying value of the loan at $744,000. Prior to the establishment of the $481,000 charge-off in the June 30, 2012 quarter, management had established a specific allocation on this loan through a charge-off to the general allowance beginning in the June 30, 2009 quarter. The amount of the specific allocation as of March 31, 2012 was $639,000. The one loan was performing in accordance with its restructured terms at June 30, 2012. In the September 30, 2012 quarter, the borrowers again indicated the cash flow of the property could not sustain the loan. Therefore, the one loan was restructured, using the Note A/B split note strategy. The first loan (Loan H-1, a Note A loan) was for $748,000, with a market rate of interest of 5.00%, for a 30-year term and a three year balloon payment. The carrying value of this loan was placed on nonaccrual, classified as substandard, and considered a troubled debt restructuring. The second loan (a Note B loan) was for $515,000 (inclusive of the $481,000 that was charged off in the June 30, 2012 quarter) and was charged off. |
35 | ||
| · | Loan Relationship I. At September 30, 2013 and June 30, 2013, Loan Relationship I was comprised of one loan which is secured by an industrial/office nonresidential property having a carrying value of $719,200. The borrower is a limited liability corporation and the two co-borrowers are principals of the limited liability corporation. This loan is included in the above table, in “Nonaccrual loans nonresidential real estate” as of September 30, 2013 and June 30, 2013. In the “Credit Risk Profile by Internally Assigned Grade” table on page 40, this loan is classified as “Nonresidential real estate, Substandard” at September 30, 2013 and June 30, 2013. The borrower approached the Bank in March 2012 to advise that a major tenant was not going to renew its lease in November 2012. However, the tenant agreed to remain in the property until its lease expired. The Bank ordered an independent appraisal based on this information. The appraisal was received in March 2012 and reflected a value of $900,000. At March 31, 2012, the carrying value of the loan was reduced by $177,000 to $819,000. After the 2011 tax returns were received late in the second quarter of 2012, the Bank conducted further cash flow analyses and determined that the only way the loan would be paid off would be to sell the property. The Bank recorded a charge-off of $146,000 based on the most recent appraisal, and impairment in the amount of $120,000 was established as an estimate to impair the loan further based on the Bank’s experience in settling foreclosed properties. The carrying value of the loan was $717,000 at June 30, 2012. The borrower continued to make the required monthly principal and interest payments through June 30, 2012. However, as of March 31, 2013, this loan was 88 days delinquent, as the borrower stopped making principal and interest payments. The borrower did pay the real estate taxes in advance for the next year. The borrower continued to cooperate with the Bank and during the quarter ended March 31, 2013, the Bank and the borrower signed an agreement under which the borrower continued to manage the property, with the Bank controlling the property’s cash flow, including the lease payments collected and the expenses paid. As part of the agreement, the borrower was required to, and did turn over to the Bank, the net lease payments collected by the borrower for January and February 2013. The borrower is not required to make any further principal and interest payments and the title to the property will remain in the name of the borrower. However, the Bank controls the listing agreement with the realtor who currently has the property listed for $899,000 and the Bank will receive the net proceeds from the sale of the property when it is sold. The Bank received an updated appraisal in the amount of $930,000 as of April 2013, an increase of $31,000 from the March 2012 appraised value. If the borrower continues to manage the property and cooperate with the Bank, the borrower will be released from any further obligation following the property’s sale. The most recent financial information of the borrower and co-borrowers show very little net worth. During the quarter ended September 30, 2013, the borrower signed a purchase agreement with a potential buyer at a sale price that would not cause the Bank to incur any additional loss on this Loan Relationship. At the time of this filing, the sale of the property is expected to close by December 31, 2013. |
| | |
| · | Loan Relationship J. At September 30, 2013, there were five loans (including one loan, Loan J-1, that was restructured using the Note A/B split note strategy) comprising this relationship with an aggregate carrying value of $1.8 million. At June 30, 2013, the aggregate carrying value of the loan was $1.9 million. Loan J-1 is secured by a first mortgage on a nonresidential real estate property located on 2.17 acres of land and an additional 1.753 acre tract of land that could be used for commercial development that is contiguous to the nonresidential real estate. Loan J-2 is secured by a first mortgage on six one-to four-family non owner-occupied residential properties and an 80 acre tract of land. Loan J-3 is secured by a first mortgage on the principal residence of the co-borrower who is signed on each of the loans in loan relationship J. Loan J-4 is a home equity line of credit secured by a second mortgage on the principal residence of the co-borrower who is signed on each of the loans in loan relationship J. Two of the Loan J-1 borrowers are corporate entities and each of the principals of the corporate borrowers individually signed as co-borrowers. One of the Loan J-2 borrowers is a corporate entity and the principal of the corporate borrower individually signed as a co-borrower. The Loan J-3 and Loan J-4 borrower is an individual borrower on each of the loans in Loan Relationship J. At September 30, 2013 and June 30, 2013, Note A of Loan J-1 is included in the above table in “Nonaccrual, Nonresidential Real Estate”. At September 30, 2013 and June 30, 2013, Loan J-2, J-3, and J-4, are not included in the Nonaccrual table. At September 30, 2013 and June 30, 2013, Note A of Loan J-1 was classified as “Nonresidential Real Estate, Substandard” in the “Credit Risk Profile by Internally Assigned Grade” table on page 40. At September 30, 2013 and June 30, 2013, Loan J-2 was classified as “One-to Four-Family Non Owner-Occupied Mortgage, Watch” in the “Credit Risk Profile by Internally Assigned Grade” table on page 40. At September 30, 2013 and June 30, 2013, Loans J-3 and J-4 were classified as “One-to Four-Family Owner-Occupied Mortgage, Watch” in the “Credit Risk Profile by Internally Assigned Grade” table on page 40. |
| | |
| | During the quarter ended June 30, 2013, the co-borrowers of Loan J-1 approached the Bank and stated the entity that had been buying the nonresidential real estate portion of this property on land contract, was vacating the premises. The contract buyers also stated they would not be able to make the contract loan payments. The co-borrowers had been using the payments from this land contract to make the payments to the Bank. The Bank ordered an independent appraisal of the nonresidential real estate and the contiguous 1.753 acre tract of land. The appraised value, received in June 2013, totaled $1.1 million, $720,000 for the nonresidential real estate property, and $390,000 for the 1.753 acres tract of land. This was a decrease from the April 2007 aggregate appraised value of $1.6 million. The April 2007 appraisal was completed as nonresidential real estate located on a 3.923 acre tract of land. The co-borrowers are able to pay $5,000 per month. Half of the $5,000 pays for the monthly real estate taxes and the other half is paid on Loan J-1. Therefore, in the June 30, 2013 quarter, Loan J-1, with a carrying value of $869,000, net of the charge off amount of $161,000, was put on nonaccrual and classified as substandard and was reported as a troubled debt restructuring. The carrying value and the charge off amount were determined by an impairment analysis using 80% of the appraised value of the nonresidential real estate plus 75% of the appraised value of the 1.753 acre tract of land. Subsequent to June 30, 2013, the borrowers signed a purchase agreement with an unrelated third party for the nonresidential real estate property at a sales price that would enable any unpaid principal balance to be fully collateralized by the remaining collateral. At September 30, 2013, Loan J-1 is performing in accordance with its restructured terms, and J-2, J-3, and J-4 were performing in accordance with their original terms. |
36 | ||
| · | Loan Relationship K. At September 30, 2013 and June 30, 2013, this Loan Relationship was comprised of eight loans (including one loan that was restructured using the Note A/B split note strategy) having an aggregate carrying value of $1.60 million and $1.62 million, respectively. Loan K-1, which had previously been restructured in the Note A/B split note strategy, is secured by 12 one-to four-family non-owner occupied properties and one multi-family property, for a total of 13 rental properties. Loan K-2 is secured by a first mortgage on the principal residence of two of the individual co-borrowers. Loan K-3 is a home equity line of credit secured by a second mortgage on the principal residence of two of the individual co-borrowers. Loan K-4 is secured by a vehicle title for an automobile of two of the individual co-borrowers. Loan K-5 is secured by a first mortgage on the principal residence of two of the individual co-borrowers. Loan K-6 is secured by a UCC-1 filing and a second mortgage on the principal residence of two of the individual co-borrowers. Loan K-7 is secured by a first mortgage on a nonresidential property and a third mortgage on the principal residence of two of the individual co-borrowers. One of the Loan K-1 borrowers is a corporate entity and each of the principals, along with their spouses, individually signed as co-borrowers. Two of the Loan K-2, K-3 and K-4 co-borrowers are individually signed. Two of the Loan K-5 co-borrowers are individually signed. One of the Loan K-6 and K-7 borrowers is a corporate entity and the principal, along with their spouse, individually signed as co-borrowers. At September 30, 2013 and June 30, 2013, Note A of Loan K-1 is included in the above table in “Accruing Restructured Loans.” At September 30, 2013 and June 30, 2013, Loans K-2, K-3, K-4, K-5, K-6, and K-7, are not included in the above nonaccrual table because these loans were performing in accordance with their original terms. At September 30, 2013 and June 30, 2013, the Note A loan of Loan K-1 was classified as “Multi-Family, Substandard” in the “Credit Risk Profile by Internally Assigned Grade” table on page 40. At September 30, 2013 and June 30, 2013, Loan K-2 was classified as “One-to Four-Family Owner-Occupied Mortgage, Watch” in the “Credit Risk Profile by Internally Assigned Grade” table on page 40. At September 30, 2013 and June 30, 2013, Loan K-3 was classified as “Consumer, Pass” in the “Credit Risk Profile by Internally Assigned Grade” table on page 40. At September 30, 2013 and June 30, 2013, Loan K-4 was classified as “Consumer, Pass” in the “Credit Risk Profile by Internally Assigned Grade” table on page 40. At September 30, 2013 and June 30, 2013, Loan K-5 was classified as “One-to Four-Family Owner-Occupied Mortgage, Pass” in the “Credit Risk Profile by Internally Assigned Grade” table on page 40. At September 30, 2013 and June 30, 2013, Loan K-6 was classified as “Commercial and Agricultural, Pass” in the “Credit Risk Profile by Internally Assigned Grade” table on page 40. At September 30, 2013 and June 30, 2013, Loan K-7 was classified as “Nonresidential Real Estate, Pass” in the “Credit Risk Profile by Internally Assigned Grade” table on page 40. At September 30, 2013, the Note A loans of Loan K-1 and Loan K-2, K-3, K-4, K-5, K-6, and K-7, were performing in accordance with their terms. A more detailed history of Loan Relationship K follows. |
| | |
| | In November 2011, a charge-off in the amount of $406,000 was established for Loan K-1 because of cash flow issues of the rental properties securing this relationship. At that time independent appraisals were ordered. The new appraisals, received in December 2011, reflected that the values of the properties had decreased to $1,262,000 from $1,998,500 as of May 2007. The Bank determined to restructure the loan utilizing the Note A/B split note strategy. The first loan (Loan K-1, a Note A loan) was for $1,128,000 with the market rate of interest of 5.50% and a two year balloon payment. This loan was put on nonaccrual, classified as substandard, and reported as a troubled debt restructuring. The second loan (a Note B loan) had a balance of $415,000 and was charged-off. This charge-off amount was $9,000 more than the charge-off amount established in November 2011. In July 2012, the borrowers sold four of the rental properties and the net proceeds of $301,000 were applied to Loan K-1, reducing the principal to $823,000 from $1,125,000. Also, a fifth rental property was released because of the condition of the property. Therefore, in July 2012, there were a total of eight rental properties remaining as collateral for this loan relationship. |
37 | ||
| · | Loan Relationship L. At September 30, 2013, this Loan Relationship was comprised of one loan having an aggregate carrying value of $535,000. At June 30, 2013, this loan had a carrying value of $547,000. This loan is secured by a first mortgage on two one-to four-family non-owner occupied properties and three nonresidential properties. The borrowers are husband and wife who jointly own these properties. Each of the borrowers is also a co-borrower on the loan. The loan is included in the above table in “Nonaccrual loans nonresidential real estate” as of September 30, 2013 and June 30, 2013. In the “Credit Risk Profile by Internally Assigned Grade” table on page 40, this loan is classified as “Nonresidential real estate, Substandard” at September 30, 2013 and June 30, 2013, and is reported as a troubled debt restructuring. Originally, there were two loans comprising this relationship. Those loans were originated in the first quarter of 2008 and had an aggregate net carrying value of $743,000 at March 31, 2008. This loan was performing in accordance with its restructured terms at September 30, 2013. A more detailed history of Loan Relationship L follows. |
| | |
| | During the early part of 2011, the borrowers began to experience cash flow problems because a major tenant in one of the nonresidential properties was making sporadic rental payments. At June 30, 2011, the two loans were not 30 days delinquent. Nevertheless, the Bank ordered independent appraisals on the properties relating to the loan due to the sporadic rental payments the borrowers were receiving from their major tenant. The appraisals were received in June 2011 and reflected a total value of $676,000 compared to the original November 2007 appraised value of $1.2 million. At September 30, 2011, one of the loans was 30 days delinquent because of the reoccurrence of the problem with rental payments from the major tenant discussed above. At September 30, 2011, management determined to establish an impairment of $93,000 based on the borrowers’ recurring cash flow problems. Based on the then most recent appraisal indicating a known loss and the borrowers’ cash flow problems created by the major tenant’s sporadic rental payments, in the quarter ending December 31, 2011, management determined to refinance the two loans into one loan at a below market interest rate. A charge off of $124,000, inclusive of the impairment established in the September 30, 2011 quarter, was also recorded. As part of the Bank’s ongoing monitoring and impairment analysis, the Bank obtained new appraisals on all five properties relating to Loan Relationship L, in the June 30, 2013 quarter. The total value of these new appraisals was $680,000, reflecting an increase of $4,000 from the appraisals completed in June 2011. In the quarter ended September 30, 2013, the borrowers received an offer from a qualified buyer to purchase one of the nonresidential properties for $182,000. This particular nonresidential property appraised for $185,000 in June 2013. As of the date of this filing, the sale of the property is expected to close by December 31, 2013. |
(Dollars in thousands) | | Loan Balances | | Number of Loans | | |||||||||
| | Note A | | Note B | | Total | | Note A | | Note B | | |||
Nonresidential real estate | | $ | 3,048 | | $ | 3,476 | | $ | 6,524 | | 5 | | 5 | |
Multi-family residential real estate | | | 3,332 | | | 1,645 | | | 4,977 | | 4 | | 4 | |
One- to four-family residential real estate | | | 509 | | | 61 | | | 570 | | 1 | | 1 | |
Total (1) | | $ | 6,889 | | $ | 5,182 | | $ | 12,071 | | 10 | | 10 | |
(1) | Included in this total are an aggregate of $5.3 million comprised of Note As and $4.6 million comprised of Note Bs that are included in the discussion of Loan Relationships B, D, E, F, H and K. |
38 | ||
| | | At September 30, 2013 | | |||||||||||||||||
| | Loan Status | | Total Unpaid Principal | | Related | | Recorded | | Number | | Average Recorded | | ||||||||
(in thousands) | | Accrual | | Nonaccrual | | Balance | | Allowance | | Investment | | of Loans | | Investment | | ||||||
One- to four-family residential real estate | | $ | 2,048 | | $ | 1,624 | | $ | 3,672 | | $ | 7 | | $ | 3,666 | | 25 | | $ | 4,137 | |
Multi-family residential real estate | | | 5,799 | | | - | | | 5,799 | | | 20 | | | 5,778 | | 11 | | | 6,924 | |
Nonresidential real estate | | | 3,629 | | | 2,664 | | | 6,293 | | | 120 | | | 6,173 | | 13 | | | 6,205 | |
Total | | $ | 11,476 | | $ | 4,288 | | $ | 15,764 | | $ | 147 | | $ | 15,617 | | 49 | | $ | 17,266 | |
| | Three Months Ended September 30, 2013 | | |||
| | Recorded Investment | | Number of Loans | | |
(Dollars in amounts thousands) | | | | | | |
Beginning balance | | $ | 18,915 | | 52 | |
Additions to TDRs | | | - | | - | |
Charge-offs | | | (24) | | - | |
Removal of TDRs(1) | | | (3,151) | | (3) | |
Payments | | | (123) | | - | |
Ending balance | | $ | 15,617 | | 49 | |
| | At September 30, | | ||||
| | 2013 | | | 2012 | | |
| | (In thousands) | | ||||
Special mention assets | | $ | 5,098 | | $ | 9,384 | |
Substandard assets | | | 21,095 | | | 30,648 | |
Total classified assets | | $ | 26,193 | | $ | 40,032 | |
39 | ||
| | Credit Risk Profile by Internally Assigned Grade | | |||||||||||||||||||||||||
| | One- to Four- Family Owner- Occupied Mortgage | | Consumer | | One- to Four- Family Non- Owner Occupied Mortgage | | Multi- family Non- Owner- Occupied Mortgage | | Non- Residential Real estate | | Construction | | Land | | Commercial and Agricultural | | Total | | |||||||||
| | (In thousands) | | |||||||||||||||||||||||||
Grade: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass | | $ | 97,481 | | $ | 33,401 | | $ | 9,649 | | $ | 16,223 | | $ | 28,680 | | $ | 3,742 | | $ | 2,344 | | $ | 5,383 | | $ | 196,903 | |
Watch | | | 6,049 | | | 961 | | | 4,678 | | | 5,176 | | | 11,997 | | | | | | 866 | | | 1,779 | | | 31,506 | |
Special mention | | | 666 | | | 235 | | | 283 | | | 350 | | | 3,396 | | | | | | 168 | | | | | | 5,098 | |
Substandard | | | 4,286 | | | 513 | | | 1,363 | | | 7,631 | | | 7,279 | | | | | | 23 | | | | | | 21,095 | |
Total | | $ | 108,482 | | $ | 35,110 | | $ | 15,973 | | $ | 29,380 | | $ | 51,352 | | $ | 3,742 | | $ | 3,401 | | $ | 7,162 | | $ | 254,602 | |
| | Credit Risk Profile by Internally Assigned Grade | | |||||||||||||||||||||||||
| | One- to Four- Family Owner- Occupied Mortgage | | Consumer | | One- to Four- Family Non- Owner Occupied Mortgage | | Multi- family Non- Owner- Occupied Mortgage | | Non- Residential Real estate | | Construction | | Land | | Commercial and Agricultural | | Total | | |||||||||
| | (In thousands) | | |||||||||||||||||||||||||
Grade: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass | | $ | 99,494 | | $ | 34,506 | | $ | 10,909 | | $ | 16,900 | | $ | 26,340 | | $ | 2,200 | | $ | 2,364 | | $ | 5,691 | | $ | 198,404 | |
Watch | | | 6,033 | | | 641 | | | 3,988 | | | 5,102 | | | 14,866 | | | - | | | 861 | | | 1,414 | | | 32,905 | |
Special mention | | | 756 | | | 17 | | | 388 | | | 353 | | | 3,343 | | | - | | | 186 | | | - | | | 5,043 | |
Substandard | | | 5,121 | | | 535 | | | 1,370 | | | 9,951 | | | 7,353 | | | - | | | 24 | | | 10 | | | 24,364 | |
Total | | $ | 111,404 | | $ | 35,699 | | $ | 16,655 | | $ | 32,306 | | $ | 51,902 | | $ | 2,200 | | $ | 3,435 | | $ | 7,115 | | $ | 260,716 | |
40 | ||
| | At September 30, 2013 | | At June 30, 2013 | | ||||||||
| | 30-59 | | 60-89 | | 30-59 | | 60-89 | | ||||
| | Days | | Days | | Days | | Days | | ||||
| | Past Due | | Past Due | | Past Due | | Past Due | | ||||
| | (in thousands) | | ||||||||||
One- to four-family mortgage owner-occupied | | $ | 1,971 | | $ | 721 | | $ | 1,748 | | $ | 706 | |
Consumer | | | 138 | | | 281 | | | 202 | | | 68 | |
One- to four-family mortgage nonowner-occupied | | | 377 | | | 283 | | | 54 | | | 388 | |
Multi-family mortgage | | | 109 | | | | | | 110 | | | | |
Nonresidential real estate mortgage commercial and office buildings | | | 894 | | | 114 | | | 286 | | | 18 | |
Construction | | | | | | | | | | | | | |
Land | | | 16 | | | | | | | | | | |
Commercial and agricultural | | | 10 | | | | | | 7 | | | | |
Total | | $ | 3,515 | | $ | 1,399 | | $ | 2,407 | | $ | 1,180 | |
| | One- to | | | | | One- to | | | | | | | | | | | | | | | | | | | | ||
| | Four- | | | | | Four- | | Multi- | | | | | | | | | | | | | | | | | |||
| | Family | | | | | Family | | Family | | | | | | | | | | | | | | | | | |||
| | Mortgage | | | | | Mortgage | | Mortgage | | Non- | | | | | | | | Commercial | | | | | |||||
| | Owner- | | | | | Nonowner- | | Nonowner- | | Residential | | | | | | | | and | | | | | |||||
| | Occupied | | Consumer | | Occupied | | Occupied | | Real Estate | | Construction | | Land | | Agricultural | | Total | | |||||||||
| | (In thousands) | | |||||||||||||||||||||||||
Allowance for Loan Losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, July 1, 2013: | | $ | 942 | | $ | 553 | | $ | 215 | | $ | 1,286 | | $ | 2,386 | | $ | 10 | | $ | 17 | | $ | 34 | | $ | 5,443 | |
Charge offs | | | (46) | | | (22) | | | | | | | | | | | | | | | | | | | | | (68) | |
Recoveries | | | 126 | | | 14 | | | 1 | | | 391 | | | 1 | | | | | | 12 | | | | | | 545 | |
Provision (credit) | | | (44) | | | 37 | | | 3 | | | (423) | | | 8 | | | (6) | | | (12) | | | (5) | | | (442) | |
Ending Balance: | | $ | 978 | | $ | 582 | | $ | 219 | | $ | 1,254 | | $ | 2,395 | | $ | 4 | | $ | 17 | | $ | 29 | | $ | 5,478 | |
Balance, Individually Evaluated | | $ | | | $ | | | $ | 7 | | $ | 205 | | $ | 120 | | $ | | | $ | | | $ | | | $ | 332 | |
Balance, Collectively Evaluated | | | 978 | | | 582 | | | 212 | | | 1,049 | | | 2,275 | | | 4 | | | 17 | | | 29 | | | 5,146 | |
Financing receivables: ending balance | | | 108,482 | | | 35,110 | | | 15,973 | | | 29,380 | | | 51,352 | | | 3,742 | | | 3,401 | | | 7,162 | | | 254,602 | |
Ending Balance: individually evaluated for impairment | | | 4,286 | | | 513 | | | 1,363 | | | 7,631 | | | 7,177 | | | | | | 22 | | | - | | | 20,992 | |
Ending Balance: collectively evaluated for impairment | | | 94,284 | | | 30,045 | | | 13,967 | | | 21,749 | | | 40,844 | | | 3,742 | | | 3,273 | | | 5,898 | | | 213,802 | |
Ending Balance: loans acquired at fair value | | | 9,912 | | | 4,552 | | | 643 | | | - | | | 3,331 | | | | | | 106 | | | 1,264 | | | 19,808 | |
41 | ||
| | At September 30, | | | At June 30, | | | ||||||||||||||||
| | 2013 | | | 2013 | | | ||||||||||||||||
| | | | | | | | | % of | | | | | | | | | | % of | | | ||
| | | | | | | | | Loans in | | | | | | | | | | Loans in | | | ||
| | | | | % of | | | Category | | | | | | % of | | | Category | | | ||||
| | | | | Allowance | | | to | | | | | | Allowance | | | to | | | ||||
| | | | | to Total | | | Total | | | | | | to Total | | | Total | | | ||||
| | Amount | | Allowance | | | Loans | | | Amount | | Allowance | | | Loans | | | ||||||
| | (Dollars in thousands) | | | |||||||||||||||||||
One- to four-family residential real estate | | $ | 1,197 | | | 21.9 | % | | | 48.9 | % | | $ | 1,157 | | | 21.3 | % | | | 49.1 | % | |
Multi-family real estate | | | 1,254 | | | 22.9 | | | | 11.5 | | | | 1,286 | | | 23.6 | | | | 12.4 | | |
Nonresidential real estate | | | 2,395 | | | 43.7 | | | | 20.2 | | | | 2,386 | | | 43.8 | | | | 19.9 | | |
Land | | | 17 | | | 0.3 | | | | 1.3 | | | | 17 | | | 0.3 | | | | 1.3 | | |
Agricultural | | | | | | - | | | | 1.4 | | | | - | | | - | | | | 1.4 | | |
Commercial | | | 29 | | | 0.5 | | | | 1.4 | | | | 34 | | | 0.6 | | | | 1.4 | | |
Consumer | | | 582 | | | 10.6 | | | | 13.8 | | | | 553 | | | 10.2 | | | | 13.7 | | |
Construction | | | 4 | | | 0.1 | | | | 1.5 | | | | 10 | | | 0.2 | | | | 0.8 | | |
Total allowance for loan losses | | $ | 5,478 | | | 100.0 | % | | | 100.0 | % | | $ | 5,443 | | | 100.0 | % | | | 100.0 | % | |
Total loans | | $ | 254,602 | | | | | | | | | | $ | 260,716 | | | | | | | | | |
42 | ||
| | | | | | | | | | | | | | | | To be well | | | ||||
| | | | | | | | | | | | | | | | capitalized under | | | ||||
| | | | | | | | | | | | | | | | prompt corrective | | | ||||
| | | | | | | | | For capital | | | action | | | ||||||||
| | Actual | | | adequacy purposes | | | provisions | | | ||||||||||||
| | Amount | | Ratio | | | Amount | | Ratio | | | Amount | | Ratio | | | ||||||
| | (in thousands) | | | ||||||||||||||||||
September 30, 2013 (unaudited) | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 capital to risk-weighted assets | | $ | 61,439 | | | 25.69 | % | | $ | 9,566 | | | 4 | % | | $ | 14,349 | | | 6 | % | |
Total capital to risk-weighted assets | | | 64,459 | | | 26.95 | % | | | 19,134 | | | 8 | % | | | 23,918 | | | 10 | % | |
Tier 1 capital to adjusted total assets | | | 61,439 | | | 12.18 | % | | | 20,177 | | | 4 | % | | | 25,221 | | | 5 | % | |
Tangible capital to adjusted total assets | | | 61,439 | | | 12.18 | % | | | 7,566 | | | 1.5 | % | | | NA | | | NA | | |
43 | ||
| | | | | | | | | | | Economic | | |
| | | | | | | | | | | Value of | | |
| | | | | | | | | | | Equity as % | | |
| | | | | | | | | | | of Economic | | |
| | Economic Value of Equity | | | Value of | | | ||||||
| | (Dollars in Thousands) | | | Total Assets | | | ||||||
Basis Point (“bp”) | | | | | | | | | | | Economic | | |
Change in Rates | | Amount | | Change | | % Change | | | Value Ratio | | | ||
300 | | $ | 55,017 | | $ | (20,133) | | (26.79) | % | | 11.47 | % | |
200 | | | 61,199 | | | (13,951) | | (18.56) | % | | 12.46 | % | |
100 | | | 70,046 | | | (5,104) | | (6.79) | % | | 13.81 | % | |
0 | | | 75,170 | | | | | | | | 14.38 | % | |
(100) | | | 82,072 | | | 6,922 | | 9.21 | % | | 15.51 | % | |
(200) | | | 74,726 | | | (424) | | (0.56) | % | | 14.12 | % | |
44 | ||
45 | ||
| Exhibit 3.1 | Articles of Incorporation of United Community Bancorp (1) | |
| | | |
| Exhibit 3.2 | Bylaws of United Community Bancorp (2) | |
| | | |
| Exhibit 31.1 | Certification of Chief Executive Officer | |
| | | |
| Exhibit 31.2 | Certification of Chief Financial Officer | |
| | | |
| Exhibit 32 | Section 1305 Certifications | |
| | | |
| Exhibit 101.0 | The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2013, formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Statements of Financial Condition, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Cash Flows, and (v) the Notes to Unaudited Consolidated Financial Statements. | |
| | ||
| (1) Incorporated by reference to Exhibit 3.1 to the Company’s Registration Statement on Form S-1, as amended, initially filed on March 15, 2011. | ||
| | ||
| (2) Incorporated by reference to Exhibit 3.2 to the Company’s Registration Statement on Form S-1, as amended, initially filed on March 15, 2011. |
46 | ||
| | UNITED COMMUNITY BANCORP |
| | |
Date: November 14, 2013 | By: | /s/ William F. Ritzmann |
| | William F. Ritzmann |
| | President and Chief Executive Officer |
| | |
Date: November 14, 2013 | By: | /s/ Vicki A. March |
| | Vicki A. March |
| | Senior Vice President, Chief Financial Officer and Treasurer |
47 | ||