Loans and Allowance for Loan Losses
6 Months Ended
Jun. 30, 2012
Loans and Allowance for Loan Losses [Abstract]  
Loans and Allowance for Loan Losses

Note 4. Loans and Allowance for Loan Losses

Loans at June 30, 2012 and December 31, 2011 consisted of the following:

 

                 
    June 30,
2012
    December 31,
2011
 

Commercial business

  $ 8,147     $ 6,986  

Commercial real estate

    42,061       38,348  

One-to-four family

    153,731       150,613  

Home equity

    9,305       9,612  

Consumer

    6,825       8,318  
   

 

 

   

 

 

 
      220,069       213,877  

Premiums, net

    72       71  

Deferred loan costs, net

    530       494  

Allowance for loan losses

    (2,186     (1,754
   

 

 

   

 

 

 
    $ 218,485     $ 212,688  
   

 

 

   

 

 

 

The Bank originates loans to individuals and businesses, geographically concentrated primarily near the Bank’s offices in Dallas and Plano, Texas. Loan balances, interest rates, loan terms and collateral requirements vary according to the type of loan offered and overall credit-worthiness of the potential borrower.

Commercial business. Commercial business loans are made to customers for the purpose of acquiring equipment and other general business purposes. Commercial business loans are made based primarily on the historical and projected cash flow of the borrower and, to a lesser extent, the underlying collateral. Commercial business loans generally carry higher risk of default since their repayment generally depends on the successful operation of the business and the sufficiency of collateral.

Commercial real estate. Commercial real estate loans are secured primarily by office buildings, retail centers, owner-occupied offices, condominiums, developed lots and land. Commercial real estate loans are underwritten based on the economic viability of the property and creditworthiness of the borrower, with emphasis given to projected cash flow as a percentage of debt service requirements. These loans carry significant credit risks as they involve larger balances concentrated with single borrowers or groups of related borrowers. Repayment of loans secured by income-producing properties generally depends on the successful operation of the real estate project and may be subject to a greater extent to adverse market conditions and the general economy.

One-to-four family. One-to-four family loans are underwritten based on the applicant’s employment and credit history and the appraised value of the property.

Home equity. Home equity loans are underwritten similar to one-to-four family loans. Collateral value could be negatively impacted by declining real estate values.

Consumer. Consumer loans include automobile, signature and other consumer loans. Potential credit risks include rapidly depreciable assets, such as automobiles, which could adversely affect the value of the collateral.

 

Following is an age analysis of past due loans by loan class as of June 30, 2012 and December 31, 2011:

 

                                                 
    Commercial
Business
    Commercial
Real Estate
    One-to-Four
Family
    Home
Equity
    Consumer     Total  

At June 30, 2012:

                                               

Past Due:

                                               

30-59 days

  $ —       $ 296     $ 1,364     $ —       $ 10     $ 1,670  

60-89 days

    —         —         148       —         1       149  

90 days or more

    —         —         —         —         —         —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total past due

    —         296       1,512       —         11       1,819  

Current

    8,147       41,765       152,219       9,305       6,814       218,250  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $ 8,147     $ 42,061     $ 153,731     $ 9,305     $ 6,825     $ 220,069  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

At December 31, 2011

                                               

Past Due:

                                               

30-59 days

  $ —       $ —       $ 2,457     $ 27     $ 16     $ 2,500  

60-89 days

    —         —         161       —         1       162  

90 days or more

    —         —         207       —         —         207  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total past due

    —         —         2,825       27       17       2,869  

Current

    6,986       38,348       147,788       9,585       8,301       211,008  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $ 6,986     $ 38,348     $ 150,613     $ 9,612     $ 8,318     $ 213,877  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The Bank utilizes a nine-point internal risk rating system for commercial real estate and commercial business loans, which provides a comprehensive analysis of the credit risk inherent in each loan. The rating system provides for five pass ratings. Rating grades six through nine comprise the adversely rated credits.

The Bank classifies problem and potential problem loans for all loan types using the regulatory classifications of special mention, substandard, doubtful and loss, which for commercial real estate and commercial business loans correspond to the risk ratings of six, seven, eight and nine, respectively. The regulatory classifications are updated, when warranted.

A loan is considered substandard if it is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Substandard loans include those characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. Loans classified as doubtful have all of the weaknesses inherent in those classified substandard with the added characteristic that the weaknesses present make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable. Loans or portions of loans classified as loss, are those considered uncollectible and of such little value that their continuance is not warranted. Loans that do not expose the Bank to risk sufficient to warrant classification in one of the aforementioned categories, but which possess potential weaknesses that deserve management’s close attention, are required to be designated as special mention.

 

Following is a summary of loans by grade or classification as of June 30, 2012 and December 31, 2011:

 

                                                 
    Commercial
Business
    Commercial
Real Estate
    One-to-Four
Family
    Home
Equity
    Consumer     Total  

At June 30, 2012:

                                               

Credit Quality Indicator:

                                               

Credit Risk Profile by Grade or Classification:

                                               

Pass

  $ 8,147     $ 34,943     $ 150,584     $ 9,296     $ 6,796     $ 209,766  

Special Mention

    —         —         558       9       28       595  

Substandard

    —         7,118       2,589       —         1       9,708  

Doubtful

    —         —         —         —         —         —    

Loss

    —         —         —         —         —         —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 8,147     $ 42,061     $ 153,731     $ 9,305     $ 6,825     $ 220,069  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

At December 31, 2011

                                               

Credit Quality Indicator:

                                               

Credit Risk Profile by Grade or Classification:

                                               

Pass

  $ 6,986     $ 31,170     $ 148,433     $ 9,600     $ 8,281     $ 204,470  

Special Mention

    —         —         687       12       37       736  

Substandard

    —         7,178       1,493       —         —         8,671  

Doubtful

    —         —         —         —         —         —    

Loss

    —         —         —         —         —         —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 6,986     $ 38,348     $ 150,613     $ 9,612     $ 8,318     $ 213,877  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Impaired loans and nonperforming loans by loan class at June 30, 2012 and December 31, 2011 were summarized as follows:

 

                                                 
    Commercial
Business
    Commercial
Real Estate
    One-to-Four
Family
    Home
Equity
    Consumer     Total  

At June 30, 2012:

                                               

Impaired loans:

                                               

Impaired loans with an allowance for loan losses

  $ —       $ 1,463     $ 392     $ —       $ 13     $ 1,868  

Impaired loans with no allowance for loan losses

    —         3,734       1,540       —         10       5,284  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans

  $ —       $ 5,197     $ 1,932     $ —       $ 23     $ 7,152  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal balance of impaired loans

  $ —       $ 5,197     $ 1,932     $ —       $ 23     $ 7,152  

Allowance for loan losses on impaired loans

  $ —       $ 130     $ 98     $ —       $ 4     $ 232  

Average recorded investment in impaired loans

  $ —       $ 5,237     $ 1,914     $ 8     $ 26     $ 7,185  
             

Nonperforming loans:

                                               

Nonaccrual loans

  $ —       $ 5,197     $ 1,715     $ —       $ 13     $ 6,925  

Loans past due 90 days and still accruing

    —         —         —         —         —         —    

Troubled debt restructurings (not included in nonaccrual loans)

    —         —         208       —         21       229  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    $ —       $ 5,197     $ 1,923     $ —       $ 34     $ 7,154  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

At December 31, 2011

                                               

Impaired loans:

                                               

Impaired loans with an allowance for loan losses

  $ —       $ —       $ 16     $ —       $ 15     $ 31  

Impaired loans with no allowance for loan losses

    —         5,258       1,741       12       15       7,026  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans

  $ —       $ 5,258     $ 1,757     $ 12     $ 30     $ 7,057  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Unpaid principal balance of impaired loans

  $ —       $ 5,258     $ 1,757     $ 12     $ 30     $ 7,057  

Allowance for loan losses on impaired loans

  $ —       $ —       $ 14     $ —       $ 5     $ 19  

Average recorded investment in impaired loans

  $ 177     $ 5,319     $ 2,203     $ 101     $ 34     $ 7,834  
             

Nonperforming loans:

                                               

Nonaccrual loans

  $ —       $ —       $ 207     $ —       $ —       $ 207  

Loans past due 90 days and still accruing

    —         —         —         —         —         —    

Troubled debt restructurings (not included in nonaccrual loans)

    —         5,258       1,497       —         64       6,819  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    $ —       $ 5,258     $ 1,704     $ —       $ 64     $ 7,026  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

For the six months ended June 30, 2012 and 2011, gross interest income that would have been recorded had our non-accruing loans been current in accordance with their original terms was $207 and $149, respectively. Interest income recognized on such loans for the six months ended June 30, 2012 and 2011 was $148 and $30, respectively. Interest income recognized on impaired loans for the six months ended June 30, 2012 and 2011 was $145 and $30, respectively.

 

Following is a summary of the activity in the allowance for loan losses by loan class for the six months ended June 30, 2012 and 2011 and total investment in loans at June 30, 2012, December 31, 2011 and June 30, 2011:

 

                                                 
    Commercial
Business
    Commercial
Real Estate
    One-to-Four
Family
    Home
Equity
    Consumer     Total  

Six Months Ended June 30, 2012

                                               

Allowance for Loan Losses:

                                               

Balance, beginning of period

  $ 130     $ 624     $ 778     $ 133     $ 89     $ 1,754  

Provision for loan losses

    63       350       329       (15     (25     702  

Loans charged to the allowance

    —         —         (240     (28     (11     (279

Recoveries of loans previously charged off

    —         —         1       1       7       9  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, end of period

  $ 193     $ 974     $ 868     $ 91     $ 60     $ 2,186  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

  $ —       $ 130     $ 98     $ —       $ 4     $ 232  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

  $ 193     $ 844     $ 770     $ 91     $ 56     $ 1,954  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

At June 30, 2012:

                                               

Loans:

                                               

Ending balance

  $ 8,147     $ 42,061     $ 153,731     $ 9,305     $ 6,825     $ 220,069  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance individually evaluated for impairment

  $ —       $ 5,197     $ 1,932     $ —       $ 23     $ 7,152  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance collectively evaluated for impairment

  $ 8,147     $ 36,864     $ 151,799     $ 9,305     $ 6,802     $ 212,917  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

At December 31, 2011:

                                               

Loans:

                                               

Ending balance

  $ 6,986     $ 38,348     $ 150,613     $ 9,612     $ 8,318     $ 213,877  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance individually evaluated for impairment

  $ —       $ 5,258     $ 1,757     $ 12     $ 30     $ 7,057  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance collectively evaluated for impairment

  $ 6,986     $ 33,090     $ 148,856     $ 9,600     $ 8,288     $ 206,820  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Six Months Ended June 30, 2011:

                                               

Allowance for Loan Losses:

                                               

Balance, beginning of period

  $ 131     $ 1,081     $ 736     $ 60     $ 128     $ 2,136  

Provision for loan losses

    51       112       254       10       (16     411  

Loans charged to the allowance

    (125     (467     (73     —         (31     (696

Recoveries of loans previously charged off

    —         —         —         —         8       8  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, end of period

  $ 57     $ 726     $ 917     $ 70     $ 89     $ 1,859  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

  $ —       $ 218     $ 260     $ 16     $ —       $ 494  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

  $ 57     $ 508     $ 657     $ 54     $ 89     $ 1,365  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

At June 30, 2011:

                                               

Loans:

                                               

Ending balance

  $ 3,594     $ 31,522     $ 141,029     $ 10,117     $ 9,319     $ 195,581  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance individually evaluated for impairment

  $ 319     $ 5,789     $ 3,010     $ 112     $ 23     $ 9,253  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance collectively evaluated for impairment

  $ 3,275     $ 25,733     $ 138,019     $ 10,005     $ 9,296     $ 186,328  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The $291 increase in the provision for loan losses for the six months ended June 30, 2012 versus June 30, 2011 was primarily attributable to an increase in the loss experience factors used to determine the general allowance for loan losses.

We establish an allocated allowance when loans are determined to be impaired, including troubled debt restructurings. The allowance is measured by determining the present value of expected future cash flows or, for collateral-dependent loans, the fair value of the collateral adjusted for market conditions and selling expenses. The Company has allocated allowance for loan losses of $232 and $5 to customers whose loan terms have been modified in troubled debt restructurings as of June 30, 2012 and December 31, 2011. The Company has not committed to lend additional amounts to customers with outstanding loans that are classified as troubled debt restructurings at June 30, 2012 and December 31, 2011.

During the periods ended June 30, 2012 and 2011, the terms of certain loans were modified as troubled debt restructurings. 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.

 

Modifications involving a reduction of the stated interest rate of the loan were for periods ranging from nine months to five years. Modifications involving an extension of the maturity date were for periods ranging from three months to five years.

Following is a summary of troubled debt restructurings during the six months ended June 30, 2012 and 2011 and loans that have been restructured during the previous twelve months that subsequently defaulted during the six months ended June 30, 2012 and 2011:

 

                                                 
    Commercial
Business
    Commercial
Real Estate
    One-to-Four
Family
    Home
Equity
    Consumer     Total  

Troubled debt restructurings during the six months ended June 30, 2012:

                                               

Number of contracts

    —         —         1       —         —         1  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pre-restructuring outstanding recorded investment

  $ —       $ —       $ 392     $ —       $ —       $ 392  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Post-restructuring outstanding recorded investment

  $ —       $ —       $ 392     $ —       $ —       $ 392  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Troubled debt restructurings during the previous twelve months that subsequently defaulted during the six months ended June 30, 2012

                                               

Number of contracts

    —         —         3       —         —         3  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Recorded investment

  $ —       $ —       $ 1,264     $ —       $ —       $ 1,264  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Troubled debt restructurings during the six months ended June 30, 2011:

                                               

Number of contracts

    —         3       —         —         1       4  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pre-restructuring outstanding recorded investment

  $ —       $ 5,581     $ —       $ —       $ 9     $ 5,590  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Post-restructuring outstanding recorded investment

  $ —       $ 5,251     $ —       $ —       $ 9     $ 5,260  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Troubled debt restructurings during the previous twelve months that subsequently defaulted during the six months ended June 30, 2011

                                               

Number of contracts

    —         —         1       —         1       2  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Recorded investment

  $ —       $ —       $ 71     $ —       $ 5     $ 76  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The Bank originated $35,691 and $21,089 in loans during the six months ended June 30, 2012 and 2011, respectively, which were placed with various correspondent lending institutions. Proceeds on sales of these loans were $31,516 and $22,697 for the six months ended June 30, 2012 and 2011, respectively. Gains on sales of these loans were $879 and $529 for the six months ended June 30, 2012 and 2011, respectively. These loans were sold with servicing rights released.

Loans serviced for the benefit of others amounted to $3,229, $3,257 and $2,578 at June 30, 2012, December 31, 2011 and June 30, 2011, respectively.