XML 40 R10.htm IDEA: XBRL DOCUMENT v2.4.0.6
LOANS
12 Months Ended
Dec. 31, 2011
LOANS  
LOANS

3. LOANS

 

The following table sets forth the major classifications of loans:

 

December 31,

 

2011

 

2010

 

(In thousands)

 

 

 

 

 

Commercial real estate mortgage loans

 

$

283,917

 

$

236,048

 

Multi-family mortgage loans

 

21,402

 

9,217

 

Residential real estate mortgage loans

 

141,027

 

140,986

 

Commercial, financial and agricultural loans

 

116,319

 

97,663

 

Real estate construction and land loans

 

40,543

 

9,928

 

Installment/consumer loans

 

8,565

 

9,659

 

Total loans

 

611,773

 

503,501

 

Net deferred loan costs and fees

 

370

 

559

 

 

 

612,143

 

504,060

 

Allowance for loan losses

 

(10,837

)

(8,497

)

Net loans

 

$

601,306

 

$

495,563

 

 

Lending Risk

 

The principal business of the Bank is lending, primarily in commercial real estate mortgage loans, multi-family mortgage loans, residential real estate mortgage loans, construction loans, home equity loans, commercial and industrial loans, land loans and consumer loans. The Bank considers its primary lending area to be eastern Long Island in Suffolk County, New York, and a substantial portion of the Bank’s loans are secured by real estate in this area. Accordingly, the ultimate collectibility of such a loan portfolio is susceptible to changes in market and economic conditions in this region.

 

Allowance for Loan Losses

 

The allowance for loan losses is established and maintained through a provision for loan losses based on probable incurred losses inherent in the Bank’s loan portfolio. Management evaluates the adequacy of the allowance on a quarterly basis. The allowance is comprised of both individual valuation allowances and loan pool valuation allowances.

 

The Bank monitors its entire loan portfolio on a regular basis, with consideration given to detailed analysis of classified loans, repayment patterns, probable incurred losses, past loss experience, current economic conditions, and various types of concentrations of credit. Additions to the allowance are charged to expense and realized losses, net of recoveries, are charged to the allowance.

 

Individual valuation allowances are established in connection with specific loan reviews and the asset classification process including the procedures for impairment testing under FASB Accounting Standard Codification (“ASC”) No. 310, “Receivables”. Such valuation, which includes a review of loans for which full collectibility in accordance with contractual terms is not reasonably assured, considers the estimated fair value of the underlying collateral less the costs to sell, if any, or the present value of expected future cash flows, or the loan’s observable market value. Any shortfall that exists from this analysis results in a specific allowance for the loan. Pursuant to our policy, loan losses must be charged-off in the period the loans, or portions thereof, are deemed uncollectible. Assumptions and judgments by management, in conjunction with outside sources, are used to determine whether full collectibility of a loan is not reasonably assured. These assumptions and judgments are also used to determine the estimates of the fair value of the underlying collateral or the present value of expected future cash flows or the loan’s observable market value. Individual valuation allowances could differ materially as a result of changes in these assumptions and judgments. Individual loan analyses are periodically performed on specific loans considered impaired. The results of the individual valuation allowances are aggregated and included in the overall allowance for loan losses.

 

Loan pool valuation allowances represent loss allowances that have been established to recognize the inherent risks associated with our lending activities, but which, unlike individual allowances, have not been allocated to particular problem assets. Pool evaluations are broken down into loans with homogenous characteristics by loan type and include commercial real estate mortgages, multi-family mortgage loans, home equity loans, residential real estate mortgages, commercial and industrial loans, real estate construction and land loans and consumer loans.  The determination of the adequacy of the valuation allowance is a process that takes into consideration a variety of factors. The Bank has developed a range of valuation allowances necessary to adequately provide for probable incurred losses inherent in each pool of loans. We consider our own charge-off history along with the growth in the portfolio as well as the Bank’s credit administration and asset management philosophies and procedures when determining the allowances for each pool. In addition, we evaluate and consider the credit’s risk rating which includes management’s evaluation of: cash flow, collateral, guarantor support, financial disclosures, industry trends and strength of borrowers’ management, the impact that economic and market conditions may have on the portfolio as well as known and inherent risks in the portfolio. Finally, we evaluate and consider the allowance ratios and coverage percentages of both peer group and regulatory agency data. These evaluations are inherently subjective because, even though they are based on objective data, it is management’s interpretation of that data that determines the amount of the appropriate allowance. If the evaluations prove to be incorrect, the allowance for loan losses may not be sufficient to cover losses inherent in the loan portfolio, resulting in additions to the allowance for loan losses.

 

The Credit Risk Committee is comprised of members of both management and the Board of Directors. The adequacy of the allowance is analyzed quarterly, with any adjustment to a level deemed appropriate by the Credit Risk Committee, based on its risk assessment of the entire portfolio. Based on the Credit Risk Committee’s review of the classified loans and the overall allowance levels as they relate to the entire loan portfolio at December 31, 2011, management believes the allowance for loan losses has been established at levels sufficient to cover the probable incurred losses in the Bank’s loan portfolio. Future additions or reductions to the allowance may be necessary based on changes in economic, market or other conditions. Changes in estimates could result in a material change in the allowance. In addition, various regulatory agencies, as an integral part of the examination process, periodically review the allowance for loan losses. Such agencies may require the Bank to recognize adjustments to the allowance based on their judgments of the information available to them at the time of their examination.

 

The following table sets forth changes in the allowance for loan losses:

 

December 31,

 

2011

 

2010

 

2009

 

(In thousands)

 

 

 

 

 

 

 

Allowance for loan losses balance at beginning of period

 

$

8,497

 

$

6,045

 

$

3,953

 

Charge-offs

 

(1,681

)

(1,120

)

(2,093

)

Recoveries

 

121

 

72

 

35

 

Net charge-offs

 

(1,560

)

(1,048

)

(2,058

)

Provision for loan losses charged to operations

 

3,900

 

3,500

 

4,150

 

Balance at end of period

 

$

10,837

 

$

8,497

 

$

6,045

 

 

The following table represents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment, as defined under ASC 310-10, and based on impairment method as of December 31, 2011. The loan segment represents the categories that the Bank develops to determine its allowance for loan losses.

 

December 31, 2011

 

Commercial
Real Estate
Mortgage
Loans

 

Multi-family
Loans

 

Residential
Real Estate
Mortgage
Loans

 

Commercial,
Financial and
Agricultural
Loans

 

Installment/
Consumer
Loans

 

Real Estate
Construction
and Land
Loans

 

Total

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

3,310

 

$

133

 

$

1,642

 

$

2,804

 

$

423

 

$

185

 

$

8,497

 

Charge-offs

 

 

 

(259

)

(372

)

(186

)

(864

)

(1,681

)

Recoveries

 

 

 

6

 

96

 

19

 

 

121

 

Provision

 

220

 

262

 

891

 

367

 

16

 

2,144

 

3,900

 

 

 

$

3,530

 

$

395

 

$

2,280

 

$

2,895

 

$

272

 

$

1,465

 

$

10,837

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance:
individually evaluated for impairment

 

$

 

$

 

$

105

 

$

162

 

$

 

$

 

$

267

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance:
collectively evaluated for impairment

 

$

3,530

 

$

395

 

$

2,175

 

$

2,733

 

$

272

 

$

1,465

 

$

10,570

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

267,378

 

$

21,402

 

$

131,155

 

$

111,673

 

$

7,971

 

$

40,279

 

$

579,858

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance:
individually evaluated for impairment

 

$

5,079

 

$

 

$

2,942

 

$

752

 

$

 

$

250

 

$

9,023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance:
collectively evaluated for impairment

 

$

262,299

 

$

21,402

 

$

128,213

 

$

110,921

 

$

7,971

 

$

40,029

 

$

570,835

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: loans acquired with deteriorated credit quality

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

 

December 31, 2011

 

Commercial
Real Estate
Mortgage
Loans

 

Multi-family
Loans

 

Residential
Real Estate

Mortgage
Loans

 

Commercial,
Financial and
Agricultural
Loans

 

Installment/
Consumer
Loans

 

Real Estate
Construction
and Land
Loans

 

Total

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

Charge-offs

 

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

 

 

Provision

 

 

 

 

 

 

 

 

Ending balance

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance:
individually evaluated for impairment

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance:
collectively evaluated for impairment

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

16,539

 

$

 

$

9,872

 

$

4,646

 

$

594

 

$

264

 

$

31,915

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance:
individually evaluated for impairment

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance:
collectively evaluated for impairment

 

$

15,903

 

$

 

$

9,872

 

$

4,443

 

$

594

 

$

 

$

30,812

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: loans acquired with deteriorated credit quality

 

$

636

 

$

 

$

 

$

203

 

$

 

$

264

 

$

1,103

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

3,310

 

$

133

 

$

1,642

 

$

2,804

 

$

423

 

$

185

 

$

8,497

 

Charge-offs

 

 

 

(259

)

(372

)

(186

)

(864

)

(1,681

)

Recoveries

 

 

 

6

 

96

 

19

 

 

121

 

Provision

 

220

 

262

 

891

 

367

 

16

 

2,144

 

3,900

 

Ending balance

 

$

3,530

 

$

395

 

$

2,280

 

$

2,895

 

$

272

 

$

1,465

 

$

10,837

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance:
individually evaluated for impairment

 

$

 

$

 

$

105

 

$

162

 

$

 

$

 

$

267

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance:
collectively evaluated for impairment

 

$

3,530

 

$

395

 

$

2,175

 

$

2,733

 

$

272

 

$

1,465

 

$

10,570

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

283,917

 

$

21,402

 

$

141,027

 

$

116,319

 

$

8,565

 

$

40,543

 

$

611,773

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance:
individually evaluated for impairment

 

$

5,079

 

$

 

$

2,942

 

$

752

 

$

 

$

250

 

$

9,023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance:
collectively evaluated for impairment

 

$

278,202

 

$

21,402

 

$

138,085

 

$

115,364

 

$

8,565

 

$

40,029

 

$

601,647

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance:
loans acquired with deteriorated credit quality

 

$

636

 

$

 

$

 

$

203

 

$

 

$

264

 

$

1,103

 

 

December 31, 2010

 

Commercial
Real Estate
Mortgage
Loans

 

Multi-family
Loans

 

Residential
Real Estate
Mortgage
Loans

 

Commercial,
Financial and
Agricultural
Loans

 

Installment/
Consumer
Loans

 

Real Estate
Construction
and Land
Loans

 

Total

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

$

3,310

 

$

133

 

$

1,642

 

$

2,804

 

$

423

 

$

185

 

$

8,497

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance:
individually evaluated for impairment

 

$

 

$

 

$

7

 

$

 

$

 

$

 

$

7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance:
collectively evaluated for impairment

 

$

3,310

 

$

133

 

$

1,635

 

$

2,804

 

$

423

 

$

185

 

$

8,490

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

236,048

 

$

9,217

 

$

140,986

 

$

97,663

 

$

9,659

 

$

9,928

 

$

503,501

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance:
individually evaluated for impairment

 

$

3,414

 

$

 

$

3,434

 

$

82

 

$

 

$

2,936

 

$

9,866

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance:
collectively evaluated for impairment

 

$

232,634

 

$

9,217

 

$

137,552

 

$

97,581

 

$

9,659

 

$

6,992

 

$

493,635

 

 

Credit Quality Indicators

 

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt including repayment patterns, probable incurred losses, past loss experience, current economic conditions, and various types of concentrations of credit. Assigned risk rating grades are continuously updated as new information is obtained. Loans risk rated special mention, substandard and doubtful are reviewed on a quarterly basis. The Company uses the following definitions for risk rating grades:

 

Pass: Loans classified as pass include current loans performing in accordance with contractual terms, pools of homogenous residential real estate and installment/consumer loans that are not individually risk rated and loans which exhibit certain risk factors that require greater than usual monitoring by management.

 

Special mention: Loans classified as special mention, while generally not delinquent, have potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or in the Bank’s credit position at some future date.

 

Substandard: Loans classified as substandard have a well defined weakness or weaknesses that jeopardize the liquidation of the debt. There is a distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.

 

Doubtful: Loans classified as doubtful have all the weaknesses inherent in a substandard loan, and may also be at delinquency status and have defined weaknesses based on currently existing facts, conditions and values making collection or liquidation in full highly questionable and improbable.

 

The following table represents loans by class categorized by internally assigned risk grades:

 

 

 

Grades:

 

December 31, 2011

 

Pass

 

Special Mention

 

Substandard

 

Doubtful

 

Total

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

Originated loans

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

107,659

 

$

14,752

 

$

9,433

 

$

 

$

131,844

 

Non-owner occupied

 

123,602

 

8,950

 

2,982

 

 

135,534

 

Multi-family loans

 

21,402

 

 

 

 

21,402

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

First lien

 

64,725

 

 

1,351

 

1,223

 

67,299

 

Home equity

 

61,075

 

584

 

1,972

 

225

 

63,856

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

Secured

 

50,671

 

4,135

 

3,090

 

 

57,896

 

Unsecured

 

51,253

 

1,435

 

1,080

 

9

 

53,777

 

Real estate construction and land loans

 

35,979

 

 

4,050

 

250

 

40,279

 

Installment/consumer loans

 

7,689

 

264

 

18

 

 

7,971

 

Total loans

 

$

524,055

 

$

30,120

 

$

23,976

 

$

1,707

 

$

579,858

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired loans

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

13,003

 

$

223

 

$

406

 

$

 

$

13,632

 

Non-owner occupied

 

2,414

 

493

 

 

 

2,907

 

Multi-family loans

 

 

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

First lien

 

 

 

 

 

 

Home equity

 

9,872

 

 

 

 

9,872

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

Secured

 

2,015

 

123

 

118

 

 

2,256

 

Unsecured

 

2,168

 

178

 

44

 

 

2,390

 

Real estate construction and land loans

 

 

 

264

 

 

264

 

Installment/consumer loans

 

594

 

 

 

 

594

 

Total loans

 

$

30,066

 

$

1,017

 

$

832

 

$

 

$

31,915

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

120,662

 

$

14,975

 

$

9,839

 

$

 

$

145,476

 

Non-owner occupied

 

126,016

 

9,443

 

2,982

 

 

138,441

 

Multi-family loans

 

21,402

 

 

 

 

21,402

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

First lien

 

64,725

 

 

1,351

 

1,223

 

67,299

 

Home equity

 

70,947

 

584

 

1,972

 

225

 

73,728

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

Secured

 

52,686

 

4,258

 

3,208

 

 

60,152

 

Unsecured

 

53,421

 

1,613

 

1,124

 

9

 

56,167

 

Real estate construction and land loans

 

35,979

 

 

4,314

 

250

 

40,543

 

Installment/consumer loans

 

8,283

 

264

 

18

 

 

8,565

 

Total loans

 

$

554,121

 

$

31,137

 

$

24,808

 

$

1,707

 

$

611,773

 

 

 

 

Grades:

 

December 31, 2010

 

Pass

 

Special Mention

 

Substandard

 

Doubtful

 

Total

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

110,395

 

$

4,892

 

$

4,298

 

$

 

$

119,585

 

Non-owner occupied

 

97,878

 

7,652

 

10,683

 

250

 

116,463

 

Multi-family loans

 

9,217

 

 

 

 

9,217

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

First lien

 

71,686

 

 

1,194

 

1,269

 

74,149

 

Home equity

 

64,708

 

 

1,834

 

295

 

66,837

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

Secured

 

49,146

 

1,949

 

3,212

 

 

54,307

 

Unsecured

 

41,058

 

1,072

 

1,226

 

 

43,356

 

Real estate construction and land loans

 

6,020

 

223

 

3,685

 

 

9,928

 

Installment/consumer loans

 

9,484

 

175

 

 

 

9,659

 

Total loans

 

$

459,592

 

$

15,963

 

$

26,132

 

$

1,814

 

$

503,501

 

 

Past Due and Nonaccrual Loans

 

The following table represents the aging of the recorded investment in past due loans as of December 31, 2011 and December 31, 2010 by class of loans, as defined by ASC 310-10:

 

December 31, 2011

 

30-59 Days
Past Due

 

60-89 Days
Past Due

 

>90 Days
Past Due

And
Accruing

 

Nonaccrual
Including 90
Days or More
Past Due

 

Total Past
Due and
Nonaccrual

 

Current

 

Total Loans

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

485

 

$

1,281

 

$

 

$

449

 

$

2,215

 

$

129,629

 

$

131,844

 

Non-owner occupied

 

 

 

 

 

 

135,534

 

135,534

 

Multi-family loans

 

 

 

 

 

 

21,402

 

21,402

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First lien

 

 

 

 

1,561

 

1,561

 

65,738

 

67,299

 

Home equity

 

448

 

255

 

 

1,382

 

2,085

 

61,771

 

63,856

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured

 

 

 

 

479

 

479

 

57,417

 

57,896

 

Unsecured

 

 

53

 

 

40

 

93

 

53,684

 

53,777

 

Real estate construction and land loans

 

 

 

 

250

 

250

 

40,029

 

40,279

 

Installment/consumer loans

 

1

 

 

 

 

1

 

 

7,970

 

7,971

 

Total loans

 

$

934

 

$

1,589

 

$

 

$

4,161

 

$

6,684

 

$

573,174

 

$

579,858

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

 

$

 

$

406

 

$

 

$

406

 

$

13,226

 

$

13,632

 

Non-owner occupied

 

 

 

 

 

 

2,907

 

2,907

 

Multi-family loans

 

 

 

 

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First lien

 

 

 

 

 

 

 

 

Home equity

 

 

 

 

 

 

9,872

 

9,872

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured

 

 

 

 

 

 

2,256

 

2,256

 

Unsecured

 

 

 

 

 

 

2,390

 

2,390

 

Real estate construction and land loans

 

 

 

 

 

 

264

 

264

 

Installment/consumer loans

 

 

 

5

 

 

5

 

 

589

 

594

 

Total loans

 

$

 

$

 

$

411

 

$

 

$

411

 

$

31,504

 

$

31,915

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

485

 

$

1,281

 

$

406

 

$

449

 

$

2,621

 

$

142,855

 

$

145,476

 

Non-owner occupied

 

 

 

 

 

 

138,441

 

138,441

 

Multi-family loans

 

 

 

 

 

 

21,402

 

21,402

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First lien

 

 

 

 

1,561

 

1,561

 

65,738

 

67,299

 

Home equity

 

448

 

255

 

 

1,382

 

2,085

 

71,643

 

73,728

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured

 

 

 

 

479

 

479

 

59,673

 

60,152

 

Unsecured

 

 

53

 

 

40

 

93

 

56,074

 

56,167

 

Real estate construction and land loans

 

 

 

 

250

 

250

 

40,293

 

40,543

 

Installment/consumer loans

 

1

 

 

5

 

 

6

 

 

8,559

 

8,565

 

Total loans

 

$

934

 

$

1,589

 

$

411

 

$

4,161

 

$

7,095

 

$

604,678

 

$

611,773

 

 

December 31, 2010

 

30-59 Days
Past Due

 

60-89 Days
Past Due

 

Nonaccrual
Including 90
Days or More
Past Due

 

Total Past Due
and
Nonaccrual

 

Current

 

Total Loans

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

 

$

511

 

$

 

$

511

 

$

119,074

 

$

119,585

 

Non-owner occupied

 

 

 

478

 

478

 

115,985

 

116,463

 

Multi-family loans

 

 

 

 

 

9,217

 

9,217

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

First lien

 

151

 

165

 

1,747

 

2,063

 

72,086

 

74,149

 

Home equity

 

782

 

298

 

1,696

 

2,776

 

64,061

 

66,837

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured

 

10

 

 

 

10

 

54,297

 

54,307

 

Unsecured

 

105

 

 

32

 

137

 

43,219

 

43,356

 

Real estate construction and land loans

 

 

 

2,686

 

2,686

 

7,242

 

9,928

 

Installment/consumer loans

 

10

 

5

 

86

 

101

 

9,558

 

9,659

 

Total loans

 

$

1,058

 

$

979

 

$

6,725

 

$

8,762

 

$

494,739

 

$

503,501

 

 

All loans 90 days or more past due that are still accruing interest represent loans that were acquired from Hamptons State Bank on May 27, 2011 and were recorded at fair value upon acquisition. These loans are considered to be accruing as management can reasonably estimate future cash flows on these acquired loans and expect to fully collect the carrying value of these loans. Therefore, the difference between the carrying value of these loans and their expected cash flows is being accreted into income. There were no loans 90 days or more past due that were still accruing interest at December 31, 2010.

 

Impaired Loans

 

As of December 31, 2011 and December 31, 2010, the Company had impaired loans as defined by FASB ASC No. 310, “Receivables” of $9.0 million and $9.9 million, respectively. For a loan to be considered impaired, management determines after review whether it is probable that the Bank will not be able to collect all amounts due according to the contractual terms of the loan agreement. Management applies its normal loan review procedures in making these judgments. Impaired loans include individually classified nonaccrual loans and troubled debt restructured (“TDR”) loans. For impaired loans, the Bank evaluates the impairment of the loan in accordance with FASB ASC 310-10-35-22.  Impairment is determined based on the present value of expected future cash flows discounted at the loan’s effective interest rate. For loans that are collateral dependent, the fair value of the collateral is used to determine the fair value of the loan. The fair value of the collateral is determined based upon recent appraised values. The fair value of the collateral or present value of expected cash flows is compared to the carrying value to determine if any write-down or specific loan loss allowance allocation is required. These methods of fair value measurement for impaired loans are considered level 3 within the fair value hierarchy described in FASB ASC 820-10-50-5.

 

The following table sets forth impaired loans by loan type:

 

December 31,

 

2011

 

2010

 

(In thousands)

 

 

 

 

 

Nonaccrual Loans:

 

 

 

 

 

Commercial real estate mortgage loans

 

$

449

 

$

228

 

Multi-family loans

 

 

 

Residential real estate mortgage loans

 

1,156

 

1,397

 

Commercial, financial and agricultural loans

 

260

 

 

Real estate construction and land loans

 

250

 

250

 

Installment/consumer loans

 

 

82

 

Total

 

2,115

 

1,957

 

 

 

 

 

 

 

Restructured Loans - Nonaccrual:

 

 

 

 

 

Commercial real estate mortgage loans

 

 

 

Multi-family loans

 

 

 

Residential real estate mortgage loans

 

1,786

 

2,037

 

Commercial, financial and agricultural loans

 

218

 

 

Real estate construction and land loans

 

 

2,686

 

Installment/consumer loans

 

 

 

Total

 

2,004

 

4,723

 

 

 

 

 

 

 

Restructured Loans - Performing:

 

 

 

 

 

Commercial real estate mortgage loans

 

4,630

 

3,186

 

Multi-family loans

 

 

 

Residential real estate mortgage loans

 

 

 

Commercial, financial and agricultural loans

 

274

 

 

Real estate construction and land loans

 

 

 

Installment/consumer loans

 

 

 

Total

 

4,904

 

3,186

 

 

 

 

 

 

 

Total Impaired Loans

 

$

9,023

 

$

9,866

 

 

The Bank had no foreclosed real estate at December 31, 2011, 2010 and 2009, respectively.

 

The following table represents impaired loans by class at December 31, 2011:

 

December 31, 2011

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Related
Allocated
Allowance

 

Average
Recorded
Investment

 

Interest
Income
Recognized

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

4,163

 

$

4,206

 

$

 

$

4,208

 

$

415

 

Non-owner occupied

 

916

 

916

 

 

929

 

15

 

Multi-family loans

 

 

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

First lien

 

338

 

344

 

 

346

 

 

Home equity

 

688

 

860

 

 

778

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

Secured

 

533

 

533

 

 

535

 

7

 

Unsecured

 

 

 

 

 

 

Real estate construction and land loans

 

250

 

371

 

 

 

250

 

 

Installment/consumer loans

 

 

 

 

 

 

Total with no related allowance recorded

 

6,888

 

7,230

 

 

7,046

 

437

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Residential real estate – First lien

 

1,223

 

1,329

 

76

 

1,241

 

 

Residential real estate – Home equity

 

693

 

700

 

29

 

694

 

 

Commercial – Secured

 

219

 

229

 

162

 

235

 

 

Total with an allowance recorded

 

2,135

 

2,258

 

267

 

2,170

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

4,163

 

4,206

 

 

4,208

 

415

 

Non-owner occupied

 

916

 

916

 

 

929

 

15

 

Multi-family loans

 

 

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

First lien

 

1,561

 

1,673

 

76

 

1,587

 

 

Home equity

 

1,381

 

1,560

 

29

 

1,472

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

Secured

 

752

 

762

 

162

 

770

 

7

 

Unsecured

 

 

 

 

 

 

Real estate construction and land loans

 

250

 

371

 

 

250

 

 

Installment/consumer loans

 

 

 

 

 

 

Total

 

$

9,023

 

$

9,488

 

$

267

 

$

9,216

 

$

437

 

 

December 31, 2010

 

Recorded
Investment

 

Unpaid Principal
Balance

 

Related
Allocated
Allowance

 

(In thousands)

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

Owner occupied

 

$

3,186

 

$

3,186

 

$

 

Non-owner occupied

 

228

 

228

 

 

Multi-family loans

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

First lien

 

1,742

 

1,829

 

 

Home equity

 

992

 

988

 

 

Commercial:

 

 

 

 

 

 

 

Secured

 

 

 

 

Unsecured

 

 

 

 

Real estate construction and land loans

 

2,936

 

3,171

 

 

Installment/consumer loans

 

82

 

82

 

 

Total with no related allowance recorded

 

9,166

 

9,484

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

Residential real estate - Home equity

 

700

 

700

 

7

 

Total with an allowance recorded

 

700

 

700

 

7

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

Owner occupied

 

3,186

 

3,186

 

 

Non-owner occupied

 

228

 

228

 

 

Multi-family loans

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

First lien

 

1,742

 

1,829

 

 

Home equity

 

1,692

 

1,688

 

7

 

Commercial:

 

 

 

 

 

 

 

Secured

 

 

 

 

Unsecured

 

 

 

 

Real estate construction and land loans

 

2,936

 

3,171

 

 

Installment/consumer loans

 

82

 

82

 

 

Total

 

$

9,866

 

$

10,184

 

$

7

 

 

Individually impaired loans were as follows:

 

December 31,

 

2010

 

2009

 

(In thousands)

 

 

 

 

 

Average of individually impaired loans during the year

 

$

10,124

 

$

7,406

 

Interest income recognized during impairment

 

122

 

135

 

Cash basis interest income recognized

 

 

 

 

Troubled Debt Restructurings

 

The terms of certain loans were modified and are considered troubled debt restructurings (“TDR”). The modification of the terms of such loans included one or a combination of the following: a reduction of the stated interest rate of the loan; an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk; or a permanent reduction of the recorded investment in the loan. The modification of these loans involved a loan to borrowers who were experiencing financial difficulties.

 

In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed to determine if that borrower is currently in payment default under any of its obligations or whether there is a probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under the Company’s internal underwriting policy.

 

The terms of certain other loans were modified during the year ending December 31, 2011 that did not meet the definition of a TDR. These loans have a total recorded investment as of December 31, 2011 of $15.0 million. The modification of these loans involved a modification of the terms of loans to borrowers who were not experiencing financial difficulties.

 

The following table presents loans by class modified as troubled debt restructurings that occurred during the year ended December 31, 2011:

 

 

 

Number of
Contracts

 

Pre-Modification
Outstanding
Recorded
Investment

 

Post-Modification
Outstanding
Recorded
Investment

 

(In thousands)

 

 

 

 

 

 

 

Troubled Debt Restructurings

 

 

 

 

 

 

 

Originated loans

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

Owner occupied

 

2

 

$

538

 

$

538

 

Non-owner occupied

 

1

 

916

 

916

 

Multi-Family

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

First lien

 

 

 

 

Home equity

 

1

 

347

 

338

 

Commercial:

 

 

 

 

 

 

 

Secured

 

2

 

273

 

273

 

Unsecured

 

1

 

241

 

219

 

Real estate construction and land loans

 

 

 

 

Installment/consumer loans

 

 

 

 

Total loans

 

7

 

$

2,315

 

$

2,284

 

 

The TDRs described above increased the allowance for loan losses by $0.2 million and resulted in charge offs of $0.9 million during the year ended December 31, 2011.

 

There were two loans modified as TDRs for which there was a payment default within twelve months following the modification.  These loans have since made the required payments and are current with the terms of the agreements. A loan is considered to be in payment default once it is 30 days contractually past due under the modified terms.

 

As of December 31, 2011 and December 31, 2010, the Company had $2.0 million and $4.7 million, respectively of nonaccrual TDR loans. As of December 31, 2011 two of the borrowers with loans totaling $0.5 million are complying with the modified terms of the loans and are currently making payments. Another borrower with loans totaling $1.5 million is past due but currently making payments.  The decrease in nonaccrual TDR loans at December 31, 2011 was due to $2.3 million in nonaccrual TDR loans that were reported as held for sale at December 31, 2011. These loans were subsequently sold in January 2012 with no additional gain or loss recognized. Total nonaccrual TDR loans are secured with collateral that has an appraised value of $4.2 million. Furthermore, the Bank has no commitment to lend additional funds to these debtors.

 

In addition, the Company has four borrowers with performing TDR loans of $4.9 million at December 31, 2011 that are current and secured with collateral that has an appraised value of approximately $11.5 million.  At December 31, 2010, the Company had one borrower with TDR loans of $3.2 million that was current and secured with collateral that had an appraised value of approximately $5.4 million as well as personal guarantees. Management believes that the ultimate collection of principal and interest is reasonably assured and therefore continues to recognize interest income on an accrual basis. Two of the loans were restructured during the third quarter of 2011 and one of the loans in the second quarter of 2011 and since that time the interest income recognized has been immaterial. The fourth loan was restructured during the third quarter of 2008 and since that time $0.4 million of interest income has been recognized. In addition, the Bank has no commitment to lend additional funds to these debtors.

 

Loans Acquired with Deteriorated Credit Quality

 

In connection with the Hamptons State Bank merger, the Company acquired loans with deteriorated credit quality. Acquired loans for which it was probable at acquisition that all contractually required payments would not be collected are as follows:

 

(In thousands)

 

2011

 

Contractually required payments receivable of loans purchased during the year:

 

 

 

Commercial real estate mortgage loans

 

$

1,169

 

Multi-family loans

 

 

Residential real estate mortgage loans

 

 

Commercial, financial and agricultural loans

 

773

 

Real estate construction and land loans

 

340

 

Installment/consumer loans

 

7

 

 

 

$

2,289

 

 

 

 

 

Cash flows expected to be collected at acquisition

 

$

1,770

 

Fair value of acquired loans at acquisition

 

1,052

 

 

Accretable yield, or income expected to be collected, is as follows:

 

(In thousands)

 

 

 

Balance at January 1, 2011

 

$

 

Hamptons State Bank Acquisition

 

(718

)

Accretion of income

 

86

 

Reclassifications from nonaccretable yield

 

 

Disposals

 

 

Balance at December 31, 2011

 

$

(632

)

 

Income is not recognized on certain acquired loans if the Company cannot reasonably estimate cash flows expected to be collected.

 

Related Party Loans

 

Certain directors, executive officers, and their related parties, including their immediate families and companies in which they are principal owners, were loan customers of the Bank during 2011 and 2010.

 

The following table sets forth selected information about related party loans at December 31, 2011:

 

 

 

Balance
Outstanding

 

(In thousands)

 

 

 

Balance at December 31, 2010

 

$

1,074

 

New loans

 

 

Effective change in related parties

 

 

Advances

 

4

 

Repayments

 

(28

)

Balance at December 31, 2011

 

$

1,050