Quarterly report pursuant to Section 13 or 15(d)

Loans Receivable

v3.19.1
Loans Receivable
3 Months Ended
Mar. 31, 2019
Receivables [Abstract]  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]
Note 5 - Loans Receivable
 
Loans receivable are summarized below:
 
(Dollars in thousands)
 
 
 
 
 
 
 
 
March 31, 2019
 
 
December 31, 2018
 
Loans secured by real estate:
 
 
 
 
 
 
 
 
Residential real estate
 
$
303,111
 
 
$
224,082
 
Home equity
 
 
49,658
 
 
 
45,423
 
Commercial real estate
 
 
265,013
 
 
 
253,104
 
Construction and land development
 
 
66,920
 
 
 
64,433
 
Multifamily
 
 
49,316
 
 
 
47,234
 
Farmland
 
 
236
 
 
 
240
 
Total loans secured by real estate
 
 
734,254
 
 
 
634,516
 
Commercial business
 
 
103,734
 
 
 
103,628
 
Consumer
 
 
6,713
 
 
 
5,293
 
Government
 
 
19,591
 
 
 
21,101
 
Subtotal
 
 
864,292
 
 
 
764,538
 
Less:
 
 
 
 
 
 
 
 
Net deferred loan origination fees
 
 
844
 
 
 
530
 
Undisbursed loan funds
 
 
(141
)
 
 
(668
)
Loans receivable
 
$
864,995
 
 
$
764,400
 
 
(Dollars in thousands)
 
Beginning Balance
 
 
Charge-offs
 
 
Recoveries
 
 
Provisions
 
 
Ending Balance
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for the three months ended March 31, 2019:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
1,715
 
 
$
(48
)
 
$
14
 
 
$
(1
)
 
$
1,680
 
Home equity
 
 
202
 
 
 
-
 
 
 
-
 
 
 
(8
)
 
 
194
 
Commercial real estate
 
 
3,335
 
 
 
-
 
 
 
-
 
 
 
150
 
 
 
3,485
 
Construction and land development
 
 
756
 
 
 
-
 
 
 
-
 
 
 
21
 
 
 
777
 
Multifamily
 
 
472
 
 
 
-
 
 
 
-
 
 
 
(38
)
 
 
434
 
Farmland
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
Commercial business
 
 
1,362
 
 
 
-
 
 
 
6
 
 
 
23
 
 
 
1,391
 
Consumer
 
 
82
 
 
 
(18
)
 
 
3
 
 
 
187
 
 
 
254
 
Government
 
 
38
 
 
 
-
 
 
 
-
 
 
 
(17
)
 
 
21
 
Total
 
$
7,962
 
 
$
(66
)
 
$
23
 
 
$
317
 
 
$
8,236
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for the three months ended March 31, 2018:
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
1,568
 
 
$
(68
)
 
$
-
 
 
$
(7
)
 
$
1,493
 
Home equity
 
 
166
 
 
 
(19
)
 
 
-
 
 
 
12
 
 
 
159
 
Commercial real estate
 
 
3,125
 
 
 
(119
)
 
 
-
 
 
 
(10
)
 
 
2,996
 
Construction and land development
 
 
618
 
 
 
-
 
 
 
-
 
 
 
43
 
 
 
661
 
Multifamily
 
 
622
 
 
 
-
 
 
 
-
 
 
 
(7
)
 
 
615
 
Farmland
 
 
-
 
 
 
-
 
 
 
-
 
 
 
4
 
 
 
4
 
Commercial business
 
 
1,298
 
 
 
(526
)
 
 
10
 
 
 
295
 
 
 
1,077
 
Consumer
 
 
31
 
 
 
(8
)
 
 
4
 
 
 
8
 
 
 
35
 
Government
 
 
54
 
 
 
-
 
 
 
-
 
 
 
3
 
 
 
57
 
Total
 
$
7,482
 
 
$
(740
)
 
$
14
 
 
$
341
 
 
$
7,097
 
 
The Bancorp's impairment analysis is summarized below:
 
 
 
Ending Balances
 
(Dollars in thousands)
 
ALLL Individually

evaluated for

impairment

reserves
 
 
ALLL Collectively

evaluated for

impairment

reserves
 
 
Total Loans

receivable
 
 
Loans receivable

Individually

evaluated for

impairment
 
 
Loans receivable

Purchased credit

impaired

individually

evaluated for

impairment
 
 
Loans receivable

Collectively

evaluated for

impairment
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Bancorp's allowance for loan losses impairment evaluation and loan receivables are summarized below at March 31, 2019:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
23
 
 
 
1,657
 
 
 
302,918
 
 
$
559
 
 
$
1,366
 
 
$
300,993
 
Home equity
 
 
8
 
 
 
186
 
 
 
49,716
 
 
 
136
 
 
 
370
 
 
 
49,210
 
Commercial real estate
 
 
202
 
 
 
3,283
 
 
 
265,013
 
 
 
1,673
 
 
 
483
 
 
 
262,857
 
Construction and land development
 
 
-
 
 
 
777
 
 
 
66,920
 
 
 
-
 
 
 
-
 
 
 
66,920
 
Multifamily
 
 
-
 
 
 
434
 
 
 
49,316
 
 
 
-
 
 
 
716
 
 
 
48,600
 
Farmland
 
 
-
 
 
 
-
 
 
 
236
 
 
 
-
 
 
 
-
 
 
 
236
 
Commercial business
 
 
32
 
 
 
1,359
 
 
 
103,507
 
 
 
416
 
 
 
1,152
 
 
 
101,939
 
Consumer
 
 
-
 
 
 
254
 
 
 
7,778
 
 
 
-
 
 
 
-
 
 
 
7,778
 
Government
 
 
-
 
 
 
21
 
 
 
19,591
 
 
 
-
 
 
 
-
 
 
 
19,591
 
Total
 
$
265
 
 
$
7,971
 
 
$
864,995
 
 
$
2,784
 
 
$
4,087
 
 
$
858,124
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Bancorp's allowance for loan losses impairment evaluation and loan receivables are summarized below at December 31, 2018:
 
 
 
Residential real estate
 
$
22
 
 
 
1,693
 
 
 
223,323
 
 
$
570
 
 
$
980
 
 
$
221,773
 
Home equity
 
 
9
 
 
 
193
 
 
 
45,483
 
 
 
141
 
 
 
123
 
 
 
45,219
 
Commercial real estate
 
 
210
 
 
 
3,125
 
 
 
253,104
 
 
 
1,703
 
 
 
402
 
 
 
250,999
 
Construction and land development
 
 
-
 
 
 
756
 
 
 
64,433
 
 
 
-
 
 
 
-
 
 
 
64,433
 
Multifamily
 
 
-
 
 
 
472
 
 
 
47,234
 
 
 
-
 
 
 
-
 
 
 
47,234
 
Farmland
 
 
-
 
 
 
-
 
 
 
240
 
 
 
-
 
 
 
-
 
 
 
240
 
Commercial business
 
 
5
 
 
 
1,357
 
 
 
103,439
 
 
 
423
 
 
 
1,440
 
 
 
101,576
 
Consumer
 
 
-
 
 
 
82
 
 
 
6,043
 
 
 
-
 
 
 
-
 
 
 
6,043
 
Government
 
 
-
 
 
 
38
 
 
 
21,101
 
 
 
-
 
 
 
-
 
 
 
21,101
 
Total
 
$
246
 
 
$
7,716
 
 
$
764,400
 
 
$
2,837
 
 
$
2,945
 
 
$
758,618
 
 
The Bancorp's credit quality indicators are summarized below at March 31, 2019 and December 31, 2018:
 
 
 
Credit Exposure - Credit Risk Portfolio By Creditworthiness Category
 
 
 
 
 
 
March 31, 2019
 
 
 
 
(Dollars in thousands)
 
2
 
 
3
 
 
4
 
 
5
 
 
6
 
 
7
 
 
8
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loan Segment
 
Moderate
 
 
Above average
acceptable
 
 
Acceptable
 
 
Marginally
acceptable
 
 
Pass/monitor
 
 
Special mention
 
 
Substandard
 
 
Total
 
Residential real estate
 
$
862
 
 
$
116,851
 
 
$
103,661
 
 
$
13,038
 
 
$
58,546
 
 
 
4,466
 
 
 
5,494
 
 
$
302,918
 
Home equity
 
 
62
 
 
 
7,486
 
 
 
39,164
 
 
 
345
 
 
 
1,235
 
 
 
866
 
 
 
558
 
 
 
49,716
 
Commercial real estate
 
 
-
 
 
 
5,186
 
 
 
75,157
 
 
 
123,162
 
 
 
55,123
 
 
 
4,556
 
 
 
1,829
 
 
 
265,013
 
Construction and land development
 
 
-
 
 
 
316
 
 
 
22,989
 
 
 
32,640
 
 
 
10,975
 
 
 
-
 
 
 
-
 
 
 
66,920
 
Multifamily
 
 
-
 
 
 
948
 
 
 
19,537
 
 
 
25,117
 
 
 
2,853
 
 
 
178
 
 
 
683
 
 
 
49,316
 
Farmland
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
236
 
 
 
-
 
 
 
-
 
 
 
236
 
Commercial business
 
 
9,617
 
 
 
18,669
 
 
 
20,326
 
 
 
34,730
 
 
 
16,896
 
 
 
2,839
 
 
 
430
 
 
 
103,507
 
Consumer
 
 
1,153
 
 
 
2,810
 
 
 
2,716
 
 
 
194
 
 
 
905
 
 
 
-
 
 
 
-
 
 
 
7,778
 
Government
 
 
-
 
 
 
2,001
 
 
 
13,680
 
 
 
3,910
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
19,591
 
Total
 
$
11,694
 
 
$
154,267
 
 
$
297,230
 
 
$
233,136
 
 
$
146,769
 
 
$
12,905
 
 
$
8,994
 
 
$
864,995
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2018
 
 
 
 
(Dollars in thousands)
 
2
 
 
3
 
 
4
 
 
5
 
 
6
 
 
7
 
 
8
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loan Segment
 
Moderate
 
 
Above average
acceptable
 
 
Acceptable
 
 
Marginally
acceptable
 
 
Pass/monitor
 
 
Special mention
 
 
Substandard
 
 
Total
 
Residential real estate
 
$
261
 
 
$
58,276
 
 
$
100,374
 
 
$
10,404
 
 
$
44,734
 
 
$
3,908
 
 
$
5,366
 
 
$
223,323
 
Home equity
 
 
192
 
 
 
3,736
 
 
 
40,165
 
 
 
37
 
 
 
323
 
 
 
657
 
 
 
373
 
 
 
45,483
 
Commercial real estate
 
 
-
 
 
 
5,042
 
 
 
78,611
 
 
 
110,984
 
 
 
51,982
 
 
 
4,715
 
 
 
1,770
 
 
 
253,104
 
Construction and land development...
 
 
-
 
 
 
322
 
 
 
24,271
 
 
 
29,383
 
 
 
10,457
 
 
 
-
 
 
 
-
 
 
 
64,433
 
Multifamily...
 
 
-
 
 
 
569
 
 
 
19,255
 
 
 
23,417
 
 
 
3,844
 
 
 
149
 
 
 
-
 
 
 
47,234
 
Farmland.
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
240
 
 
 
-
 
 
 
-
 
 
 
240
 
Commercial business...
 
 
10,655
 
 
 
19,127
 
 
 
20,941
 
 
 
34,996
 
 
 
14,034
 
 
 
2,958
 
 
 
728
 
 
 
103,439
 
Consumer
 
 
925
 
 
 
2,953
 
 
 
1,040
 
 
 
196
 
 
 
909
 
 
 
20
 
 
 
-
 
 
 
6,043
 
Government
 
 
-
 
 
 
2,111
 
 
 
14,795
 
 
 
4,195
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
21,101
 
Total
 
$
12,033
 
 
$
92,136
 
 
$
299,452
 
 
$
213,612
 
 
$
126,523
 
 
$
12,407
 
 
$
8,237
 
 
$
764,400
 
 
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 these grades by the Bancorp is uniform and conforms to regulatory definitions. The loan grading system is as follows:
 
1 – Minimal Risk
 
Borrower demonstrates exceptional credit fundamentals, including stable and predictable profit margins, strong liquidity and a conservative balance sheet with superior asset quality. Excellent cash flow coverage of existing and projected debt service. Historic and projected performance indicates borrower is able to meet obligations under almost any economic circumstances.
 
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 – Above average acceptable risk
 
Borrower generates sufficient cash flow to fund debt service and some working assets and/or capital expansion needs. Profitability and key balance sheet ratios are at or slightly above peers. Current trends are positive or stable. Earnings may be level or trending down slightly or be erratic; however, positive strengths are offsetting. Risk of default is reasonable but may warrant collateral protection.
 
4 – 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.
 
5 – Marginally acceptable risk
 
Borrower may exhibit excessive growth, declining earnings, strained cash flow, increasing leverage and/or weakening market position that indicate above average risk. Limited additional debt capacity, modest coverage, and average or below average asset quality, margins and market share. Interim losses and/or adverse trends may occur, but not to the level that would affect the Bank’s position. The potential for default is higher than normal but considered marginally acceptable based on prospects for improving financial performance and the strength of the collateral.
 
6 – 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.
 
7 – 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.
 
8 – 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.
 
Performing loans are loans that are paying as agreed and are approximately less than ninety days past due on payments of interest and principal.
 
During the first three months of 2019, one commercial business loan totaling $
47
thousand was renewed as a troubled debt restructuring. No troubled debt restructurings have subsequently defaulted during the periods presented. All of the loans classified as troubled debt restructurings are also considered impaired. The valuation basis for the Bancorp’s troubled debt restructurings is based on the present value of cash flows, unless consistent cash flows are not present, then the fair value of the collateral securing the loan is the basis for valuation.
 
The Bancorp's individually evaluated impaired loans are summarized below:
 
 
 
 
 
 
 
 
 
 
 
 
For the three months ended
 
 
 
As of March 31, 2019
 
 
March 31, 2019
 
(Dollars in thousands)
 
Recorded 

Investment
 
 
Unpaid Principal

Balance
 
 
Related Allowance
 
 
Average Recorded

Investment
 
 
Interest Income

Recognized
 
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
1,766
 
 
$
3,900
 
 
$
-
 
 
$
1,578
 
 
$
14
 
Home equity
 
 
450
 
 
 
482
 
 
 
-
 
 
 
328
 
 
 
2
 
Commercial real estate
 
 
1,675
 
 
 
2,276
 
 
 
-
 
 
 
1,650
 
 
 
19
 
Construction and land development
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
Multifamily
 
 
716
 
 
 
798
 
 
 
-
 
 
 
-
 
 
 
-
 
Farmland
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
Commercial business
 
 
1,536
 
 
 
1,685
 
 
 
-
 
 
 
1,668
 
 
 
21
 
Consumer
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
Government
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
 
 
159
 
 
 
159
 
 
 
23
 
 
 
160
 
 
 
2
 
Home equity
 
 
56
 
 
 
56
 
 
 
8
 
 
 
57
 
 
 
1
 
Commercial real estate
 
 
481
 
 
 
481
 
 
 
202
 
 
 
481
 
 
 
-
 
Construction and land development
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
Multifamily
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
Farmland
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
Commercial business
 
 
32
 
 
 
32
 
 
 
32
 
 
 
48
 
 
 
-
 
Consumer
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
Government
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
1,925
 
 
$
4,059
 
 
$
23
 
 
$
1,738
 
 
$
16
 
Home equity
 
$
506
 
 
$
538
 
 
$
8
 
 
$
385
 
 
$
3
 
Commercial real estate
 
$
2,156
 
 
$
2,757
 
 
$
202
 
 
$
2,131
 
 
$
19
 
Construction & land development
 
$
-
 
 
$
-
 
 
$
-
 
 
$
-
 
 
$
-
 
Multifamily
 
$
716
 
 
$
798
 
 
$
-
 
 
$
-
 
 
$
-
 
Farmland
 
$
-
 
 
$
-
 
 
$
-
 
 
$
-
 
 
$
-
 
Commercial business
 
$
1,568
 
 
$
1,717
 
 
$
32
 
 
$
1,716
 
 
$
21
 
Consumer
 
$
-
 
 
$
-
 
 
$
-
 
 
$
-
 
 
$
-
 
Government
 
$
-
 
 
$
-
 
 
$
-
 
 
$
-
 
 
$
-
 
  
 
 
 
 
 
 
 
 
 
 
 
For the three months ended
 
 
 
As of December 31, 2018
 
 
March 31, 2018
 
(Dollars in thousands)
 
Recorded

Investment
 
 
Unpaid Principal

Balance
 
 
Related Allowance
 
 
Average Recorded

Investment
 
 
Interest Income

Recognized
 
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
1,389
 
 
$
3,628
 
 
$
-
 
 
$
1,103
 
 
$
6
 
Home equity
 
 
207
 
 
 
214
 
 
 
-
 
 
 
35
 
 
 
-
 
Commercial real estate
 
 
1,624
 
 
 
2,222
 
 
 
-
 
 
 
252
 
 
 
-
 
Construction & land development
 
 
-
 
 
 
-
 
 
 
-
 
 
 
134
 
 
 
-
 
Multifamily
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
Farmland
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
Commercial business
 
 
1,799
 
 
 
2,038
 
 
 
-
 
 
 
184
 
 
 
1
 
Consumer
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
Government
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
 
 
161
 
 
 
161
 
 
 
22
 
 
 
106
 
 
 
5
 
Home equity
 
 
57
 
 
 
57
 
 
 
9
 
 
 
-
 
 
 
-
 
Commercial real estate
 
 
481
 
 
 
481
 
 
 
210
 
 
 
186
 
 
 
4
 
Construction & land development
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
Multifamily
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
Farmland
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
Commercial business
 
 
64
 
 
 
64
 
 
 
5
 
 
 
275
 
 
 
-
 
Consumer
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
Government
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
1,550
 
 
$
3,789
 
 
$
22
 
 
$
1,209
 
 
$
11
 
Home equity
 
$
264
 
 
$
271
 
 
$
9
 
 
$
35
 
 
$
-
 
Commercial real estate
 
$
2,105
 
 
$
2,703
 
 
$
210
 
 
$
438
 
 
$
4
 
Construction & land development
 
$
-
 
 
$
-
 
 
$
-
 
 
$
134
 
 
$
-
 
Multifamily
 
$
-
 
 
$
-
 
 
$
-
 
 
$
-
 
 
$
-
 
Farmland
 
$
-
 
 
$
-
 
 
$
-
 
 
$
-
 
 
$
-
 
Commercial business
 
$
1,863
 
 
$
2,102
 
 
$
5
 
 
$
459
 
 
$
1
 
Consumer
 
$
-
 
 
$
-
 
 
$
-
 
 
$
-
 
 
$
-
 
Government
 
$
-
 
 
$
-
 
 
$
-
 
 
$
-
 
 
$
-
 
 
As a result of acquisition activity, the Bancorp acquired loans for which there was evidence of credit quality deterioration since origination and it was determined that it was probable that the Bancorp would be unable to collect all contractually required principal and interest payments. At March 31, 2019, total purchased credit impaired loans with unpaid principal balances totaled $7.1 million with a recorded investment of $4.1 million. At December 31, 2018, purchased credit impaired loans with unpaid principal balances totaled $6.0 million with a recorded investment of $2.9 million.
 
The Bancorp's age analysis of past due loans 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 Loans
 
 
Recorded 
Investments 
Greater
than 90 
Days Past Due  a
nd
Accruing
 
March 31, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
2,384
 
 
$
1,490
 
 
$
4,132
 
 
$
8,006
 
 
$
294,912
 
 
$
302,918
 
 
$
379
 
Home equity
 
 
141
 
 
 
98
 
 
 
427
 
 
 
666
 
 
 
49,050
 
 
 
49,716
 
 
 
-
 
Commercial real estate
 
 
6,057
 
 
 
93
 
 
 
912
 
 
 
7,062
 
 
 
257,951
 
 
 
265,013
 
 
 
303
 
Construction and land development
 
 
125
 
 
 
-
 
 
 
-
 
 
 
125
 
 
 
66,795
 
 
 
66,920
 
 
 
-
 
Multifamily
 
 
33
 
 
 
270
 
 
 
145
 
 
 
448
 
 
 
48,868
 
 
 
49,316
 
 
 
145
 
Farmland
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
236
 
 
 
236
 
 
 
-
 
Commercial business
 
 
956
 
 
 
538
 
 
 
353
 
 
 
1,847
 
 
 
101,660
 
 
 
103,507
 
 
 
322
 
Consumer
 
 
96
 
 
 
18
 
 
 
-
 
 
 
114
 
 
 
7,664
 
 
 
7,778
 
 
 
-
 
Government
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
19,591
 
 
 
19,591
 
 
 
-
 
Total
 
$
9,792
 
 
$
2,507
 
 
$
5,969
 
 
$
18,268
 
 
$
846,727
 
 
$
864,995
 
 
$
1,149
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
3,659
 
 
$
909
 
 
$
4,362
 
 
$
8,930
 
 
$
214,393
 
 
$
223,323
 
 
$
122
 
Home equity
 
 
143
 
 
 
5
 
 
 
304
 
 
 
452
 
 
 
45,031
 
 
 
45,483
 
 
 
50
 
Commercial real estate
 
 
842
 
 
 
18
 
 
 
611
 
 
 
1,471
 
 
 
251,633
 
 
 
253,104
 
 
 
-
 
Construction and land development
 
 
491
 
 
 
533
 
 
 
-
 
 
 
1,024
 
 
 
63,409
 
 
 
64,433
 
 
 
-
 
Multifamily
 
 
-
 
 
 
149
 
 
 
-
 
 
 
149
 
 
 
47,085
 
 
 
47,234
 
 
 
-
 
Farmland
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
240
 
 
 
240
 
 
 
-
 
Commercial business
 
 
733
 
 
 
260
 
 
 
436
 
 
 
1,429
 
 
 
102,010
 
 
 
103,439
 
 
 
149
 
Consumer
 
 
1
 
 
 
72
 
 
 
-
 
 
 
73
 
 
 
5,970
 
 
 
6,043
 
 
 
-
 
Government
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
21,101
 
 
 
21,101
 
 
 
-
 
Total
 
$
5,869
 
 
$
1,946
 
 
$
5,713
 
 
$
13,528
 
 
$
750,872
 
 
$
764,400
 
 
$
321
 
 
The Bancorp's loans on nonaccrual status are summarized below:
 
(Dollars in thousands)
 
 
 
 
March 31, 2019
 
 
December 31, 2018
 
Residential real estate
 
$
5,546
 
 
$
5,135
 
Home equity
 
 
537
 
 
 
270
 
Commercial real estate
 
 
691
 
 
 
695
 
Construction and land development
 
 
-
 
 
 
-
 
Multifamily
 
 
270
 
 
 
-
 
Farmland
 
 
-
 
 
 
-
 
Commercial business
 
 
168
 
 
 
495
 
Consumer
 
 
-
 
 
 
-
 
Government
 
 
-
 
 
 
-
 
Total
 
$
7,212
 
 
$
6,595
 
 
For the acquisitions of First Federal Savings & Loan (“First Federal”), Liberty Savings Bank (“Liberty Savings”), First Personal Bank (“First Personal”), and A.J. Smith Federal Savings Bank (“AJ Smith”), as part of the fair value of loans receivable, a net fair value discount was established for loans as summarized below:
 
(dollars in thousands)
 
First Federal
 
 
Liberty Savings
 
 
First Personal
 
 
AJ Smith
 
 
 
Net fair value

discount
 
 
Accretable period

in months
 
 
Net fair value

discount
 
 
Accretable period

in months
 
 
Net fair value

discount
 
 
Accretable period

in months
 
 
Net fair value

discount
 
 
Accretable period

in months
 
Residential real estate
 
$
1,062
 
 
 
59
 
 
$
1,203
 
 
 
44
 
 
$
948
 
 
 
56
 
 
$
3,734
 
 
 
52
 
Home equity
 
 
44
 
 
 
29
 
 
 
5
 
 
 
29
 
 
 
51
 
 
 
50
 
 
 
141
 
 
 
32
 
Commercial real estate
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
208
 
 
 
56
 
 
 
8
 
 
 
9
 
Construction and land development
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
1
 
 
 
30
 
 
 
-
 
 
 
-
 
Multifamily
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
11
 
 
 
48
 
 
 
2
 
 
 
48
 
Consumer
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
146
 
 
 
50
 
 
 
1
 
 
 
5
 
Commercial business
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
348
 
 
 
24
 
 
 
-
 
 
 
-
 
Purchased credit impaired loans
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
424
 
 
 
32
 
 
 
-
 
 
 
-
 
Total
 
$
1,106
 
 
 
 
 
 
$
1,208
 
 
 
 
 
 
$
2,137
 
 
 
 
 
 
$
3,886
 
 
 
 
 
 
Accretable yield, or income recorded for the three months ended March 31, is as follows:
 
(dollars in thousands)
 
First Federal
 
 
Liberty Savings
 
 
First Personal
 
 
AJ Smith
 
 
Total
 
2018
 
$
36
 
 
$
68
 
 
$
-
 
 
$
-
 
 
$
104
 
2019
 
 
22
 
 
 
42
 
 
 
203
 
 
 
155
 
 
$
422
 
Total
 
$
58
 
 
$
110
 
 
$
203
 
 
$
155
 
 
$
526
 
 
Accretable yield, or income expected to be recorded in the future is as follows:
 
(dollars in thousands)
 
First Federal
 
 
Liberty Savings
 
 
First Personal
 
 
AJ Smith
 
 
Total
 
2019
 
$
-
 
 
$
-
 
 
$
389
 
 
$
695
 
 
$
1,084
 
2020
 
 
-
 
 
 
-
 
 
 
491
 
 
 
895
 
 
 
1,386
 
2021
 
 
-
 
 
 
-
 
 
 
290
 
 
 
888
 
 
 
1,178
 
2022
 
 
-
 
 
 
-
 
 
 
278
 
 
 
888
 
 
 
1,166
 
2023
 
 
-
 
 
 
-
 
 
 
61
 
 
 
365
 
 
 
426
 
Total
 
$
-
 
 
$
-
 
 
$
1,509
 
 
$
3,731
 
 
$
5,240