Quarterly report pursuant to Section 13 or 15(d)

Loans Receivable

v2.4.0.6
Loans Receivable
3 Months Ended
Mar. 31, 2012
Disclosure Text Block [Abstract]  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]

Note 4 - Loans Receivable

 

    (Dollars in thousands)  
    March 31, 2012     December 31, 2011  
Loans secured by real estate:                
Construction and land development   $ 21,338     $ 21,143  
Residential, including home equity     156,750       154,426  
Commercial real estate and other dwelling     163,498       153,715  
Total loans secured by real estate     341,586       329,284  
Consumer loans     562       472  
Commercial business     64,714       63,384  
Government and other     7,238       8,643  
Subtotal     414,100       401,783  
Less:                
Net deferred loan origination fees     (275 )     (264 )
Undisbursed loan funds     (58 )     (118 )
Loans receivable   $ 413,767     $ 401,401  

 

                Commercial Real                          
                Estate,                          
                Construction &                          
    Residential Real           Land Development,     Commercial                    
    Estate, Including           and Other     Participations     Commercial              
(Dollars in thousands)   Home Equity     Consumer Loans     Dwellings     Purchased     Business Loans     Government     Total  
                                           
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 at March 31, 2012:
                                                         
Ending balance: individually evaluated for impairment   $ 12     $ -     $ 1,247     $ 336     $ 271     $ -     $ 1,866  
                                                         
Ending balance: collectively evaluated for impairment   $ 1,183     $ 37     $ 2,418     $ 1,997     $ 705     $ -     $ 6,340  
                                                         
Ending balance: loans acquired with deteriorated credit quality   $ -     $ -     $ -     $ -     $ -     $ -     $ -  
                                                         
FINANCING RECEIVABLES                                                        
Ending balance   $ 156,452     $ 563     $ 165,651     $ 19,185     $ 64,678     $ 7,238     $ 413,767  
                                                         
Ending balance: individually evaluated for impairment   $ 764     $ -     $ 10,988     $ 7,110     $ 1,998     $ -     $ 20,860  
                                                         
Ending balance: collectively evaluated for impairment   $ 155,688     $ 563     $ 154,663     $ 12,075     $ 62,680     $ 7,238     $ 392,907  
                                                         
The Bancorp's activity in the allowance for loan losses is summarized below for the three months ended March 31, 2011:
                                                         
Allowance for loan losses:                                                        
Beginning Balance   $ 994     $ 30     $ 2,773     $ 4,704     $ 620     $ -     $ 9,121  
Charge-offs     (138 )     (2 )     (393 )     (40 )     -       -     $ (573 )
Recoveries     -       9       -       -       25       -     $ 34  
Provisions     183       (17 )     617       404       (77 )     -     $ 1,110  
Ending Balance   $ 1,039     $ 20     $ 2,997     $ 5,068     $ 568     $ -     $ 9,692  
                                                         
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  
                                                         
Ending balance: loans acquired with deteriorated credit quality   $ -     $ -     $ -     $ -     $ -     $ -     $ -  
                                                         
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 March 31, 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   $ 24     $ 25     $ -     $ -     $ 4,770     $ 4,467     $ -     $ -  
3 Acceptable risk     97,270       85,703       1,375       2,387       40,280       37,713       7,238       8,643  
4 Pass/monitor     51,303       51,429       5,506       5,903       15,799       17,532       -       -  
5 Special mention (watch)     5,499       5,509       4,749       4,780       1,462       978       -       -  
6 Substandard     11,555       11,952       7,555       7,170       2,367       2,603       -       -  
7 Doubtful     -       -       -       -       -       -       -       -  
  Total   $ 165,651     $ 154,618     $ 19,185     $ 20,240     $ 64,678     $ 63,293     $ 7,238     $ 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   $ 150,073     $ 151,375     $ 547     $ 472                                  
Nonperforming     6,379       2,760       16       -                                  
  Total   $ 156,452     $ 154,135     $ 563     $ 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 are 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)  
                            Pre-     Post-  
          Pre-Modification     Post-Modification           Modification     Modification  
          Outstanding     Outstanding           Outstanding     Outstanding  
    Number of     Recorded     Recorded     Number of     Recorded     Recorded  
    Contracts     Investment     Investment     Contracts     Investment     Investment  
    March 31, 2012     December 31, 2011  
Troubled debt restructurings outstanding at the end of the periods presented:                                                
Residential real estate, including home equity     9     $ 764     $ 764       14     $ 1,290     $ 1,282  
Consumer loans     -       -       -       -       -       -  
Commercial real estate, construction & land development, and other dwellings     3       8,097       7,781       3       8,097       7,836  
Commercial participations purchased     2       7,975       5,576       2       7,975       5,635  
Commercial business loans     -       -       -       -       -       -  
Government     -       -       -       -       -       -  
                                     
    Number of     Recorded           Number of     Recorded        
    Contracts     Investment           Contracts     Investment        
    March 31, 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     -       -               -       -          

 

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

 

          For the three months ended  
    As of March 31, 2012     March 31, 2012  
                      Average     Interest  
    Recorded     Unpaid Principal     Related     Recorded     Income  
(Dollars in thousands)   Investment     Balance     Allowance     Investment     Recognized  
With no related allowance recorded:                                        
Residential real estate, including home equity   $ -     $ -     $ -     $ 13     $ -  
Commercial real estate, construction & land development, and other dwellings     702       916       -       1,654       5  
Commercial participations purchased     1,534       5,359       -       2,714       -  
Commercial business loans     611       611       -       437       25  
With an allowance recorded:                                        
Residential real estate, including home equity     764       764       12       420       1  
Commercial real estate, construction & land development, and other dwellings     10,286       10,341       1,247       8,782       309  
Commercial participations purchased     5,576       7,455       336       7,746       90  
Commercial business loans     1,387       1,388       271       991       31  
Total:                                        
Residential real estate, including home equity   $ 764     $ 764     $ 12     $ 433     $ 1  
Commercial real estate, construction & land development, and other dwellings   $ 10,988     $ 11,257     $ 1,247     $ 10,436     $ 314  
Commercial participations purchased   $ 7,110     $ 12,814     $ 336     $ 10,460     $ 90  
Commercial business loans   $ 1,998     $ 1,999     $ 271     $ 1,428     $ 56  

 

          For the three months ended  
    As of December 31, 2011     March 31, 2011  
                      Average     Interest  
    Recorded     Unpaid Principal     Related     Recorded     Income  
(Dollars in thousands)   Investment     Balance     Allowance     Investment     Recognized  
With no related allowance recorded:                                        
Residential real estate, including home equity   $ -     $ -     $ -     $ 64     $ -  
Commercial real estate, construction & land development, and other dwellings     690       880       -       3,856       229  
Commercial participations purchased     2,483       8,158       -       2,878       92  
Commercial business loans     793       818       -       1,370       -  
With an allowance recorded:                                        
Residential real estate, including home equity     1,282       1,282       10       28       1  
Commercial real estate, construction & land development, and other dwellings     10,317       12,662       1,043       5,668       139  
Commercial participations purchased     4,687       4,687       252       10,242       236  
Commercial business loans     1,421       1,421       304       135       6  
Total:                                        
Residential real estate, including home equity   $ 1,282     $ 1,282     $ 10     $ 92     $ 1  
Commercial real estate, construction & land development, and other dwellings   $ 11,007     $ 13,542     $ 1,043     $ 9,524     $ 368  
Commercial participations purchased   $ 7,170     $ 12,845     $ 252     $ 13,120     $ 328  
Commercial business loans   $ 2,214     $ 2,239     $ 304     $ 1,505     $ 6  

 

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

 

    (Dollars in thousands)                    
                                        Recorded  
                                        Investments  
                                  Total     Greater than  
    30-59 Days Past     60-89 Days Past     Greater Than 90                 Financing     90 Days and  
    Due     Due     Days Past Due     Total Past Due     Current     Receivables     Accruing  
March 31, 2012                                                        
Residential real estate, including home equity   $ 3,768     $ 1,097     $ 1,515     $ 6,380     $ 150,072     $ 156,452     $ -  
Consumer loans     1       15       -       16       547       563       -  
Commercial real estate, construction & land development, and other dwellings     788       764       3,102       4,654       160,997       165,651       -  
Commercial participations purchased     6       -       7,110       7,116       12,069       19,185       -  
Commercial business loans     330       209       560       1,099       63,579       64,678       -  
Government     -       -       -       -       7,238       7,238       -  
Total   $ 4,893     $ 2,085     $ 12,287     $ 19,265     $ 394,502     $ 413,767     $ -  
                                                         
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)  
    March 31,     December 31,  
    2012     2011  
Residential real estate, including home equity   $ 1,988     $ 2,481  
Consumer loans     -       -  
Commercial real estate, construction & land development, and other dwellings     3,468       3,433  
Commercial participations purchased     7,110       7,170  
Commercial business loans     755       926  
Government     -       -  
Total   $ 13,321     $ 14,010