Annual report pursuant to Section 13 and 15(d)

Loans Receivable

v3.3.1.900
Loans Receivable
12 Months Ended
Dec. 31, 2015
Receivables [Abstract]  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]
NOTE 3 – Loans Receivable
Year end loans are summarized below:
 
 
 
(Dollars in thousands)
 
 
 
December 31, 2015
 
 
December 31, 2014
 
Loans secured by real estate:
 
 
 
 
 
 
 
 
Residential, including home equity
 
$
213,951
 
 
$
189,743
 
Commercial real estate, construction & land development,  and other dwellings
 
 
259,478
 
 
 
211,162
 
Commercial participations purchased
 
 
310
 
 
 
2,289
 
Total loans secured by real estate
 
 
473,739
 
 
 
403,194
 
Consumer
 
 
535
 
 
 
358
 
Commercial business
 
 
68,813
 
 
 
58,790
 
Government
 
 
29,062
 
 
 
26,134
 
Subtotal
 
 
572,149
 
 
 
488,476
 
Less:
 
 
 
 
 
 
 
 
Net deferred loan origination fees
 
 
(174
)
 
 
(197
)
Undisbursed loan funds
 
 
(77
)
 
 
(126
)
Loan receivables
 
$
571,898
 
 
$
488,153
 
 
(Dollars in thousands)
 
Residential Real
Estate, Including
Home Equity
 
 
Consumer
 
 
Commercial Real
Estate,
Construction &
Land
Development,
and Other
Dwellings
 
 
Commercial
Participations
Purchased
 
 
Commercial
Business
 
 
Government
 
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for the twelve months ended December 31, 2015:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
 
$
1,878
 
 
$
17
 
 
$
3,645
 
 
$
13
 
 
$
733
 
 
$
75
 
 
$
6,361
 
Charge-offs
 
 
(239
)
 
 
(30
)
 
 
(59
)
 
 
-
 
 
 
(77
)
 
 
-
 
 
 
(405
)
Recoveries
 
 
9
 
 
 
2
 
 
 
22
 
 
 
-
 
 
 
10
 
 
 
-
 
 
 
43
 
Provisions
 
 
63
 
 
 
49
 
 
 
814
 
 
 
1
 
 
 
32
 
 
 
(5
)
 
 
954
 
Ending Balance
 
$
1,711
 
 
$
38
 
 
$
4,422
 
 
$
14
 
 
$
698
 
 
$
70
 
 
$
6,953
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for the twelve months ended December 31, 2014:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning Balance
 
$
1,444
 
 
$
12
 
 
$
4,789
 
 
$
31
 
 
$
859
 
 
$
54
 
 
$
7,189
 
Charge-offs
 
 
(311
)
 
 
(32
)
 
 
(1,421
)
 
 
-
 
 
 
-
 
 
 
-
 
 
 
(1,764
)
Recoveries
 
 
20
 
 
 
1
 
 
 
17
 
 
 
2
 
 
 
21
 
 
 
-
 
 
 
61
 
Provisions
 
 
725
 
 
 
36
 
 
 
260
 
 
 
(20
)
 
 
(147
)
 
 
21
 
 
 
875
 
Ending Balance
 
$
1,878
 
 
$
17
 
 
$
3,645
 
 
$
13
 
 
$
733
 
 
$
75
 
 
$
6,361
 
 
(Dollars in thousands)
 
Residential Real
Estate, Including
Home Equity
 
 
Consumer
 
 
Commercial Real
Estate,
Construction &
Land
Development,
and Other
Dwellings
 
 
Commercial
Participations
Purchased
 
 
Commercial
Business
 
 
Government
 
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Bancorp's allowance for loan losses impairment evaluation and loan receivables are summarized below at December 31, 2015:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: individually evaluated for impairment
 
$
149
 
 
$
-
 
 
$
171
 
 
$
14
 
 
$
22
 
 
$
-
 
 
$
356
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: collectively evaluated for impairment
 
$
1,562
 
 
$
38
 
 
$
4,251
 
 
$
-
 
 
$
676
 
 
$
70
 
 
$
6,597
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LOAN RECEIVABLES
Ending balance
 
$
213,755
 
 
$
535
 
 
$
259,479
 
 
$
310
 
 
$
68,757
 
 
$
29,062
 
 
$
571,898
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: individually evaluated for impairment
 
$
227
 
 
$
-
 
 
$
5,298
 
 
$
92
 
 
$
96
 
 
$
-
 
 
$
5,713
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: purchased credit impaired individually evaluated for impairment
 
$
1,691
 
 
$
-
 
 
$
-
 
 
$
-
 
 
$
-
 
 
$
-
 
 
$
1,691
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: collectively evaluated for impairment
 
$
211,837
 
 
$
535
 
 
$
254,181
 
 
$
218
 
 
$
68,661
 
 
$
29,062
 
 
$
564,494
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The Bancorp's allowance for loan losses impairment evaluation and loan receivables are summarized below at December 31, 2014:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: individually evaluated for impairment
 
$
15
 
 
$
-
 
 
$
366
 
 
$
11
 
 
$
34
 
 
$
-
 
 
$
426
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: collectively evaluated for impairment
 
$
1,863
 
 
$
17
 
 
$
3,279
 
 
$
2
 
 
$
699
 
 
$
75
 
 
$
5,935
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LOAN RECEIVABLES
Ending balance
 
$
189,529
 
 
$
357
 
 
$
211,162
 
 
$
2,289
 
 
$
58,682
 
 
$
26,134
 
 
$
488,153
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: individually evaluated for impairment
 
$
97
 
 
$
-
 
 
$
6,240
 
 
$
103
 
 
$
328
 
 
$
-
 
 
$
6,768
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: purchased credit impaired individually evaluated for impairment
 
$
588
 
 
$
-
 
 
$
-
 
 
$
-
 
 
$
-
 
 
$
-
 
 
$
588
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: collectively evaluated for impairment
 
$
188,844
 
 
$
357
 
 
$
204,922
 
 
$
2,186
 
 
$
58,354
 
 
$
26,134
 
 
$
480,797
 
 
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 – 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.
 
9 – 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 approximately less than ninety days past due on payments of interest and principal.
 
The Bancorp's credit quality indicators are summarized below at December 31, 2015 and December 31, 2014:
 
 
 
(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
 
 
Government
 
Loan Grades
 
2015
 
 
2014
 
 
2015
 
 
2014
 
 
2015
 
 
2014
 
 
2015
 
 
2014
 
2 Moderate risk
 
$
270
 
 
$
-
 
 
$
-
 
 
$
-
 
 
$
6,526
 
 
$
4,920
 
 
$
-
 
 
$
-
 
3 Above average acceptable risk
 
 
7,136
 
 
 
6,392
 
 
 
-
 
 
 
-
 
 
 
4,313
 
 
 
4,311
 
 
 
 
 
 
 
 
 
4 Acceptable risk
 
 
129,353
 
 
 
98,200
 
 
 
199
 
 
 
210
 
 
 
31,735
 
 
 
25,466
 
 
 
29,062
 
 
 
26,134
 
5 Marginally acceptable risk
 
 
74,342
 
 
 
65,831
 
 
 
-
 
 
 
1,861
 
 
 
12,225
 
 
 
11,420
 
 
 
 
 
 
 
 
 
6 Pass/monitor
 
 
38,337
 
 
 
29,678
 
 
 
19
 
 
 
115
 
 
 
11,774
 
 
 
10,893
 
 
 
-
 
 
 
-
 
7 Special mention (watch)
 
 
4,707
 
 
 
4,649
 
 
 
-
 
 
 
-
 
 
 
601
 
 
 
1,343
 
 
 
-
 
 
 
-
 
8 Substandard
 
 
5,334
 
 
 
6,412
 
 
 
92
 
 
 
103
 
 
 
1,583
 
 
 
329
 
 
 
-
 
 
 
-
 
9 Doubtful
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
Total
 
$
259,479
 
 
$
211,162
 
 
$
310
 
 
$
2,289
 
 
$
68,757
 
 
$
58,682
 
 
$
29,062
 
 
$
26,134
 
 
 
 
(Dollars in thousands)
 
 
 
Consumer Credit Exposure - Credit Risk Profile Based On Payment Activity
 
 
 
Residential Real Estate, Including Home
Equity
 
 
Consumer
 
 
 
2015
 
 
2014
 
 
2015
 
 
2014
 
Performing
 
$
209,583
 
 
$
185,996
 
 
$
535
 
 
$
357
 
Non-performing
 
 
4,172
 
 
 
3,533
 
 
 
-
 
 
 
-
 
Total
 
$
213,755
 
 
$
189,529
 
 
$
535
 
 
$
357
 
  
No loans were modified in a troubled debt restructuring, nor have any previous troubled debt restructurings subsequently defaulted, during the twelve months ended December 31, 2015 and December 31, 2014. 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.
 
The Bancorp's individually evaluated impaired loans are summarized below:
 
 
 
As of December 31, 2015
 
 
For the twelve months ended
December 31, 2015
 
(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
 
$
1,741
 
 
$
4,737
 
 
$
-
 
 
$
1,327
 
 
$
3
 
Commercial real estate, construction & land  development, and other dwellings
 
 
5,075
 
 
 
5,075
 
 
 
-
 
 
 
5,040
 
 
 
8
 
Commercial participations purchased
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
Commercial business
 
 
74
 
 
 
74
 
 
 
-
 
 
 
80
 
 
 
-
 
With an allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate, including home equity
 
177
 
 
 
177
 
 
 
149
 
 
 
185
 
 
 
-
 
Commercial real estate, construction & land  development, and other dwellings
 
 
223
 
 
 
223
 
 
 
171
 
 
 
69
 
 
 
-
 
Commercial participations purchased
 
 
92
 
 
 
92
 
 
 
14
 
 
 
96
 
 
 
-
 
Commercial business
 
 
22
 
 
 
22
 
 
 
22
 
 
 
23
 
 
 
-
 
Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate, including home equity
 
$
1,918
 
 
$
4,914
 
 
$
149
 
 
$
1,512
 
 
$
3
 
Commercial real estate, construction & land  development, and other dwellings
 
$
5,298
 
 
$
5,298
 
 
$
171
 
 
$
5,109
 
 
$
8
 
Commercial participations purchased
 
$
92
 
 
$
92
 
 
$
14
 
 
$
96
 
 
$
-
 
Commercial business
 
$
96
 
 
$
96
 
 
$
22
 
 
$
103
 
 
$
-
 
 
 
 
As of December 31, 2014
 
 
For the twelve months ended
December 31, 2014
 
(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
 
 
524
 
 
 
524
 
 
 
-
 
 
 
527
 
 
 
22
 
Commercial participations purchased
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
Commercial business
 
 
25
 
 
 
25
 
 
 
-
 
 
 
25
 
 
 
-
 
With an allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate, including home equity
 
 
685
 
 
 
1,258
 
 
 
15
 
 
 
703
 
 
 
6
 
Commercial real estate, construction & land  development, and other dwellings
 
 
5,716
 
 
 
6,952
 
 
 
366
 
 
 
6,089
 
 
 
193
 
Commercial participations purchased
 
 
103
 
 
 
103
 
 
 
11
 
 
 
103
 
 
 
1
 
Commercial business
 
 
303
 
 
 
571
 
 
 
34
 
 
 
308
 
 
 
1
 
Total:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate, including home equity
 
$
685
 
 
$
1,258
 
 
$
15
 
 
$
703
 
 
$
6
 
Commercial real estate, construction & land  development, and other dwellings
 
$
6,240
 
 
$
7,476
 
 
$
366
 
 
$
6,616
 
 
$
215
 
Commercial participations purchased
 
$
103
 
 
$
103
 
 
$
11
 
 
$
103
 
 
$
1
 
Commercial business
 
$
328
 
 
$
596
 
 
$
34
 
 
$
333
 
 
$
1
 
 
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 December 31, 2015, purchased credit impaired loans with unpaid principal balances totaled $4.0 million with a recorded investment of $1.7 million. At December 31, 2014, purchased credit impaired loans with unpaid principal balances totaled $1.3 million with a recorded investment of $588 thousand.
 
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
 
December 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate, including home equity
 
$
5,559
 
 
$
2,430
 
 
$
3,055
 
 
$
11,044
 
 
$
202,711
 
 
$
213,755
 
 
$
377
 
Consumer
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
535
 
 
 
535
 
 
 
-
 
Commercial real estate, construction & land development, and other dwellings
 
 
-
 
 
 
211
 
 
 
710
 
 
 
921
 
 
 
258,558
 
 
 
259,479
 
 
 
-
 
Commercial participations purchased
 
 
-
 
 
 
-
 
 
 
92
 
 
 
92
 
 
 
218
 
 
 
310
 
 
 
-
 
Commercial business
 
 
67
 
 
 
177
 
 
 
22
 
 
 
266
 
 
 
68,491
 
 
 
68,757
 
 
 
-
 
Government
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
29,062
 
 
 
29,062
 
 
 
-
 
Total
 
$
5,626
 
 
$
2,818
 
 
$
3,879
 
 
$
12,323
 
 
$
559,575
 
 
$
571,898
 
 
$
377
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate, including home equity
 
$
4,405
 
 
$
2,693
 
 
$
2,579
 
 
$
9,677
 
 
$
179,852
 
 
$
189,529
 
 
$
941
 
Consumer
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
357
 
 
 
357
 
 
 
-
 
Commercial real estate, construction & land development, and other dwellings
 
 
855
 
 
 
190
 
 
 
1,783
 
 
 
2,828
 
 
 
208,334
 
 
 
211,162
 
 
 
-
 
Commercial participations purchased
 
 
-
 
 
 
-
 
 
 
103
 
 
 
103
 
 
 
2,186
 
 
 
2,289
 
 
 
-
 
Commercial business
 
 
339
 
 
 
76
 
 
 
238
 
 
 
653
 
 
 
58,029
 
 
 
58,682
 
 
 
-
 
Government
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
26,134
 
 
 
26,134
 
 
 
-
 
Total
 
$
5,599
 
 
$
2,959
 
 
$
4,703
 
 
$
13,261
 
 
$
474,892
 
 
$
488,153
 
 
$
941
 
 
The Bancorp's loans on nonaccrual status are summarized below:
 
 
 
(Dollars in thousands)
 
 
 
December 31,
2015
 
 
December 31,
2014
 
Residential real estate, including home equity
 
$
4,172
 
 
$
2,443
 
Consumer
 
 
-
 
 
 
-
 
Commercial real estate, construction & land development, and other dwellings
 
 
915
 
 
 
1,815
 
Commercial participations purchased
 
 
92
 
 
 
103
 
Commercial business
 
 
22
 
 
 
238
 
Government
 
 
-
 
 
 
-
 
Total
 
$
5,201
 
 
$
4,599