Quarterly report pursuant to Section 13 or 15(d)

Loans Receivable

v2.4.0.6
Loans Receivable
9 Months Ended
Sep. 30, 2012
Receivables [Abstract]  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]

Note 4 - Loans Receivable

 

    (Dollars in thousands)        
    September 30, 2012     December 31, 2011  
Loans secured by real estate:                
Construction and land development   $ 22,926     $ 21,143  
Residential, including home equity     155,859       154,426  
Commercial real estate and other dwelling     175,516       153,715  
Total loans secured by real estate     354,301       329,284  
Consumer loans     428       472  
Commercial business     71,360       63,384  
Government and other     6,742       8,643  
Subtotal     432,831       401,783  
Less:                
Net deferred loan origination fees     (262 )     (264 )
Undisbursed loan funds     (57 )     (118 )
Loans receivable   $ 432,512     $ 401,401  

 

(Dollars in thousands)   Residential Real
Estate, Including
Home Equity
    Consumer Loans     Commercial Real
Estate, Construction
& Land
Development, and
Other Dwellings
    Commercial
Participations
Purchased
    Commercial Business
Loans
    Government     Total  
                                           
The Bancorp's activity in the allowance for loan losses is summarized below for the nine months ended September 30, 2012:                        
                                                         
Allowance for loan losses:                                                        
Beginning Balance   $ 1,161     $ 15     $ 3,329     $ 2,399     $ 1,101     $ -     $ 8,005  
Charge-offs     (236 )     (13 )     (254 )     (503 )     (210 )     -       (1,216 )
Recoveries     3       4       13       108       31       -       159  
Provisions     149       22       1,667       (359 )     146       -       1,625  
Ending Balance   $ 1,077     $ 28     $ 4,755     $ 1,645     $ 1,068     $ -     $ 8,573  
                                                         
The Bancorp's activity in the allowance for loan losses is summarized below for the nine months ended September 30, 2011:                          
                           
Allowance for loan losses:                                                        
Beginning Balance   $ 994     $ 30     $ 2,773     $ 4,704     $ 620     $ -     $ 9,121  
Charge-offs     (457 )     (14 )     (682 )     (2,432 )     (113 )     -     $ (3,698 )
Recoveries     111       11       182       -       -       -     $ 304  
Provisions     543       (8 )     1,150       331       619       -     $ 2,635  
Ending Balance   $ 1,191     $ 19     $ 3,423     $ 2,603     $ 1,126     $ -     $ 8,362  
                                                         
The Bancorp's allowance for loan losses impairment evaluation at September 30, 2012:                        
                                                         
Ending balance: individually                                                        
evaluated for impairment   $ 10     $ -     $ 1,470     $ -     $ 245     $ -     $ 1,725  
                                                         
Ending balance: collectively                                                        
evaluated for impairment   $ 1,067     $ 28     $ 3,285     $ 1,645     $ 823     $ -     $ 6,848  
                                                         
FINANCING RECEIVABLES                                                        
Ending balance   $ 155,548     $ 428     $ 173,842     $ 24,600     $ 71,352     $ 6,742     $ 432,512  
                                                         
Ending balance: individually                                                        
evaluated for impairment   $ 738     $ -     $ 10,679     $ 5,775     $ 1,698     $ -     $ 18,890  
                                                         
Ending balance: collectively                                                        
evaluated for impairment   $ 154,810     $ 428     $ 163,163     $ 18,825     $ 69,654     $ 6,742     $ 413,622  
                                                         
The Bancorp's allowance for loan losses impairment evaluation at December 31, 2011:                      
                                                         
Ending balance: individually                                                        
evaluated for impairment   $ 10     $ -     $ 1,043     $ 252     $ 304     $ -     $ 1,609  
                                                         
Ending balance: collectively                                                        
evaluated for impairment   $ 1,151     $ 15     $ 2,286     $ 2,147     $ 797     $ -     $ 6,396  
                                                         
FINANCING RECEIVABLES                                                        
Ending balance   $ 154,135     $ 472     $ 154,618     $ 20,240     $ 63,293     $ 8,643     $ 401,401  
                                                         
Ending balance: individually                                                        
evaluated for impairment   $ 1,282     $ -     $ 11,007     $ 7,170     $ 2,214     $ -     $ 21,673  
                                                         
Ending balance: collectively                                                        
evaluated for impairment   $ 152,853     $ 472     $ 143,611     $ 13,070     $ 61,079     $ 8,643     $ 379,728  

 

The Bancorp's credit quality indicators, are summarized below at September 30, 2012 and December 31, 2011:

 

 

    (Dollars in thousands)  
    Corporate Credit Exposure - Credit Risk Portfolio By Creditworthiness Category  
    Commercial Real Estate, Construction
& Land Development, and Other Dwellings
    Commercial Participations Purchased     Commercial Business Loans     Government  
Loan Grades     2012       2011       2012       2011       2012       2011       2012       2011  
2  Moderate risk   $ 21     $ 25     $ -     $ -     $ 5,659     $ 4,467     $ -     $ -  
3  Acceptable risk     109,408       85,703       10,573       2,387       44,896       37,713       6,742       8,643  
4  Pass/monitor     50,285       51,429       1,050       5,903       15,779       17,532       -       -  
5  Special mention (watch)     3,657       5,509       7,202       4,780       2,869       978       -       -  
6  Substandard     10,471       11,952       5,775       7,170       2,149       2,603       -       -  
7  Doubtful     -       -       -       -       -       -       -       -  
Total   $ 173,842     $ 154,618     $ 24,600     $ 20,240     $ 71,352     $ 63,293     $ 6,742     $ 8,643  

 

    (Dollars in thousands)  
    Consumer Credit Exposure - Credit Risk Profile Based On Payment Activity  
    Residential Real Estate,
Including Home Equity
    Consumer Loans  
    2012     2011     2012     2011  
Performing   $ 153,388     $ 151,375     $ 417     $ 472  
Nonperforming     2,160       2,760       11       -  
Total   $ 155,548     $ 154,135     $ 428     $ 472  

 

The Bancorp has established a standard loan grading system to assist management, lenders and review personnel in their analysis and supervision of the loan portfolio. The use and application of theses grades by the Bancorp is uniform and conforms to regulatory definitions. The loan grading system is as follows:

 

2 - Moderate risk

Borrower consistently internally generates sufficient cash flow to fund debt service, working assets, and some capital expenditures. Risk of default considered low.

 

3 – Acceptable risk

Borrower generates sufficient cash flow to fund debt service, but most working asset and all capital expansion needs are provided from external sources. Profitability ratios and key balance sheet ratios are usually close to peers but one or more ratios (e.g. leverage) may be higher than peer. Earnings may be trending down over the last three years. Borrower may be able to obtain similar financing from other banks with comparable or less favorable terms. Risk of default is acceptable but requires collateral protection.

 

4 – Pass/monitor

The borrower has significant weaknesses resulting from performance trends or management concerns. The financial condition of the company has taken a negative turn and may be temporarily strained. Cash flow may be weak but cash reserves remain adequate to meet debt service. Management weaknesses are evident. Borrowers in this category will warrant more than the normal level of supervision and more frequent reporting.

 

5 – Special mention (watch)

Special mention credits are considered bankable assets with no apparent loss of principal or interest envisioned but requiring a high level of management attention. Assets in this category are currently protected but are potentially weak. These borrowers are subject to economic, industry, or management factors having an adverse impact upon their prospects for orderly service of debt. The perceived risk in continued lending is considered to have increased beyond the level where such loans would normally be granted. These assets constitute an undue and unwarranted credit risk, but not to the point of justifying a classification of Substandard.

 

6 – Substandard

This classification consists of loans which are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged. Financial statements normally reveal some or all of the following: poor trends, lack of earnings and cash flow, excessive debt, lack of liquidity, and the absence of creditor protection. Loans are still considered collectible, but due to increased risks and defined weaknesses of the credit, some loss could be incurred in collection if the deficiencies are not corrected.

 

7 – Doubtful

This classification consists of loans where the possibility of loss is high after collateral liquidation based upon existing facts, market conditions, and value. Loss is deferred until certain important and reasonably specific pending factors which may strengthen the credit can be exactly determined. These factors may include proposed acquisitions, liquidation procedures, capital injection and receipt of additional collateral, mergers or refinancing plans.

 

Performing loans are loans that are paying as agreed and are less than ninety days past due on payments of interest and principal.

 

The Bancorp's cumulative outstanding troubled debt restructurings are summarized below:

 

    (Dollars in thousands)  
    Number of
Contracts
    Pre-Modification
Outstanding
Recorded
Investment
    Post-Modification
Outstanding
Recorded
Investment
    Number of
Contracts
    Pre-Modification
Outstanding
Recorded
Investment
    Post-Modification
Outstanding
Recorded
Investment
 
    September 30, 2012     December 31, 2011  
Troubled debt restructurings outstanding at the end of the periods presented:                                                
Residential real estate, including home equity     8     $ 741     $ 738       14     $ 1,290     $ 1,282  
Consumer loans     -       -       -       -       -       -  
Commercial real estate, construction & land   development, and other dwellings     6       9,098       8,724       3       8,097       7,836  
Commercial participations purchased     2       7,975       5,632       2       7,975       5,635  
Commercial business loans     -       -       -       -       -       -  
Government     -       -       -       -       -       -  

  

    Number of
Contracts
    Recorded
Investment
    Number of
Contracts
    Recorded
Investment
 
    September 30, 2012     December 31, 2011  
Troubled debt restructurings that subsequently defaulted during the periods presented:                                
                                 
Residential real estate, including home equity     -     $ -       -     $ -  
Consumer loans     -       -       -       -  
Commercial real estate, construction & land   development, and other dwellings     -       -       1       376  
Commercial participations purchased     -       -       -       -  
Commercial business loans     -       -       -       -  
Government     -       -       -       -  

  

Troubled debt restructurings that subsequently defaulted during the period are loans that were restructured and, subsequent to restructuring, were unable perform within the guidelines of the restructured note. Troubled debt restructurings that subsequently defaulted are presented for comparison purposes and are relevant only to the period in which the subsequent default occurred.

 

The Bancorp's individually evaluated impaired loans are summarized below:

 

    As of September 30, 2012     For the nine months ended
September 30, 2012
 
(Dollars in thousands)   Recorded
 Investment
    Unpaid Principal 
Balance
    Related  Allowance     Average  Recorded 
Investment
    Interest Income 
Recognized
 
With no related allowance recorded:                                        
Residential real estate, including home equity   $ -     $ -     $ -     $ -     $ -  
Commercial real estate, construction & land development, and other dwellings     219       303       -       677       5  
Commercial participations purchased     5,775       10,074       -       4,106       -  
Commercial business loans     1,012       1,095       -       864       35  
With an allowance recorded:                                        
Residential real estate, including home equity     738       738       10       930       13  
Commercial real estate, construction & land development, and other dwellings     10,460       10,460       1,470       10,240       399  
Commercial participations purchased     -       -       -       2,566       -  
Commercial business loans     686       686       245       1,047       -  
Total:                                        
Residential real estate, including home equity   $ 738     $ 738     $ 10     $ 930     $ 13  
Commercial real estate, construction & land development, and other dwellings   $ 10,679     $ 10,763     $ 1,470     $ 10,917     $ 404  
Commercial participations purchased   $ 5,775     $ 10,074     $ -     $ 6,672     $ -  
Commercial business loans   $ 1,698     $ 1,781     $ 245     $ 1,911     $ 35  

 

    As of December 31, 2011     For the nine months ended
September 30, 2011
 
(Dollars in thousands)   Recorded
investment
    Unpaid principal
balance
    Related allowance     Average Recorded
Investment
    Interest Income
Recognized
 
With no related allowance recorded:                                        
Residential real estate, including home equity   $ -     $ -     $ -     $ 32     $ -  
Commercial real estate, construction & land development, and other dwellings     690       880       -       923       16  
Commercial participations purchased     2,483       8,158       -       2,651       182  
Commercial business loans     793       818       -       568       11  
With an allowance recorded:                                        
Residential real estate, including home equity     1,282       1,282       10       -       -  
Commercial real estate, construction & land development, and other dwellings     10,317       12,662       1,043       9,415       445  
Commercial participations purchased     4,687       4,687       252       10,463       216  
Commercial business loans     1,421       1,421       304       873       2  
Total:                                        
Residential real estate, including home equity   $ 1,282     $ 1,282     $ 10     $ 32     $ -  
Commercial real estate, construction & land development, and other dwellings   $ 11,007     $ 13,542     $ 1,043     $ 10,338     $ 461  
Commercial participations purchased   $ 7,170     $ 12,845     $ 252     $ 13,114     $ 398  
Commercial business loans   $ 2,214     $ 2,239     $ 304     $ 1,441     $ 13  

 

The Bancorp's age analysis of past due financing receivables is summarized below:

 

(Dollars in thousands)
    30-59 Days Past
Due
    60-89 Days Past
Due
    Greater Than 90
Days Past Due
    Total Past Due     Current     Total Financing
Receivables
    Recorded
Investments
Greater than 90
Days and
Accruing
 
September 30, 2012                                                        
Residential real estate, including home equity   $ 6,119     $ 664     $ 1,783     $ 8,566     $ 146,982     $ 155,548     $ 166  
Consumer loans     3       -       -       3       425       428       -  
Commercial real estate, construction & land development, and other dwellings     3,167       659       2,277       6,103       167,739       173,842       84  
Commercial participations purchased     5       -       5,775       5,780       18,820       24,600       -  
Commercial business loans     960       1,186       487       2,633       68,719       71,352       -  
Government     -       -       -       -       6,742       6,742       -  
Total   $ 10,254     $ 2,509     $ 10,322     $ 23,085     $ 409,427     $ 432,512     $ 250  
                                                         
December 31, 2011                                                        
Residential real estate, including home equity   $ 3,413     $ 874     $ 2,663     $ 6,950     $ 147,185     $ 154,135     $ 279  
Consumer loans     7       -       -       7       465       472       -  
Commercial real estate, construction & land development, and other dwellings     604       238       1,616       2,458       152,160       154,618       -  
Commercial participations purchased     7       -       7,169       7,176       13,064       20,240       -  
Commercial business loans     458       323       717       1,498       61,795       63,293       -  
Government     -       -       -       -       8,643       8,643       -  
Total   $ 4,489     $ 1,435     $ 12,165     $ 18,089     $ 383,312     $ 401,401     $ 279  

 

The Bancorp's financing receivables on nonaccrual status are summarized below:

 

    (Dollars in thousands)  
    September 30,
2012
    December 31,
2011
 
Residential real estate, including home equity   $ 2,160     $ 2,481  
Consumer loans     11       -  
Commercial real estate, construction & land development, and other dwellings     2,193       3,433  
Commercial participations purchased     5,775       7,170  
Commercial business loans     1,376       926  
Government     -       -  
Total   $ 11,515     $ 14,010