Quarterly report pursuant to Section 13 or 15(d)

Loans Receivable

v2.4.0.6
Loans Receivable
3 Months Ended
Mar. 31, 2013
Receivables [Abstract]  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]

Note 4 - Loans Receivable 

(Dollars in thousands)   March 31, 2013     December 31, 2012  
Loans secured by real estate:                
Construction and land development   $ 23,507     $ 23,984  
Residential, including home equity     157,262       154,945  
Commercial real estate and other dwelling     183,147       179,825  
Total loans secured by real estate     363,916       358,754  
Consumer loans     312       350  
Commercial business     63,979       69,310  
Government and other     13,033       8,869  
Subtotal     441,240       437,283  
Less:                
Net deferred loan origination fees     (272 )     (251 )
Undisbursed loan funds     (42 )     (51 )
Loans receivable   $ 440,926     $ 436,981  

 

(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
Loans
    Total  
                                           
The Bancorp's activity in the allowance for loan losses is summarized below for the three months ended March 31, 2013:      
                                                         
Allowance for loan losses:                                                        
Beginning Balance   $ 1,024     $ 19     $ 4,550     $ 1,608     $ 1,220     $ -     $ 8,421  
Charge-offs     -       (3 )     (40 )     -       (170 )     -       (213 )
Recoveries     -       2       -       -       2       -       4  
Provisions     23       (1 )     (11 )     106       (1 )     19       135  
Ending Balance   $ 1,047     $ 17     $ 4,499     $ 1,714     $ 1,051     $ 19     $ 8,347  
                                                         
The Bancorp's activity in the allowance for loan losses is summarized below for the three months ended March 31, 2012:        
                                                         
Allowance for loan losses:                                                        
Beginning Balance   $ 1,161     $ 15     $ 3,329     $ 2,399     $ 1,101     $ -     $ 8,005  
Charge-offs     (194 )     (4 )     (101 )     (29 )     -       -       (328 )
Recoveries     -       2       -       -       2       -       4  
Provisions     228       24       437       (37 )     (127 )     -       525  
Ending Balance   $ 1,195     $ 37     $ 3,665     $ 2,333     $ 976     $ -     $ 8,206  
                                                         
The Bancorp's allowance for loan losses impairment evaluation and loans receivables are summarized below at March 31, 2013:      
                                                         
Ending balance: individually evaluated for impairment   $ 10     $ -     $ 1,640     $ 328     $ 54     $ -     $ 2,032  
                                                         
Ending balance: collectively evaluated for impairment   $ 1,037     $ 17     $ 2,859     $ 1,386     $ 997     $ 19     $ 6,315  
                                                         
LOANS RECEIVABLES Ending balance   $ 156,933     $ 309     $ 183,045     $ 23,609     $ 63,997     $ 13,033     $ 440,926  
                                                         
Ending balance: individually evaluated for impairment   $ 741     $ -     $ 10,593     $ 6,319     $ 1,632     $ -     $ 19,285  
                                                         
Ending balance: collectively evaluated for impairment   $ 156,192     $ 309     $ 172,452     $ 17,290     $ 62,365     $ 13,033     $ 421,641  
                                                         
The Bancorp's allowance for loan losses impairment evaluation and loans receivables are summarized below at December 31, 2012:              
                                                         
Ending balance: individually evaluated for impairment   $ 9     $ -     $ 1,783     $ -     $ 209     $ -     $ 2,001  
                                                         
Ending balance: collectively evaluated for impairment   $ 1,015     $ 19     $ 2,767     $ 1,608     $ 1,011     $ -     $ 6,420  
                                                         
LOANS RECEIVABLES Ending balance   $ 154,627     $ 347     $ 175,769     $ 28,040     $ 69,329     $ 8,869     $ 436,981  
                                                         
Ending balance: individually evaluated for impairment   $ 692     $ -     $ 10,778     $ 6,378     $ 2,032     $ -     $ 19,880  
                                                         
Ending balance: collectively evaluated for impairment   $ 153,935     $ 347     $ 164,991     $ 21,662     $ 67,297     $ 8,869     $ 417,101  

  

The Bancorp's credit quality indicators, are summarized below at March 31, 2013 and December 31, 2012:

 

    Corporate Credit Exposure - Credit Risk Portfolio By Creditworthiness Category  
(Dollars in thousands)   Commercial Real Estate, Construction
& Land Development, and Other Dwellings
    Commercial Participations Purchased     Commercial Business Loans     Government
Loans
 
Loan Grades   2013     2012     2013     2012     2013     2012     2013     2012  
2  Moderate risk   $ 17     $ 19     $ -     $ -     $ 5,306     $ 5,674     $ -     $ -  
3  Acceptable risk     122,318       110,416       11,382       15,585       41,974       45,202       13,033       8,869  
4  Pass/monitor     46,986       51,100       1,007       1,029       13,221       13,500       -       -  
5  Special mention (watch)     3,131       3,630       5,825       5,984       1,852       3,300       -       -  
6  Substandard     10,593       10,604       5,395       5,442       1,644       1,653       -       -  
7  Doubtful     -       -       -       -       -       -       -       -  
Total   $ 183,045     $ 175,769     $ 23,609     $ 28,040     $ 63,997     $ 69,329     $ 13,033     $ 8,869  

 

    Consumer Credit Exposure - Credit Risk Profile Based On Payment Activity  
(Dollars in thousands)   Residential Real Estate,
Including Home Equity
    Consumer Loans  
    2013     2012     2013     2012  
Performing   $ 154,737     $ 152,838     $ 309     $ 337  
Non-performing     2,196       1,789       -       10  
Total   $ 156,933     $ 154,627     $ 309     $ 347  

 

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 troubled debt restructurings for the periods presented 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
 
    March 31, 2013     March 31, 2012  
Troubled debt restructurings during the period:                                    
Residential real estate, including home equity     -     $ -     $ -       9     $ 764     $ 764  
Consumer loans     -       -       -       -       -       -  
Commercial real estate, construction & land development, and other dwellings     -       -       -       -       -       -  
Commercial participations purchased     -       -       -       -       -       -  
Commercial business loans     -       -       -       -       -       -  
Government loans     -       -       -       -       -       -  

 

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. Troubled debt restructurings that subsequently defaulted during the period are loans that were restructured and, subsequent to restructuring, were moved to nonaccrual status and failed to comply with 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 March 31, 2013     For the three months ended
March 31, 2013
 
(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   $ -     $ -     $ -     $ -     $ 6  
Commercial real estate, construction & land development, and other dwellings     820       820       -       681       73  
Commercial participations purchased     5,563       5,904       -       5,856       -  
Commercial business loans     531       761       -       972       3  
With an allowance recorded:                                        
Residential real estate, including home equity     741       741       10       777       -  
Commercial real estate, construction & land development, and other dwellings     9,773       9,857       1,640       10,079       7  
Commercial participations purchased     756       5,465       328       189       18  
Commercial business loans     1,101       1,315       54       802       1  
Total:                                        
Residential real estate, including home equity   $ 741     $ 741     $ 10     $ 777     $ 6  
Commercial real estate, construction & land development, and other dwellings   $ 10,593     $ 10,677     $ 1,640     $ 10,760     $ 80  
Commercial participations purchased   $ 6,319     $ 11,369     $ 328     $ 6,045     $ 18  
Commercial business loans   $ 1,632     $ 2,076     $ 54     $ 1,774     $ 4  

 

    As of December 31, 2012     For the three months ended
March 31, 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   $ -     $ -     $ -     $ 13     $ -  
Commercial real estate, construction & land development, and other dwellings     591       591       -       1,654       1  
Commercial participations purchased     6,378       11,047       -       2,714       -  
Commercial business loans     727       1,000       -       437       8  
With an allowance recorded:                                        
Residential real estate, including home equity     692       692       9       420       -  
Commercial real estate, construction & land development, and other dwellings     10,187       10,271       1,783       8,782       69  
Commercial participations purchased     -       -       -       7,746       -  
Commercial business loans     1,305       1,305       209       991       21  
Total:                                        
Residential real estate, including home equity   $ 692     $ 692     $ 9     $ 433     $ -  
Commercial real estate, construction & land development, and other dwellings   $ 10,778     $ 10,862     $ 1,783     $ 10,436     $ 70  
Commercial participations purchased   $ 6,378     $ 11,047     $ -     $ 10,460     $ -  
Commercial business loans   $ 2,032     $ 2,305     $ 209     $ 1,428     $ 29  

 

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 and
Accruing
 
March 31, 2013                                                        
Residential real estate, including home equity   $ 3,266     $ 456     $ 1,811     $ 5,533     $ 151,400     $ 156,933     $ 5  
Consumer loans     -       2       -       2       307       309       -  
Commercial real estate, construction & land development, and other dwellings     3,314       227       2,697       6,238       176,807       183,045       -  
Commercial participations purchased     -       -       5,395       5,395       18,214       23,609       -  
Commercial business loans     1,946       -       1,141       3,087       60,910       63,997       -  
Government loans     -       -       -       -       13,033       13,033       -  
Total   $ 8,526     $ 685     $ 11,044     $ 20,255     $ 420,671     $ 440,926     $ 5  
                                                         
December 31, 2012                                                        
Residential real estate, including home equity   $ 4,172     $ 1,145     $ 1,448     $ 6,765     $ 147,862     $ 154,627     $ -  
Consumer loans     -       -       -       -       347       347       -  
Commercial real estate, construction & land development, and other dwellings     4,044       390       1,993       6,427       169,342       175,769       229  
Commercial participations purchased     5       -       5,442       5,447       22,593       28,040       -  
Commercial business loans     689       116       1,525       2,330       66,999       69,329       -  
Government loans     -       -       -       -       8,869       8,869       -  
Total   $ 8,910     $ 1,651     $ 10,408     $ 20,969     $ 416,012     $ 436,981     $ 229  

  

The Bancorp's loans on nonaccrual status are summarized below:

 

(Dollars in thousands)   March 31,
2013
    December 31,
2012
 
Residential real estate, including home equity   $ 2,196     $ 1,846  
Consumer loans     -       10  
Commercial real estate, construction & land development, and other dwellings     3,236       2,311  
Commercial participations purchased     5,395       5,442  
Commercial business loans     1,633       1,644  
Government loans     -       -  
Total   $ 12,460     $ 11,253