These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| Delaware | 34-1877137 | |
| (State or other jurisdiction of | (IRS Employer | |
| incorporation or organization) | Identification No.) |
| Large accelerated filer o | Accelerated filer o | Non-accelerated filer o | Smaller reporting company þ |
| Page | ||||||||
|
|
||||||||
|
|
||||||||
| 3 | ||||||||
|
|
||||||||
| 4 | ||||||||
|
|
||||||||
| 5 | ||||||||
|
|
||||||||
| 7 | ||||||||
|
|
||||||||
| 8 | ||||||||
|
|
||||||||
| 40 | ||||||||
|
|
||||||||
| 60 | ||||||||
|
|
||||||||
|
|
||||||||
| 61 | ||||||||
|
|
||||||||
| 61 | ||||||||
|
|
||||||||
| 62 | ||||||||
|
|
||||||||
| Exhibit 11.1 | ||||||||
| Exhibit 31.1 | ||||||||
| Exhibit 31.2 | ||||||||
| Exhibit 32.1 | ||||||||
| March 31, | December 31, | |||||||
| 2011 | 2010 | |||||||
| (unaudited) | ||||||||
|
ASSETS
|
||||||||
|
Cash and cash equivalents
|
$ | 69,558 | $ | 34,275 | ||||
|
Securities available for sale
|
25,896 | 28,798 | ||||||
|
Loans held for sale
|
1,361 | 1,953 | ||||||
|
Loans, net of allowance of $9,417 and $9,758
|
178,972 | 190,767 | ||||||
|
FHLB stock
|
1,942 | 1,942 | ||||||
|
Loan servicing rights
|
54 | 57 | ||||||
|
Foreclosed assets, net
|
3,509 | 4,509 | ||||||
|
Premises and equipment, net
|
5,903 | 6,016 | ||||||
|
Assets held for sale
|
535 | 535 | ||||||
|
Other intangible assets
|
119 | 129 | ||||||
|
Bank owned life insurance
|
4,175 | 4,143 | ||||||
|
Accrued interest receivable and other assets
|
2,082 | 2,108 | ||||||
|
|
||||||||
|
|
$ | 294,106 | $ | 275,232 | ||||
|
|
||||||||
|
|
||||||||
|
LIABILITIES AND STOCKHOLDERS EQUITY
|
||||||||
|
Deposits
|
||||||||
|
Noninterest bearing
|
$ | 18,886 | $ | 20,392 | ||||
|
Interest bearing
|
229,999 | 206,989 | ||||||
|
|
||||||||
|
Total deposits
|
248,885 | 227,381 | ||||||
|
Long-term FHLB advances
|
21,742 | 23,942 | ||||||
|
Other borrowings
|
1,500 | | ||||||
|
Advances by borrowers for taxes and insurance
|
141 | 213 | ||||||
|
Accrued interest payable and other liabilities
|
2,552 | 2,552 | ||||||
|
Subordinated debentures
|
5,155 | 5,155 | ||||||
|
|
||||||||
|
Total liabilities
|
279,975 | 259,243 | ||||||
|
|
||||||||
|
Stockholders equity
|
||||||||
|
Preferred stock, Series A, $.01 par value; aggregate
liquidation value $7,408 in 2011, $7,225 in 2010
1,000,000 shares authorized; 7,225 shares issued
|
7,082 | 7,069 | ||||||
|
Common stock, $.01 par value,
shares authorized; 12,000,000
shares issued; 4,686,331 in 2011 and 2010
|
47 | 47 | ||||||
|
Common stock warrant
|
217 | 217 | ||||||
|
Additional paid-in capital
|
27,554 | 27,542 | ||||||
|
Accumulated deficit
|
(18,131 | ) | (16,313 | ) | ||||
|
Accumulated other comprehensive income
|
607 | 672 | ||||||
|
Treasury stock, at cost; 558,533 shares
|
(3,245 | ) | (3,245 | ) | ||||
|
|
||||||||
|
Total stockholders equity
|
14,131 | 15,989 | ||||||
|
|
||||||||
|
|
$ | 294,106 | $ | 275,232 | ||||
|
|
||||||||
3
| Three months ended | ||||||||
| March 31, | ||||||||
| 2011 | 2010 | |||||||
|
Interest and dividend income
|
||||||||
|
Loans, including fees
|
$ | 2,442 | $ | 3,146 | ||||
|
Securities
|
155 | 196 | ||||||
|
FHLB stock dividends
|
22 | 22 | ||||||
|
Federal funds sold and other
|
30 | 8 | ||||||
|
|
||||||||
|
|
2,649 | 3,372 | ||||||
|
Interest expense
|
||||||||
|
Deposits
|
702 | 919 | ||||||
|
Long-term FHLB advances and other debt
|
167 | 184 | ||||||
|
Subordinated debentures
|
41 | 40 | ||||||
|
|
||||||||
|
|
910 | 1,143 | ||||||
|
|
||||||||
|
|
||||||||
|
Net interest income
|
1,739 | 2,229 | ||||||
|
|
||||||||
|
Provision for loan losses
|
1,419 | 748 | ||||||
|
|
||||||||
|
|
||||||||
|
Net interest income after provision for loan losses
|
320 | 1,481 | ||||||
|
|
||||||||
|
Noninterest income
|
||||||||
|
Service charges on deposit accounts
|
61 | 70 | ||||||
|
Net gains on sales of loans
|
40 | 150 | ||||||
|
Loan servicing fees, net
|
8 | 8 | ||||||
|
Net gain on sales of securities
|
| 240 | ||||||
|
Earnings on bank owned life insurance
|
32 | 33 | ||||||
|
Other
|
15 | 9 | ||||||
|
|
||||||||
|
|
156 | 510 | ||||||
|
|
||||||||
|
Noninterest expense
|
||||||||
|
Salaries and employee benefits
|
1,041 | 1,053 | ||||||
|
Occupancy and equipment
|
85 | 68 | ||||||
|
Data processing
|
144 | 155 | ||||||
|
Franchise taxes
|
66 | 93 | ||||||
|
Professional fees
|
301 | 206 | ||||||
|
Director fees
|
46 | 26 | ||||||
|
Postage, printing and supplies
|
48 | 59 | ||||||
|
Advertising and promotion
|
10 | 28 | ||||||
|
Telephone
|
22 | 24 | ||||||
|
Loan expenses
|
10 | 27 | ||||||
|
Foreclosed assets, net
|
33 | | ||||||
|
Depreciation
|
114 | 131 | ||||||
|
FDIC premiums
|
175 | 149 | ||||||
|
Amortization of intangibles
|
10 | 10 | ||||||
|
OTS assessment
|
37 | 23 | ||||||
|
Other
|
48 | 54 | ||||||
|
|
||||||||
|
|
2,190 | 2,106 | ||||||
|
|
||||||||
|
|
||||||||
|
Loss before income taxes
|
(1,714 | ) | (115 | ) | ||||
|
|
||||||||
|
Income tax benefit
|
| (20 | ) | |||||
|
|
||||||||
|
|
||||||||
|
Net loss
|
(1,714 | ) | (95 | ) | ||||
|
Preferred stock dividends and accretion of
discount on preferred stock
|
(104 | ) | (102 | ) | ||||
|
|
||||||||
|
Net loss attributable to common stockholders
|
$ | (1,818 | ) | $ | (197 | ) | ||
|
|
||||||||
|
|
||||||||
|
Loss per common share:
|
||||||||
|
Basic
|
$ | (0.44 | ) | $ | (0.05 | ) | ||
|
Diluted
|
$ | (0.44 | ) | $ | (0.05 | ) | ||
4
| Accumulated | ||||||||||||||||||||||||||||||||
| Common | Additional | Other | Total | |||||||||||||||||||||||||||||
| Preferred | Common | Stock | Paid-In | Accumulated | Comprehensive | Treasury | Stockholders | |||||||||||||||||||||||||
| Stock | Stock | Warrant | Capital | Deficit | Income | Stock | Equity | |||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Balance at January 1, 2011
|
$ | 7,069 | $ | 47 | $ | 217 | $ | 27,542 | $ | (16,313 | ) | $ | 672 | $ | (3,245 | ) | $ | 15,989 | ||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Comprehensive loss:
|
||||||||||||||||||||||||||||||||
|
Net loss
|
(1,714 | ) | (1,714 | ) | ||||||||||||||||||||||||||||
|
Change in unrealized gain (loss) on securities available for sale
|
(65 | ) | (65 | ) | ||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Total comprehensive loss
|
(1,779 | ) | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Accretion of discount on preferred stock
|
13 | (13 | ) | | ||||||||||||||||||||||||||||
|
Release of 3,314 stock based incentive plan shares, net of forfeitures
|
8 | 8 | ||||||||||||||||||||||||||||||
|
Stock option expense, net of forfeitures
|
4 | 4 | ||||||||||||||||||||||||||||||
|
Preferred stock dividends
|
(91 | ) | (91 | ) | ||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Balance at March 31, 2011
|
$ | 7,082 | $ | 47 | $ | 217 | $ | 27,554 | $ | (18,131 | ) | $ | 607 | $ | (3,245 | ) | $ | 14,131 | ||||||||||||||
|
|
||||||||||||||||||||||||||||||||
5
| Retained | Accumulated | |||||||||||||||||||||||||||||||
| Common | Additional | Earnings | Other | Total | ||||||||||||||||||||||||||||
| Preferred | Common | Stock | Paid-In | (Accumulated | Comprehensive | Treasury | Stockholders | |||||||||||||||||||||||||
| Stock | Stock | Warrant | Capital | Deficit) | Income | Stock | Equity | |||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Balance at January 1, 2010
|
$ | 7,021 | $ | 47 | $ | 217 | $ | 27,517 | $ | (9,034 | ) | $ | 704 | $ | (3,245 | ) | $ | 23,227 | ||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Comprehensive loss:
|
||||||||||||||||||||||||||||||||
|
Net loss
|
(95 | ) | (95 | ) | ||||||||||||||||||||||||||||
|
Change in unrealized gain (loss) on securities available
for sale,
net of reclassification and tax effects
|
(286 | ) | (286 | ) | ||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Total comprehensive loss
|
(381 | ) | ||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Accretion of discount on preferred stock
|
12 | (12 | ) | | ||||||||||||||||||||||||||||
|
Release of 1,372 stock based incentive plan shares
|
7 | 7 | ||||||||||||||||||||||||||||||
|
Tax effect from vesting of stock based incentive plan shares
|
(20 | ) | (20 | ) | ||||||||||||||||||||||||||||
|
Stock option expense
|
2 | 2 | ||||||||||||||||||||||||||||||
|
Preferred stock dividends
|
(90 | ) | (90 | ) | ||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Balance at March 31, 2010
|
$ | 7,033 | $ | 47 | $ | 217 | $ | 27,506 | $ | (9,231 | ) | $ | 418 | $ | (3,245 | ) | $ | 22,745 | ||||||||||||||
|
|
||||||||||||||||||||||||||||||||
6
| Three months ended March 31, | ||||||||
| 2011 | 2010 | |||||||
|
|
||||||||
|
Net loss
|
$ | (1,714 | ) | $ | (95 | ) | ||
|
Adjustments to reconcile net loss to net cash from operating activities:
|
||||||||
|
Provision for loan losses
|
1,419 | 748 | ||||||
|
Valuation gain on mortgage servicing rights
|
(2 | ) | | |||||
|
Depreciation
|
114 | 131 | ||||||
|
Amortization, net
|
192 | 57 | ||||||
|
Net realized gain on sale of securities
|
| (240 | ) | |||||
|
Originations of loans held for sale
|
(12,499 | ) | (15,802 | ) | ||||
|
Proceeds from sale of loans held for sale
|
13,130 | 16,141 | ||||||
|
Net gain on sale of loans
|
(40 | ) | (150 | ) | ||||
|
Stock-based compensation expense
|
13 | 9 | ||||||
|
Change in deferred income taxes (net of change in valuation allowance)
|
| (20 | ) | |||||
|
Net change in:
|
||||||||
|
Bank owned life insurance
|
(32 | ) | (33 | ) | ||||
|
Accrued interest receivable and other assets
|
26 | (58 | ) | |||||
|
Accrued interest payable and other liabilities
|
(103 | ) | (164 | ) | ||||
|
|
||||||||
|
Net cash from operating activities
|
504 | 524 | ||||||
|
|
||||||||
|
Cash flows from investing activities
|
||||||||
|
Available-for-sale securities:
|
||||||||
|
Sales
|
| 9,031 | ||||||
|
Maturities, prepayments and calls
|
2,671 | 1,445 | ||||||
|
Purchases
|
| (12,572 | ) | |||||
|
Loan originations and payments, net
|
10,396 | 2,624 | ||||||
|
Proceeds from sale of portfolio loans
|
| 4,302 | ||||||
|
Additions to premises and equipment
|
(1 | ) | (15 | ) | ||||
|
Proceeds from the sale of foreclosed assets
|
1,000 | | ||||||
|
|
||||||||
|
Net cash from investing activities
|
14,066 | 4,815 | ||||||
|
|
||||||||
|
Cash flows from financing activities
|
||||||||
|
Net change in deposits
|
21,485 | 23,636 | ||||||
|
Net change in short-term borrowings from the FHLB and other debt
|
1,500 | (2,065 | ) | |||||
|
Repayments on long-term FHLB advances and other debt
|
(2,200 | ) | (6,000 | ) | ||||
|
Net change in advances by borrowers for taxes and insurance
|
(72 | ) | (86 | ) | ||||
|
Cash dividends paid on preferred stock
|
| (90 | ) | |||||
|
|
||||||||
|
Net cash from financing activities
|
20,713 | 15,395 | ||||||
|
|
||||||||
|
Net change in cash and cash equivalents
|
35,283 | 20,734 | ||||||
|
|
||||||||
|
Beginning cash and cash equivalents
|
34,275 | 2,973 | ||||||
|
|
||||||||
|
|
||||||||
|
Ending cash and cash equivalents
|
$ | 69,558 | $ | 23,707 | ||||
|
|
||||||||
|
|
||||||||
|
Supplemental cash flow information:
|
||||||||
|
Interest paid
|
$ | 823 | $ | 1,105 | ||||
7
| Three months ended March 31, | ||||||||
| 2011 | 2010 | |||||||
|
Basic
|
||||||||
|
Net loss
|
$ | (1,714 | ) | $ | (95 | ) | ||
|
Less: Preferred dividends and accretion of discount on preferred stock
|
(104 | ) | (102 | ) | ||||
|
Net loss allocated to unvested share-based payment awards
|
13 | | ||||||
|
|
||||||||
|
Net loss allocated to common stockholders
|
$ | (1,805 | ) | $ | (197 | ) | ||
|
|
||||||||
|
|
||||||||
|
Weighted average common shares outstanding
|
4,098,266 | 4,095,217 | ||||||
|
|
||||||||
|
|
||||||||
|
Basic loss per common share
|
$ | (0.44 | ) | $ | (0.05 | ) | ||
|
|
||||||||
|
|
||||||||
|
Diluted
|
||||||||
|
Net loss allocated to common stockholders
|
$ | (1,805 | ) | $ | (197 | ) | ||
|
|
||||||||
|
|
||||||||
|
Weighted average common shares outstanding for basic loss per common
share
|
4,098,266 | 4,095,217 | ||||||
|
Add: Dilutive effects of assumed exercises of stock options
|
| | ||||||
|
Add: Dilutive effects of assumed exercises of stock warrant
|
| | ||||||
|
|
||||||||
|
|
||||||||
|
Average shares and dilutive potential common shares
|
4,098,266 | 4,095,217 | ||||||
|
|
||||||||
|
|
||||||||
|
Diluted loss per common share
|
$ | (0.44 | ) | $ | (0.05 | ) | ||
|
|
||||||||
8
| Three months ended March 31, | ||||||||
| 2011 | 2010 | |||||||
|
Stock options
|
273,246 | 300,220 | ||||||
|
Stock warrant
|
336,568 | 336,568 | ||||||
9
| Gross | Gross | |||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | |||||||||||||
| Cost | Gains | Losses | Value | |||||||||||||
|
March 31, 2011
|
||||||||||||||||
|
Issued by U.S. government-sponsored entities and agencies:
|
||||||||||||||||
|
Mortgage-backed securities residential
|
$ | 1,739 | $ | 223 | $ | | $ | 1,962 | ||||||||
|
Collateralized mortgage obligations
|
23,550 | 385 | 1 | 23,934 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 25,289 | $ | 608 | $ | 1 | $ | 25,896 | ||||||||
|
|
||||||||||||||||
| Gross | Gross | |||||||||||||||
| Amortized | Unrealized | Unrealized | Fair | |||||||||||||
| Cost | Gains | Losses | Value | |||||||||||||
|
December 31, 2010
|
||||||||||||||||
|
Issued by U.S. government-sponsored entities and agencies:
|
||||||||||||||||
|
Mortgage-backed securities residential
|
$ | 1,884 | $ | 223 | $ | | $ | 2,107 | ||||||||
|
Collateralized mortgage obligations
|
26,242 | 463 | 14 | 26,691 | ||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 28,126 | $ | 686 | $ | 14 | $ | 28,798 | ||||||||
|
|
||||||||||||||||
| Three months | ||||
| ended | ||||
| March 31, 2010 | ||||
|
Proceeds
|
$ | 9,031 | ||
|
Gross gains
|
240 | |||
|
Gross losses
|
| |||
10
| March 31, | December 31, | |||||||
| 2011 | 2010 | |||||||
|
Pledged as collateral for:
|
||||||||
|
FHLB advances
|
$ | 10,409 | $ | 10,657 | ||||
|
Public deposits
|
3,954 | 4,210 | ||||||
|
Customer repurchase agreements
|
4,925 | 2,465 | ||||||
|
Interest-rate swaps
|
1,499 | 1,589 | ||||||
|
|
||||||||
|
Total
|
$ | 20,787 | $ | 18,921 | ||||
|
|
||||||||
| Less than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||
| March 31, 2011 | Unrealized | Unrealized | Unrealized | |||||||||||||||||||||
| Description of Securities | Fair Value | Loss | Fair Value | Loss | Fair Value | Loss | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Issued by U.S. government-sponsored
entities and agencies:
|
||||||||||||||||||||||||
|
Collateralized mortgage obligations
|
$ | 2,089 | $ | 1 | $ | | $ | | $ | 2,089 | $ | 1 | ||||||||||||
|
|
||||||||||||||||||||||||
|
Total temporarily impaired
|
$ | 2,089 | $ | 1 | $ | | $ | | $ | 2,089 | $ | 1 | ||||||||||||
|
|
||||||||||||||||||||||||
| Less than 12 Months | 12 Months or More | Total | ||||||||||||||||||||||
| December 31, 2010 | Unrealized | |||||||||||||||||||||||
| Description of Securities | Fair Value | Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Issued by U.S. government-sponsored
entities and
agencies:
|
||||||||||||||||||||||||
|
Collateralized mortgage obligations
|
$ | 2,091 | $ | 14 | $ | | $ | | $ | 2,091 | $ | 14 | ||||||||||||
|
|
||||||||||||||||||||||||
|
Total temporarily impaired
|
$ | 2,091 | $ | | $ | | $ | | $ | 2,091 | $ | 14 | ||||||||||||
|
|
||||||||||||||||||||||||
11
| March 31, | December 31, | |||||||
| 2011 | 2010 | |||||||
|
|
||||||||
|
Commercial
|
$ | 35,523 | $ | 38,194 | ||||
|
Real estate:
|
||||||||
|
Single-family residential
|
21,966 | 23,273 | ||||||
|
Multi-family residential
|
33,240 | 35,308 | ||||||
|
Commercial
|
77,444 | 80,725 | ||||||
|
Construction
|
2,550 | 4,919 | ||||||
|
Consumer
|
||||||||
|
Home equity lines of credit
|
16,158 | 16,316 | ||||||
|
Other
|
1,508 | 1,790 | ||||||
|
|
||||||||
|
Subtotal
|
188,389 | 200,525 | ||||||
|
Less: ALLL
|
(9,417 | ) | (9,758 | ) | ||||
|
|
||||||||
|
|
||||||||
|
Loans, net
|
$ | 178,972 | $ | 190,767 | ||||
|
|
||||||||
12
| Real Estate | Consumer | |||||||||||||||||||||||||||||||
| Single- | Multi- |
Home
equity lines |
||||||||||||||||||||||||||||||
| Commercial | family | family | Commercial | Construction | of credit | Other | Total | |||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Beginning balance
|
$ | 1,879 | $ | 241 | $ | 2,520 | $ | 4,719 | $ | 74 | $ | 303 | $ | 22 | $ | 9,758 | ||||||||||||||||
|
Provision for loan losses
|
1,705 | (3 | ) | 218 | (372 | ) | (40 | ) | (104 | ) | 15 | 1,419 | ||||||||||||||||||||
|
Charge-offs
|
(500 | ) | (7 | ) | (800 | ) | (500 | ) | | | (18 | ) | (1,825 | ) | ||||||||||||||||||
|
Recoveries
|
71 | 2 | 1 | 1 | | 2 | 2 | 79 | ||||||||||||||||||||||||
|
Reclass of ALLL on
loan-related
commitments
(1)
|
(14 | ) | | | | | | | (14 | ) | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Ending balance
|
$ | 3,141 | $ | 233 | $ | 1,939 | $ | 3,848 | $ | 34 | $ | 201 | $ | 21 | $ | 9,417 | ||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Beginning balance
|
$ | 7,090 | ||
|
Provision for loan losses
|
748 | |||
|
Reclass of ALLL on loan-related commitments
(1)
|
(12 | ) | ||
|
Loans charged-off
|
(523 | ) | ||
|
Recoveries
|
93 | |||
|
|
||||
|
|
||||
|
Ending balance
|
$ | 7,396 | ||
|
|
||||
| (1) |
Reclassified to accrued interest payable and other liabilities in the consolidated
balance sheet.
|
13
| Real Estate | Consumer | |||||||||||||||||||||||||||||||
| Home equity | ||||||||||||||||||||||||||||||||
| Commercial | Single-family | Multi-family | Commercial | Construction | lines of credit | Other | Total | |||||||||||||||||||||||||
|
ALLL:
|
||||||||||||||||||||||||||||||||
|
Ending allowance balance
attributable to loans:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for impairment
|
$ | 728 | $ | | $ | 759 | $ | 1,450 | $ | | $ | | $ | | $ | 2,937 | ||||||||||||||||
|
Collectively evaluated for impairment
|
2,413 | 233 | 1,180 | 2,398 | 34 | 201 | 21 | 6,480 | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Total ending allowance balance
|
$ | 3,141 | $ | 233 | $ | 1,939 | $ | 3,848 | $ | 34 | $ | 201 | $ | 21 | $ | 9,417 | ||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for impairment
|
$ | 1,639 | $ | | $ | 3,186 | $ | 3,741 | $ | | $ | 136 | $ | | $ | 8,702 | ||||||||||||||||
|
Collectively evaluated for impairment
|
33,884 | 21,966 | 30,054 | 73,703 | 2,550 | 16,022 | 1,508 | 179,687 | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Total ending loan balance
|
$ | 35,523 | $ | 21,966 | $ | 33,240 | $ | 77,444 | $ | 2,550 | $ | 16,158 | $ | 1,508 | $ | 188,389 | ||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
14
| Real Estate | Consumer | |||||||||||||||||||||||||||||||
| Home equity | ||||||||||||||||||||||||||||||||
| lines of | ||||||||||||||||||||||||||||||||
| Commercial | Single-family | Multi-family | Commercial | Construction | credit | Other | Total | |||||||||||||||||||||||||
|
ALLL:
|
||||||||||||||||||||||||||||||||
|
Ending allowance balance attributable to loans:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for impairment
|
$ | 332 | $ | | $ | 1,296 | $ | 1,276 | $ | | $ | | $ | | $ | 2,904 | ||||||||||||||||
|
Collectively evaluated for impairment
|
1,547 | 241 | 1,224 | 3,443 | 74 | 303 | 22 | 6,854 | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Total ending allowance balance
|
$ | 1,879 | $ | 241 | $ | 2,520 | $ | 4,719 | $ | 74 | $ | 303 | $ | 22 | $ | 9,758 | ||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Loans:
|
||||||||||||||||||||||||||||||||
|
Individually evaluated for impairment
|
$ | 2,223 | $ | 142 | $ | 3,985 | $ | 4,250 | $ | | $ | 138 | $ | | $ | 10,738 | ||||||||||||||||
|
Collectively evaluated for impairment
|
35,971 | 23,131 | 31,323 | 76,475 | 4,919 | 16,178 | 1,790 | 189,787 | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Total ending loan balance
|
$ | 38,194 | $ | 23,273 | $ | 35,308 | $ | 80,725 | $ | 4,919 | $ | 16,316 | $ | 1,790 | $ | 200,525 | ||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
15
| Unpaid | Average | Interest | ||||||||||||||||||
| Principal | Recorded | ALLL | Recorded | Income | ||||||||||||||||
| Balance | Investment | Allocated | Investment | Recognized | ||||||||||||||||
|
With no related allowance recorded:
|
||||||||||||||||||||
|
Commercial
|
$ | 194 | $ | 144 | $ | | $ | 144 | $ | | ||||||||||
|
Real estate:
|
||||||||||||||||||||
|
Single-family residential
|
| | | 95 | | |||||||||||||||
|
Commercial:
|
||||||||||||||||||||
|
Non-owner occupied
|
76 | 76 | | 77 | | |||||||||||||||
|
Land
|
806 | 694 | | 694 | 10 | |||||||||||||||
|
Consumer:
|
||||||||||||||||||||
|
Home equity lines of credit:
|
||||||||||||||||||||
|
Originated for portfolio
|
136 | 136 | | 137 | | |||||||||||||||
|
|
||||||||||||||||||||
|
Total with no allowance recorded
|
1,212 | 1,050 | | 1,147 | 10 | |||||||||||||||
|
|
||||||||||||||||||||
|
With an allowance recorded:
|
||||||||||||||||||||
|
Commercial
|
2,643 | 1,495 | 728 | 1,862 | | |||||||||||||||
|
Real estate:
|
||||||||||||||||||||
|
Multi-family residential
|
3,996 | 3,186 | 759 | 3,719 | | |||||||||||||||
|
Commercial:
|
||||||||||||||||||||
|
Non-owner occupied
|
2,549 | 1,920 | 1,128 | 2,253 | | |||||||||||||||
|
Owner occupied
|
1,054 | 1,051 | 322 | 1,051 | | |||||||||||||||
|
|
||||||||||||||||||||
|
Total with an allowance recorded
|
10,242 | 7,652 | 2,937 | 8,885 | | |||||||||||||||
|
|
||||||||||||||||||||
|
Total
|
$ | 11,454 | $ | 8,702 | $ | 2,937 | $ | 10,032 | $ | 10 | ||||||||||
|
|
||||||||||||||||||||
16
| Unpaid Principal | Recorded | |||||||||||
| Balance | Investment | ALLL Allocated | ||||||||||
|
With no related allowance recorded:
|
||||||||||||
|
Commercial
|
$ | 937 | $ | 587 | $ | | ||||||
|
Real estate:
|
||||||||||||
|
Single-family residential
|
461 | 142 | | |||||||||
|
Commercial:
|
||||||||||||
|
Owner occupied
|
78 | 78 | | |||||||||
|
Land
|
695 | 700 | | |||||||||
|
Consumer:
|
||||||||||||
|
Home equity lines of credit:
|
||||||||||||
|
Originated for portfolio
|
138 | 138 | | |||||||||
|
|
||||||||||||
|
Total with no allowance recorded
|
2,309 | 1,645 | | |||||||||
|
|
||||||||||||
|
With an allowance recorded:
|
||||||||||||
|
Commercial
|
2,035 | 1,636 | 332 | |||||||||
|
Real estate:
|
||||||||||||
|
Multi-family residential
|
3,996 | 3,985 | 1,296 | |||||||||
|
Commercial:
|
||||||||||||
|
Non-owner occupied
|
2,551 | 2,419 | 1,244 | |||||||||
|
Owner occupied
|
1,055 | 1,053 | 32 | |||||||||
|
|
||||||||||||
|
Total with an allowance recorded
|
9,637 | 9,093 | 2,904 | |||||||||
|
|
||||||||||||
|
Total
|
$ | 11,946 | $ | 10,738 | $ | 2,904 | ||||||
|
|
||||||||||||
| Three months ended | ||||
| March 31, 2010 | ||||
|
|
||||
|
Average of individually impaired loans during the period
|
$ | 13,191 | ||
|
Interest income recognized during impairment
|
3 | |||
|
Cash-basis interest income recognized
|
| |||
17
| March 31, 2011 | December 31, 2010 | |||||||
|
|
||||||||
|
Commercial
|
$ | 1,639 | $ | 2,084 | ||||
|
Real estate:
|
||||||||
|
Single-family residential
|
331 | 266 | ||||||
|
Multi-family residential
|
3,186 | 3,986 | ||||||
|
Commercial:
|
||||||||
|
Non-owner occupied
|
1,996 | 2,419 | ||||||
|
Owner occupied
|
1,051 | 1,131 | ||||||
|
Consumer:
|
||||||||
|
Home equity lines of credit:
|
||||||||
|
Originated for portfolio
|
136 | 161 | ||||||
|
Other consumer
|
2 | 10 | ||||||
|
|
||||||||
|
Total
|
$ | 8,341 | $ | 10,057 | ||||
|
|
||||||||
| Nonaccrual | ||||||||||||||||||||||||
| 30 - 59 Days | 60 - 89 Days | Greater than 90 | Loans Not Past | Loans Not Past | ||||||||||||||||||||
| Past Due | Past Due | Days Past Due | Total Past Due | Due | Due | |||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Commercial
|
$ | 76 | $ | | $ | 414 | $ | 490 | $ | 35,033 | $ | 1,225 | ||||||||||||
|
Real estate:
|
||||||||||||||||||||||||
|
Single-family residential
|
1,103 | 285 | 327 | 1,715 | 20,251 | | ||||||||||||||||||
|
Multi-family residential
|
2,427 | | 3,186 | 5,613 | 27,627 | | ||||||||||||||||||
|
Commercial:
|
||||||||||||||||||||||||
|
Non-owner occupied
|
277 | 603 | 1,920 | 2,800 | 37,630 | 76 | ||||||||||||||||||
|
Owner occupied
|
| | 1,051 | 1,051 | 30,150 | | ||||||||||||||||||
|
Land
|
| | | | 5,813 | | ||||||||||||||||||
|
Construction
|
| | | | 2,550 | | ||||||||||||||||||
|
Consumer:
|
||||||||||||||||||||||||
|
Home equity lines of
credit:
|
||||||||||||||||||||||||
|
Originated for portfolio
|
| | | | 12,857 | 136 | ||||||||||||||||||
|
Purchased for portfolio
|
224 | | | 224 | 3,077 | | ||||||||||||||||||
|
Other
|
31 | | 2 | 33 | 1,475 | | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total
|
$ | 4,138 | $ | 888 | $ | 6,900 | $ | 11,926 | $ | 176,463 | $ | 1,437 | ||||||||||||
|
|
||||||||||||||||||||||||
18
| 30 - 59 Days | 60 - 89 Days | Greater than 90 | Loans Not Past | Nonaccrual Loans | ||||||||||||||||||||
| Past Due | Past Due | Days Past Due | Total Past Due | Due | Not Past Due | |||||||||||||||||||
|
Commercial
|
$ | 449 | $ | | $ | | $ | 449 | $ | 37,745 | $ | 1,635 | ||||||||||||
|
Real estate:
|
||||||||||||||||||||||||
|
Single-family residential
|
1,104 | 444 | 266 | 1,814 | 21,459 | | ||||||||||||||||||
|
Multi-family residential
|
| | 1,242 | 1,242 | 34,066 | 2,744 | ||||||||||||||||||
|
Commercial:
|
||||||||||||||||||||||||
|
Non-owner occupied
|
1,188 | | 2,419 | 3,607 | 36,687 | | ||||||||||||||||||
|
Owner occupied
|
| | 1,053 | 1,053 | 33,516 | 78 | ||||||||||||||||||
|
Land
|
| | | | 5,862 | | ||||||||||||||||||
|
Construction
|
| | | | 4,919 | | ||||||||||||||||||
|
Consumer:
|
||||||||||||||||||||||||
|
Home equity lines of credit:
|
||||||||||||||||||||||||
|
Originated for portfolio
|
1 | 54 | | 55 | 12,850 | 161 | ||||||||||||||||||
|
Purchased for portfolio
|
| | | | 3,411 | | ||||||||||||||||||
|
Other
|
23 | 41 | | 64 | 1,726 | | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total
|
$ | 2,765 | $ | 539 | $ | 4,980 | $ | 8,284 | $ | 192,241 | $ | 4,618 | ||||||||||||
|
|
||||||||||||||||||||||||
| March 31, 2011 | December 31, 2010 | |||||||
|
Commercial
|
$ | 1,163 | $ | 1,597 | ||||
|
Real estate:
|
||||||||
|
Single-family residential
|
| 142 | ||||||
|
Multi-family residential
|
2,743 | 2,744 | ||||||
|
|
||||||||
|
Total
|
$ | 3,906 | $ | 4,483 | ||||
|
|
||||||||
19
20
| Not Rated | Pass | Special Mention | Substandard | Total | ||||||||||||||||
|
|
||||||||||||||||||||
|
Commercial
|
$ | 574 | $ | 25,379 | $ | 4,673 | $ | 4,897 | $ | 35,523 | ||||||||||
|
|
||||||||||||||||||||
|
Real estate:
|
||||||||||||||||||||
|
Single-family residential
|
21,635 | | | 331 | 21,966 | |||||||||||||||
|
Multi-family residential
|
| 19,702 | 4,602 | 8,936 | 33,240 | |||||||||||||||
|
Commercial:
|
||||||||||||||||||||
|
Non-owner occupied
|
88 | 28,495 | 3,833 | 8,014 | 40,430 | |||||||||||||||
|
Owner occupied
|
464 | 23,566 | 5,451 | 1,720 | 31,201 | |||||||||||||||
|
Land
|
1,088 | 1,260 | | 3,465 | 5,813 | |||||||||||||||
|
Construction
|
| 2,550 | | | 2,550 | |||||||||||||||
|
|
||||||||||||||||||||
|
Consumer:
|
||||||||||||||||||||
|
Home equity lines of
credit:
|
||||||||||||||||||||
|
Originated for portfolio
|
12,721 | | | 136 | 12,857 | |||||||||||||||
|
Purchased for portfolio
|
2,497 | | 804 | | 3,301 | |||||||||||||||
|
Other
|
1,506 | | | 2 | 1,508 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
$ | 40,573 | $ | 100,952 | $ | 19,363 | $ | 27,501 | $ | 188,389 | ||||||||||
|
|
||||||||||||||||||||
21
| Not Rated | Pass | Special Mention | Substandard | Total | ||||||||||||||||
|
|
||||||||||||||||||||
|
Commercial
|
$ | 473 | $ | 26,102 | $ | 6,281 | $ | 5,338 | $ | 38,194 | ||||||||||
|
|
||||||||||||||||||||
|
Real estate:
|
||||||||||||||||||||
|
Single-family residential
|
23,007 | | | 266 | 23,273 | |||||||||||||||
|
Multi-family residential
|
| 21,021 | 4,529 | 9,758 | 35,308 | |||||||||||||||
|
Commercial:
|
||||||||||||||||||||
|
Non-owner occupied
|
91 | 27,412 | 4,247 | 8,544 | 40,294 | |||||||||||||||
|
Owner occupied
|
499 | 27,253 | 5,090 | 1,727 | 34,569 | |||||||||||||||
|
Land
|
1,089 | 1,985 | | 2,788 | 5,862 | |||||||||||||||
|
Construction
|
| 4,919 | | | 4,919 | |||||||||||||||
|
|
||||||||||||||||||||
|
Consumer:
|
||||||||||||||||||||
|
Home equity lines of credit:
|
||||||||||||||||||||
|
Originated for portfolio
|
12,744 | | | 161 | 12,905 | |||||||||||||||
|
Purchased for portfolio
|
2,572 | | 839 | | 3,411 | |||||||||||||||
|
Other
|
1,780 | | | 10 | 1,790 | |||||||||||||||
|
|
||||||||||||||||||||
|
|
$ | 42,255 | $ | 108,692 | $ | 20,986 | $ | 28,592 | $ | 200,525 | ||||||||||
|
|
||||||||||||||||||||
22
| March 31, 2011 | December 31, 2010 | |||||||
|
Commercial
|
$ | | $ | 1,000 | ||||
|
Commercial real estate
|
3,509 | 3,509 | ||||||
|
|
||||||||
|
|
$ | 3,509 | $ | 4,509 | ||||
|
|
||||||||
23
24
| Fair Value | ||||
| Measurements at | ||||
| March 31, 2011 | ||||
| Using Significant Other | ||||
| Observable Inputs | ||||
| (Level 2) | ||||
|
Financial Assets:
|
||||
|
Securities available for sale:
|
||||
|
Issued by U.S. government-sponsored entities and agencies:
|
||||
|
Mortgage-backed securities residential
|
$ | 1,962 | ||
|
Collateralized mortgage obligations
|
23,934 | |||
|
|
||||
|
Total securities available for sale
|
$ | 25,896 | ||
|
|
||||
|
|
||||
|
Loans held for sale
|
$ | 1,361 | ||
|
|
||||
|
|
||||
|
Yield maintenance provisions (embedded derivatives)
|
$ | 673 | ||
|
|
||||
|
|
||||
|
Interest rate lock commitments
|
$ | 25 | ||
|
|
||||
|
|
||||
|
Financial Liabilities:
|
||||
|
Interest-rate swaps
|
$ | 673 | ||
|
|
||||
| Fair Value | ||||
| Measurements at | ||||
| December 31, 2010 | ||||
| Using Significant Other | ||||
| Observable Inputs | ||||
| (Level 2) | ||||
|
Financial Assets:
|
||||
|
Securities available for sale:
|
||||
|
Issued by U.S. government-sponsored entities and agencies:
|
||||
|
Mortgage-backed securities residential
|
$ | 2,107 | ||
|
Collateralized mortgage obligations
|
26,691 | |||
|
|
||||
|
Total securities available for sale
|
$ | 28,798 | ||
|
|
||||
|
|
||||
|
Loans held for sale
|
$ | 1,953 | ||
|
|
||||
|
|
||||
|
Yield maintenance provisions (embedded derivatives)
|
$ | 686 | ||
|
|
||||
|
|
||||
|
Interest rate lock commitments
|
$ | 41 | ||
|
|
||||
|
|
||||
|
Financial Liabilities:
|
||||
|
Interest-rate swaps
|
$ | 686 | ||
|
|
||||
25
| Fair Value Measurements at March 31, 2011 Using | ||||||||
| Significant Other | Significant | |||||||
| Observable Inputs | Unobservable Inputs | |||||||
| (Level 2) | (Level 3) | |||||||
|
|
||||||||
|
Loan servicing rights
|
$ | 16 | ||||||
|
|
||||||||
|
Impaired loans:
|
||||||||
|
Commercial
|
$ | 756 | ||||||
|
Real estate:
|
||||||||
|
Multi-family residential
|
2,427 | |||||||
|
Commercial:
|
||||||||
|
Non-owner occupied
|
792 | |||||||
|
Owner occupied
|
728 | |||||||
|
Land
|
252 | |||||||
|
|
||||||||
|
Total impaired loans
|
$ | 4,955 | ||||||
|
|
||||||||
| Fair Value Measurements at December 31, 2010 Using | ||||||||
| Significant Other | Significant | |||||||
| Observable Inputs | Unobservable Inputs | |||||||
| (Level 2) | (Level 3) | |||||||
|
|
||||||||
|
Loan servicing rights
|
$ | 17 | ||||||
|
|
||||||||
|
Impaired loans:
|
||||||||
|
Commercial
|
$ | 1,591 | ||||||
|
Real estate:
|
||||||||
|
Single-family residential
|
142 | |||||||
|
Multi-family residential
|
2,690 | |||||||
|
Commercial:
|
||||||||
|
Non-owner occupied
|
1,176 | |||||||
|
Owner occupied
|
1,020 | |||||||
|
|
||||||||
|
Total impaired loans
|
$ | 6,619 | ||||||
|
|
||||||||
26
| March 31, 2011 | December 31, 2010 | |||||||||||||||
| Carrying | Fair | Carrying | Fair | |||||||||||||
| Amount | Value | Amount | Value | |||||||||||||
|
Financial assets
|
||||||||||||||||
|
Cash and cash equivalents
|
$ | 69,558 | $ | 69,558 | $ | 34,275 | $ | 34,275 | ||||||||
|
Securities available for sale
|
25,896 | 25,896 | 28,798 | 28,798 | ||||||||||||
|
Loans held for sale
|
1,361 | 1,361 | 1,953 | 1,953 | ||||||||||||
|
Loans, net
|
178,972 | 182,657 | 190,767 | 194,970 | ||||||||||||
|
FHLB stock
|
1,942 | n/a | 1,942 | n/a | ||||||||||||
|
Accrued interest receivable
|
111 | 111 | 119 | 119 | ||||||||||||
|
Yield maintenance provisions
(embedded derivatives)
|
673 | 673 | 686 | 686 | ||||||||||||
|
Interest rate lock commitments
|
25 | 25 | 41 | 41 | ||||||||||||
|
|
||||||||||||||||
|
Financial liabilities
|
||||||||||||||||
|
Deposits
|
$ | (248,885 | ) | $ | (250,087 | ) | $ | (227,381 | ) | $ | (228,859 | ) | ||||
|
FHLB advances
|
(21,742 | ) | (22,350 | ) | (23,942 | ) | (24,656 | ) | ||||||||
|
Other borrowings
|
(1,500 | ) | (1,500 | ) | | | ||||||||||
|
Subordinated debentures
|
(5,155 | ) | (2,690 | ) | (5,155 | ) | (2,653 | ) | ||||||||
|
Accrued interest payable
|
(278 | ) | (278 | ) | (191 | ) | (191 | ) | ||||||||
|
Interest-rate swaps
|
(673 | ) | (673 | ) | (686 | ) | (686 | ) | ||||||||
27
| March 31, | December 31, | |||||||||||
| Rate | 2011 | 2010 | ||||||||||
|
Fixed-rate advances:
|
||||||||||||
|
Maturing March 2011
|
1.90 | % | $ | | $ | 2,200 | ||||||
|
Maturing April 2011
|
2.88 | % | 3,000 | 3,000 | ||||||||
|
Maturing July 2011
|
3.85 | % | 3,000 | 3,000 | ||||||||
|
Maturing April 2012
|
2.30 | % | 5,000 | 5,000 | ||||||||
|
Maturing June 2012
|
2.05 | % | 742 | 742 | ||||||||
|
Maturing January 2014
|
3.12 | % | 5,000 | 5,000 | ||||||||
|
Maturing May 2014
|
3.06 | % | 5,000 | 5,000 | ||||||||
|
|
||||||||||||
|
Total
|
$ | 21,742 | $ | 23,942 | ||||||||
|
|
||||||||||||
| March 31, | December 31, | |||||||
| 2011 | 2010 | |||||||
|
|
||||||||
|
First mortgage loans under a blanket lien arrangement
|
$ | 13,742 | $ | 14,922 | ||||
|
Multi-family mortgage loans
|
10,594 | 10,670 | ||||||
|
Commercial real estate loans
|
1,968 | 1,985 | ||||||
|
Securities
|
10,409 | 10,657 | ||||||
|
Cash
|
800 | 800 | ||||||
|
|
||||||||
|
Total
|
$ | 37,513 | $ | 39,034 | ||||
|
|
||||||||
28
|
March 31, 2012
|
$ | 6,000 | ||
|
March 31, 2013
|
5,742 | |||
|
March 31, 2014
|
5,000 | |||
|
March 31, 2015
|
5,000 | |||
|
|
||||
|
Total
|
$ | 21,742 | ||
|
|
||||
| March 31, 2011 | December 31, 2010 | |||||||
|
Commercial loans
|
$ | 9,694 | $ | 13,131 | ||||
|
Commercial real estate loans
|
22,732 | 26,214 | ||||||
|
|
||||||||
|
|
$ | 32,426 | $ | 39,345 | ||||
|
|
||||||||
29
30
| Three months ended | ||||
| March 31, | ||||
| 2011 | ||||
|
|
||||
|
Risk-free interest rate
|
2.98 | % | ||
|
Expected term (years)
|
7 | |||
|
Expected stock price volatility
|
46 | % | ||
|
Dividend yield
|
1.41 | % | ||
31
| Weighted | ||||||||||||||||
| Average | ||||||||||||||||
| Remaining | ||||||||||||||||
| Weighted | Contractual | |||||||||||||||
| Average Exercise | Term | Intrinsic | ||||||||||||||
| Shares | Price | (Years) | Value | |||||||||||||
|
|
||||||||||||||||
|
Outstanding at beginning of period
|
269,776 | $ | 6.04 | |||||||||||||
|
Granted
|
6,300 | 1.70 | ||||||||||||||
|
Exercised
|
| | ||||||||||||||
|
Expired
|
| | ||||||||||||||
|
Canceled or forfeited
|
(2,830 | ) | 7.08 | |||||||||||||
|
|
||||||||||||||||
|
Outstanding at end of period
|
273,246 | $ | 5.93 | 6.6 | $ | | ||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Expected to vest
|
109,420 | $ | 1.20 | 8.5 | $ | | ||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Exercisable at end of period
|
163,826 | $ | 9.08 | 4.7 | $ | | ||||||||||
|
|
||||||||||||||||
| Three months ended March 31, | ||||||||
| 2011 | 2010 | |||||||
|
|
||||||||
|
Weighted average fair value of options granted
|
$ | 0.75 | n/a | |||||
32
| Weighted Average | ||||||||
| Grant-Date Fair | ||||||||
| Shares | Value | |||||||
|
|
||||||||
|
Nonvested at January 1, 2011
|
38,418 | $ | 1.54 | |||||
|
Granted
|
| | ||||||
|
Vested
|
(2,418 | ) | 4.03 | |||||
|
Forfeited
|
| | ||||||
|
|
||||||||
|
Nonvested at March 31, 2011
|
36,000 | $ | 1.38 | |||||
|
|
||||||||
33
34
35
| To Be Well | ||||||||||||||||||||||||
| Capitalized Under | ||||||||||||||||||||||||
| For Capital | Prompt Corrective | |||||||||||||||||||||||
| Actual | Adequacy Purposes | Action Regulations | ||||||||||||||||||||||
| Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||
|
|
||||||||||||||||||||||||
|
March 31, 2011
|
||||||||||||||||||||||||
|
Total Capital to risk
weighted assets
|
$ | 18,827 | 10.60 | % | $ | 14,203 | 8.00 | % | $ | 17,753 | 10.00 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
Tier 1 (Core) Capital to risk
weighted assets
|
16,555 | 9.32 | % | 7,101 | 4.00 | % | 10,652 | 6.00 | % | |||||||||||||||
|
|
||||||||||||||||||||||||
|
Tier 1 (Core) Capital to
adjusted total assets
|
16,555 | 5.68 | % | 11,664 | 4.00 | % | 14,581 | 5.00 | % | |||||||||||||||
|
|
||||||||||||||||||||||||
|
Tangible Capital to
adjusted total assets
|
16,555 | 5.68 | % | 4,374 | 1.50 | % | N/A | N/A | ||||||||||||||||
36
| To Be Well | ||||||||||||||||||||||||
| Capitalized Under | ||||||||||||||||||||||||
| For Capital | Prompt Corrective | |||||||||||||||||||||||
| Actual | Adequacy Purposes | Action Regulations | ||||||||||||||||||||||
| Amount | Ratio | Amount | Ratio | Amount | Ratio | |||||||||||||||||||
|
|
||||||||||||||||||||||||
|
December 31, 2010
|
||||||||||||||||||||||||
|
Total Capital to risk
weighted assets
|
$ | 20,428 | 10.68 | % | $ | 15,296 | 8.0 | % | $ | 19,120 | 10.0 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
Tier 1 (Core) Capital to risk
weighted assets
|
17,983 | 9.41 | % | 7,648 | 4.0 | % | 11,472 | 6.0 | % | |||||||||||||||
|
|
||||||||||||||||||||||||
|
Tier 1 (Core) Capital to
adjusted total assets
|
17,983 | 6.59 | % | 10,909 | 4.0 | % | 13,637 | 5.0 | % | |||||||||||||||
|
|
||||||||||||||||||||||||
|
Tangible Capital to
adjusted total assets
|
17,983 | 6.59 | % | 4,091 | 1.5 | % | N/A | N/A | ||||||||||||||||
37
38
| Three months ended March 31, | ||||||||
| 2011 | 2010 | |||||||
|
|
||||||||
|
Change in unrealized holding gains on securities available for sale
|
$ | (65 | ) | $ | (46 | ) | ||
|
Reclassification adjustment for gains realized in income
|
| (240 | ) | |||||
|
|
||||||||
|
Net change in unrealized gains
|
(65 | ) | (286 | ) | ||||
|
Tax effect
|
| | ||||||
|
|
||||||||
|
|
||||||||
|
Net of tax amount
|
$ | (65 | ) | $ | (286 | ) | ||
|
|
||||||||
| Balance at | Balance at | |||||||||||
| December 31, | Current period | March 31, | ||||||||||
| 2010 | change | 2011 | ||||||||||
|
|
||||||||||||
|
Unrealized gains (losses) on securities available for sale
|
$ | 672 | $ | (65 | ) | $ | 607 | |||||
|
|
||||||||||||
39
| |
a continuation of current high unemployment rates and difficult economic
conditions or adverse changes in general economic conditions and economic
conditions in the markets we serve, any of which may affect, among other
things, our level of nonperforming assets, charge-offs, and provision for loan
loss expense;
|
||
| |
changes in interest rates that may reduce net interest margin and impact
funding sources;
|
||
| |
our ability to maintain sufficient liquidity to continue to fund our
operations;
|
||
| |
changes in market rates and prices, including real estate values, which may
adversely impact the value of financial products including securities, loans
and deposits;
|
||
| |
the possibility of other-than-temporary impairment of securities held in the
Companys securities portfolio;
|
||
| |
results of examinations of the Holding Company and Bank by the regulators,
including the possibility that the regulators may, among other things, require
the Company to curtail its asset growth, increase its capital levels, increase
its allowance for loan losses or write-down assets;
|
||
| |
the uncertainties arising from the Companys participation in the TARP
Capital Purchase Program, including the impacts on employee recruitment and
retention and other business and practices, and uncertainties concerning the
potential redemption by us of Treasurys preferred stock investment under the
program, including the timing of, regulatory approvals for, and conditions
placed upon, any such redemption;
|
||
| |
changes in tax laws, rules and regulations;
|
||
| |
various monetary and fiscal policies and regulations, including those
determined by the Federal Reserve Board, the Federal Deposit Insurance
Corporation (FDIC), the Office of the Controller of the Currency (OCC) and the
OTS;
|
||
| |
competition with other local and regional commercial banks, savings banks,
credit unions and other non-bank financial institutions;
|
||
| |
our ability to grow our core businesses;
|
||
| |
technological factors which may affect our operations, pricing, products and
services;
|
||
| |
unanticipated litigation, claims or assessments; and
|
||
| |
managements ability to manage these and other risks.
|
40
41
42
43
| March 31, 2011 | December 31, 2010 | |||||||||||||||
| Number of | Number of | |||||||||||||||
| loans | Balance | loans | Balance | |||||||||||||
| (Dollars in thousands) | ||||||||||||||||
|
Commercial
|
6 | $ | 1,639 | 5 | $ | 2,084 | ||||||||||
|
Single-family residential real estate
|
5 | 331 | 3 | 266 | ||||||||||||
|
Multi-family residential real estate
|
3 | 3,186 | 3 | 3,986 | ||||||||||||
|
Commercial real estate
|
5 | 3,047 | 5 | 3,550 | ||||||||||||
|
Home equity lines of credit
|
1 | 136 | 2 | 161 | ||||||||||||
|
Other consumer loans
|
1 | 2 | 1 | 10 | ||||||||||||
|
|
||||||||||||||||
|
Total
|
21 | $ | 8,341 | 19 | $ | 10,057 | ||||||||||
|
|
||||||||||||||||
44
45
46
47
48
49
| For the three months ended March 31, | ||||||||
| 2011 | 2010 | |||||||
| (Dollars in thousands) | ||||||||
|
Commercial
|
$ | 429 | $ | (50 | ) | |||
|
Single-family residential real estate
|
5 | (24 | ) | |||||
|
Multi-family residential real estate
|
799 | 74 | ||||||
|
Commercial real estate
|
499 | 178 | ||||||
|
Home equity lines of credit
|
(2 | ) | 202 | |||||
|
Other consumer loans
|
16 | 50 | ||||||
|
|
||||||||
|
Total
|
$ | 1,746 | $ | 430 | ||||
|
|
||||||||
50
51
52
| For Three Months Ended March 31, | ||||||||||||||||||||||||
| 2011 | 2010 | |||||||||||||||||||||||
| Average | Interest | Average | Average | Interest | Average | |||||||||||||||||||
| Outstanding | Earned/ | Yield/ | Outstanding | Earned/ | Yield/ | |||||||||||||||||||
| Balance | Paid | Rate | Balance | Paid | Rate | |||||||||||||||||||
| (Dollars in thousands) | ||||||||||||||||||||||||
|
Interest-earning assets:
|
||||||||||||||||||||||||
|
Securities
(1) (2)
|
$ | 26,841 | $ | 155 | 2.37 | % | $ | 21,877 | $ | 196 | 3.70 | % | ||||||||||||
|
Loans and loans held for sale
(3)
|
183,837 | 2,442 | 5.31 | % | 227,827 | 3,146 | 5.52 | % | ||||||||||||||||
|
Other earning assets
|
48,579 | 30 | 0.25 | % | 12,327 | 8 | 0.26 | % | ||||||||||||||||
|
FHLB stock
|
1,942 | 22 | 4.53 | % | 1,942 | 22 | 4.53 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total interest-earning assets
|
261,199 | 2,649 | 4.07 | % | 263,973 | 3,372 | 5.12 | % | ||||||||||||||||
|
Noninterest-earning assets
|
25,102 | 20,032 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total assets
|
$ | 286,301 | $ | 284,005 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||
|
Deposits
|
$ | 220,818 | 702 | 1.27 | % | $ | 208,996 | 919 | 1.76 | % | ||||||||||||||
|
FHLB advances and other borrowings
|
28,864 | 208 | 2.88 | % | 29,764 | 224 | 3.01 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total interest-bearing liabilities
|
249,682 | 910 | 1.46 | % | 238,760 | 1,143 | 1.91 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Noninterest-bearing liabilities
|
21,575 | 21,773 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total liabilities
|
271,257 | 260,533 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Equity
|
15,044 | 23,472 | ||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total liabilities and equity
|
$ | 286,301 | $ | 284,005 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest-earning assets
|
$ | 11,517 | $ | 25,213 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest income/interest rate spread
|
$ | 1,739 | 2.61 | % | $ | 2,229 | 3.21 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net interest margin
|
2.67 | % | 3.39 | % | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Average interest-earning assets
to average interest-bearing liabilities
|
104.61 | % | 110.56 | % | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
| (1) |
Average balance is computed using the carrying value of securities. Average yield is
computed using the historical amortized cost average balance for available for sale securities.
|
|
| (2) |
Average yields and interest earned are stated on a fully taxable equivalent basis.
|
|
| (3) |
Average balance is computed using the recorded investment in loans net of the ALLL
and includes nonperforming loans.
|
53
| Three Months Ended | ||||||||||||
| March 31, 2011 | ||||||||||||
| Compared to Three Months Ended | ||||||||||||
| March 31, 2010 | ||||||||||||
| Increase (decrease) | ||||||||||||
| due to | ||||||||||||
| Rate | Volume | Net | ||||||||||
| (Dollars in thousands) | ||||||||||||
|
Interest-earning assets:
|
||||||||||||
|
Securities
(1)
|
$ | (251 | ) | $ | 210 | $ | (41 | ) | ||||
|
Loans and loans held for sale
|
(116 | ) | (588 | ) | (704 | ) | ||||||
|
Other earning assets
|
(3 | ) | 25 | 22 | ||||||||
|
|
||||||||||||
|
|
||||||||||||
|
Total interest-earning assets
|
(370 | ) | (353 | ) | (723 | ) | ||||||
|
|
||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||
|
Deposits
|
(526 | ) | 309 | (217 | ) | |||||||
|
FHLB advances and other borrowings
|
(9 | ) | (7 | ) | (16 | ) | ||||||
|
|
||||||||||||
|
|
||||||||||||
|
Total interest-bearing liabilities
|
(535 | ) | 302 | (233 | ) | |||||||
|
|
||||||||||||
|
|
||||||||||||
|
Net change in net interest income
|
$ | 165 | $ | (655 | ) | $ | (490 | ) | ||||
|
|
||||||||||||
| (1) |
Securities amounts are presented on a fully taxable equivalent basis.
|
54
55
56
| March 31, 2011 | December 31, 2010 | |||||||
| (Dollars in thousands) | ||||||||
|
Cash and unpledged securities
|
$ | 73,867 | $ | 43,352 | ||||
|
Additional borrowing capacity at the FHLB
|
3,126 | 426 | ||||||
|
Additional borrowing capacity at the FRB
|
18,200 | 25,977 | ||||||
|
Unused commercial bank line of credit
|
| 3,000 | ||||||
|
|
||||||||
|
Total
|
$ | 95,193 | $ | 72,755 | ||||
|
|
||||||||
57
58
59
60
| Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds
|
| Item 6. |
Exhibits.
|
61
|
CENTRAL FEDERAL CORPORATION
|
||||
| Dated: May 16, 2011 | By: | /s/ Eloise L. Mackus | ||
| Eloise L. Mackus, Esq. | ||||
| Chief Executive Officer, General Counsel and Corporate Secretary | ||||
| Dated: May 16, 2011 | By: | /s/ Therese Ann Liutkus | ||
| Therese Ann Liutkus, CPA | ||||
| President, Treasurer and Chief Financial Officer | ||||
62
| Exhibit | ||||
| Number | Description of Exhibit | |||
|
|
||||
| 3.1 |
Certificate of Incorporation of the registrant (incorporated by reference to Exhibit
3.1 to the registrants Registration Statement on Form SB-2 No. 333-64089, filed with
the Commission on September 23, 1998)
|
|||
| 3.2 |
Amendment to Certificate of Incorporation of the registrant (incorporated by
reference to Exhibit 3.2 to the registrants Registration Statement on Form S-2 No.
333-129315, filed with the Commission on October 28, 2005)
|
|||
| 3.3 |
Second Amended and Restated Bylaws of the registrant (incorporated by reference to
Exhibit 3.3 to the registrants Form 10-K for the fiscal year ended December 31,
2007, filed with the Commission on March 27, 2008)
|
|||
| 3.4 |
Amendment to Certificate of Incorporation of the registrant (incorporated by
reference to Exhibit 3.4 to the registrants Form 10-Q for the quarter ended June 30,
2009, filed with the Commission on August 14, 2009)
|
|||
| 4.1 |
Form of Stock Certificate of Central Federal Corporation (incorporated by reference
to Exhibit 4.0 to the registrants Registration Statement on Form SB-2 No. 333-64089,
filed with the Commission on September 23, 1998)
|
|||
| 4.2 |
Certificate of Designations of Fixed Rate Cumulative Perpetual Preferred Stock,
Series A, of Central Federal Corporation (incorporated by reference to Exhibit 3.1 to
the registrants Current Report on Form 8-K, filed with the Commission on December 5,
2008)
|
|||
| 4.3 |
Warrant, dated December 5, 2008, to purchase shares of common stock of the Registrant
(incorporated by reference to Exhibit 4.1 to the registrants Current Report on Form
8-K, filed with the Commission on December 5, 2008)
|
|||
| 11.1 |
Statement Re: Computation of Per Share Earnings
|
|||
| 31.1 |
Rule 13a-14(a) Certifications of the Chief Executive Officer
|
|||
| 31.2 |
Rule 13a-14(a) Certifications of the Chief Financial Officer
|
|||
| 32.1 |
Section 1350 Certifications of the Chief Executive Officer and Chief Financial Officer
|
|||
63
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|