LOANS AND ALLOWANCE FOR LOAN LOSSES | NOTE 4 LOANS AND ALLOWANCE FOR LOAN LOSSES Loans are summarized as follows: September 30, December 31, 2015 2014 (Unaudited) Commercial Business $ 1,787,000 $ 1,880,000 Commercial and Multi-Family Real Estate 15,833,000 15,993,000 Residential Real Estate 31,048,000 34,179,000 Consumer and Other 406,000 432,000 49,074,000 52,484,000 Allowance for Loan Losses (261,000 ) (279,000 ) Net Deferred Loan Fees (20,000 ) (21,000 ) Loans, Net $ 48,793,000 $ 52,184,000 Residential real estate loans at September 30, 2015 and December 31, 2014 include loans secured by one- to four-family, non-owner occupied properties of $10,639,000 and $11,759,000, respectively. At September 30, 2015 and December 31, 2014, construction loans were $1,145,000 and $826,000, respectively. Loans in process at September 30, 2015 and December 31, 2014 were $1,471,000 and $282,000, respectively. The following presents by portfolio segment, the activity in the allowance for loan losses for the nine months ended September 30, 2015 and 2014: September 30, 2015 (Unaudited) Commercial Commercial and Multi-Family Residential Consumer Business Real Estate Real Estate and Other Unallocated Total Allowance for Loan Losses: Balance at Beginning of Period $ 4,000 $ 46,000 $ 193,000 $ 4,000 $ 32,000 $ 279,000 Provision for Loan Losses - (15,000 ) 3,000 2,000 10,000 - Loans Charged-Off - - (17,000 ) (2,000 ) - (19,000 ) Recoveries of Loans Previously Charged-Off - - 1,000 - - 1,000 Balance at End of Period $ 4,000 $ 31,000 $ 180,000 $ 4,000 $ 42,000 $ 261,000 Ending Balance: Individually Evaluated for Impairment $ - $ - $ 15,000 $ - $ - $ 15,000 Ending Balance: Collectively Evaluated for Impairment $ 4,000 $ 31,000 $ 165,000 $ 4,000 $ 42,000 $ 246,000 Loans: Ending Balance: Individually Evaluated for Impairment $ - $ 386,000 $ 295,000 $ - $ 681,000 Ending Balance: Collectively Evaluated for Impairment $ 1,787,000 $ 15,447,000 $ 30,753,000 $ 406,000 $ 48,393,000 September 30, 2014 (Unaudited) Commercial Commercial and Multi-Family Residential Consumer Business Real Estate Real Estate and Other Unallocated Total Allowance for Loan Losses: Balance at Beginning of Period $ 3,000 $ 142,000 $ 149,000 $ 4,000 $ 53,000 $ 351,000 Provision for Loan Losses 1,000 6,000 62,000 3,000 (12,000 ) 60,000 Loans Charged-Off - - - (4,000 ) - (4,000 ) Recoveries of Loans Previously Charged-Off - - - 1,000 - 1,000 Balance at End of Period $ 4,000 $ 148,000 $ 211,000 $ 4,000 $ 41,000 $ 408,000 Ending Balance: Individually Evaluated for Impairment $ - $ - $ 20,000 $ - $ - $ 20,000 Ending Balance: Collectively Evaluated for Impairment $ 4,000 $ 148,000 $ 191,000 $ 4,000 $ 41,000 $ 388,000 The following presents by portfolio segment, the activity in the allowance for loan losses for the three months ended September 30, 2015 and 2014: September 30, 2015 (unaudited) Commercial Commercial and Multi-Family Residential Consumer Business Real Estate Real Estate and Other Unallocated Total Allowance for Loan Losses: Balance at Beginning of Period $ 4,000 $ 31,000 $ 211,000 $ 4,000 $ 28,000 $ 278,000 Provision for Loan Losses - - (14,000 ) - 14,000 - Loans Charged-Off - - (17,000 ) - - (17,000 ) Recoveries of Loans Previously Charged-Off - - - - - - Balance at End of Period $ 4,000 $ 31,000 $ 180,000 $ 4,000 $ 42,000 $ 261,000 Ending Balance: Individually Evaluated for Impairment $ - $ - $ 15,000 $ - $ - $ 15,000 Ending Balance: Collectively Evaluated for Impairment $ 4,000 $ 31,000 $ 165,000 $ 4,000 $ 42,000 $ 246,000 September 30, 2014 (unaudited) Commercial Commercial and Multi-Family Residential Consumer Business Real Estate Real Estate and Other Unallocated Total Allowance for Loan Losses: Balance at Beginning of Period $ 4,000 $ 236,000 $ 164,000 $ 3,000 $ 1,000 $ 408,000 Provision for Loan Losses - (88,000 ) 47,000 1,000 40,000 - Loans Charged-Off - - - - - - Recoveries of Loans Previously Charged-Off - - - - - - Balance at End of Period $ 4,000 $ 148,000 $ 211,000 $ 4,000 $ 41,000 $ 408,000 Ending Balance: Individually Evaluated for Impairment $ - $ - $ 20,000 $ - $ - $ 20,000 Ending Balance: Collectively Evaluated for Impairment $ 4,000 $ 148,000 $ 191,000 $ 4,000 $ 41,000 $ 388,000 The following tables show the loans allocated by management’s internal risk ratings: Credit Risk Profile by Risk Rating Commercial Commercial and Multi-Family Residential Consumer September 30, 2015 (Unaudited) Business Real Estate Real Estate and Other Total Risk Rating: Unclassified $ 1,787,000 $ 15,833,000 $ 30,385,000 $ 406,000 $ 48,411,000 Special Mention - - 110,000 - 110,000 Substandard - - 553,000 - 553,000 Total $ 1,787,000 $ 15,833,000 $ 31,048,000 $ 406,000 $ 49,074,000 Credit Risk Profile by Risk Rating Commercial Commercial Commercial and Multi-Family Residential and Multi-Family December 31, 2014 Business Real Estate Real Estate Real Estate Total Risk Rating: Unclassified $ 1,631,000 $ 15,993,000 $ 32,795,000 $ 429,000 $ 50,848,000 Special Mention 198,000 - 679,000 - 877,000 Substandard 51,000 - 705,000 3,000 759,000 Total $ 1,880,000 $ 15,993,000 $ 34,179,000 $ 432,000 $ 52,484,000 The following tables show the aging analysis of the loan portfolio by time past due: Accruing Interest 30-89 90 Days or Total Total September, 30 2015 (Unaudited) Current Days Past Due More Past Due Nonaccrual Loans Commercial Business $ 1,787,000 $ - $ - $ - $ 1,787,000 Commercial and Multi-Family Real Estate 15,821,000 12,000 - - 15,833,000 Residential Real Estate 30,678,000 75,000 - 295,000 31,048,000 Consumer and Other 395,000 11,000 - - 406,000 $ 48,681,000 $ 98,000 $ - $ 295,000 $ 49,074,000 Accruing Interest 30-89 90 Days or Total Total December 31, 2014 Current Days Past Due More Past Due Nonaccrual Loans Commercial Business $ 1,880,000 $ - $ - $ - $ 1,880,000 Commercial and Multi-Family Real Estate 15,942,000 - - 51,000 15,993,000 Residential Real Estate 33,132,000 145,000 312,000 590,000 34,179,000 Consumer and Other 417,000 12,000 - 3,000 432,000 $ 51,371,000 $ 157,000 $ 312,000 $ 644,000 $ 52,484,000 Interest income that would have been recorded for the nine months ended September 30, 2015 and 2014 had nonaccrual loans been current according to their original terms amounted to $17,000 and$37,000, respectively. Interest income recognized on nonaccrual loans during the nine months ended September 30, 2015 and 2014 amounted to $4,000 and$1,000, respectively. The following tables present information related to impaired loans: September 30, 2015 (Unaudited) Unpaid Recorded Principal Related Investment Balance Allowance Loans With No Related Allowance Recorded: Commercial and Multi-Family Real Estate $ 386,000 $ 386,000 $ - Residential Real Estate 1,000 131,000 - Total Loans With No Related Allowance Recorded $ 387,000 $ 517,000 $ - Loans With an Allowance Recorded: Residential Real Estate $ 294,000 $ 307,000 $ 15,000 Total Impaired Loans: Commercial and Multi-Family Real Estate $ 386,000 $ 386,000 $ - Residential Real Estate 295,000 438,000 15,000 Total $ 681,000 $ 824,000 $ 15,000 September 30, 2014 (Unaudited) Unpaid Recorded Principal Related Investment Balance Allowance Loans With No Related Allowance Recorded: Commercial and Multi-Family Real Estate $ 574,000 $ 615,000 $ - Residential Real Estate 287,000 418,000 - Total Loans With No Related Allowance Recorded $ 861,000 $ 1,033,000 $ - Loans With an Allowance Recorded: Residential Real Estate $ 380,000 $ 380,000 $ 20,000 Total Impaired Loans: Commercial and Multi-Family Real Estate $ 574,000 $ 615,000 $ - Residential Real Estate 667,000 798,000 20,000 Total $ 1,241,000 $ 1,413,000 $ 20,000 September 30, 2015 (Unaudited) Three Months Ended Nine Months Ended Average Interest Average Interest Recorded Income Recorded Income Investment Recognized Investment Recognized Loans With No Related Allowance Recorded: Commercial and Multi-Family Real Estate $ 389,000 $ 3,000 $ 389,000 $ 9,000 Residential Real Estate 4,000 1,000 4,000 4,000 Total Loans With No Related Allowance Recorded $ 393,000 $ 4,000 $ 393,000 $ 13,000 Loans With an Allowance Recorded: Residential Real Estate $ 306,000 $ - $ 303,000 $ - Total Impaired Loans: Commercial and Multi-Family Real Estate $ 389,000 $ 3,000 $ 389,000 $ 9,000 Residential Real Estate 310,000 1,000 307,000 4,000 Total $ 699,000 $ 4,000 $ 696,000 $ 13,000 For the nine months ended September 30, 2014, the Association had an average recorded investment of impaired loans of $1,251,000, which was comprised of $667,000 of residential real estate loans and $584,000 of commercial and multi-family real estate loans. The Association recognized $1,000 of interest income on impaired loans, all of which was related to residential real estate loans. The Association does not have material commitments to lend additional funds to borrowers with loans whose terms have been modified in TDRs or whose loans are on nonaccrual. There were no loans modified in TDRs for the nine months ended September 30, 2015 and 2014. |