LOANS | Loans are summarized as follows at March 31, 2016 and December 31, 2015: March 31, 2016: Total FNB Balance Bancorp March 31, (Dollar amounts in thousands) Originated PNCI PCI 2016 Commercial real estate $ 336,808 $ 73,995 $ 1,280 $ 412,083 Real estate construction 40,375 2,091 42,466 Real estate multi-family 50,130 9,769 59,899 Real estate 1 to 4 family 145,561 27,971 173,532 Commercial & industrial 46,000 9,608 55,608 Consumer loans 1,675 1,675 Gross loans 620,549 123,434 1,280 745,263 Net deferred loan fees (1,329 ) (1,329 ) Allowance for loan losses (9,943 ) (9,943 ) Net loans $ 609,277 $ 123,434 $ 1,280 $ 733,991 December 31, 2015: Total FNB Balance Bancorp December 31, (Dollar amounts in thousands) Originated PNCI PCI 2015 Commercial real estate $ 314,141 $ 84,548 $ 1,304 $ 399,993 Real estate construction 38,909 5,907 44,816 Real estate multi-family 47,607 15,990 63,597 Real estate 1 to 4 family 153,872 18,092 171,964 Commercial & industrial 39,894 12,139 52,033 Consumer loans 1,574 1,574 Gross loans 595,997 136,676 1,304 733,977 Net deferred loan fees (1,260 ) (1,260 ) Allowance for loan losses (9,970 ) (9,970 ) Net loans $ 584,767 $ 136,676 $ 1,304 $ 722,747 Note: PNCI means Purchased, Not Credit Impaired. PCI means Purchased, Credit Impaired. These designations are assigned to the purchased loans on their date of purchase. Once the loan designation has been made, each loan will retain its designation for the life of the loan. Recorded Investment in Loans at March 31, 2016 (Dollar amounts in thousands) Real Real Estate Estate Commercial Real Estate Multi 1 to 4 Commercial Real Estate Construction Family Family & industrial Consumer Total Loans: Ending balance $ 412,083 $ 42,466 $ 59,899 $ 173,532 $ 55,608 $ 1,675 $ 745,263 Ending balance: individually evaluated for impairment $ 10,700 $ 2,102 $ $ 4,115 $ 1,572 $ $ 18,489 Ending balance collectively evaluated for impairment $ 401,383 $ 40,364 $ 59,899 $ 169,417 $ 54,036 $ 1,675 $ 726,774 Recorded Investment in Loans at December 31, 2015 (Dollar amounts in thousands) Real Real Estate Estate Commercial Real Estate Multi 1 to Commercial Real Estate Construction family 4 family & industrial Consumer Total Loans: Ending balance $ 399,993 $ 44,816 $ 63,597 $ 171,964 $ 52,033 $ 1,574 $ 733,977 Ending balance: individually evaluated for impairment $ 10,803 $ 2,154 $ $ 4,218 $ 1,782 $ $ 18,957 Ending balance: collectively evaluated for impairment $ 389,190 $ 42,662 $ 63,597 $ 167,746 $ 50,251 $ 1,574 $ 715,020 Recorded Investment in Loans at March 31, 2015 (Dollar amounts in thousands) Real Real Estate Estate Commercial Real Estate Multi 1 to Commercial Real Estate Construction family 4 family & industrial Consumer Total Loans: Ending balance $ 322,414 $ 34,237 $ 53,703 $ 128,105 $ 45,589 $ 1,697 $ 585,745 Ending balance: individually evaluated for impairment $ 9,460 $ 2,368 $ $ 4,673 $ 2,226 $ 60 $ 18,787 Ending balance collectively evaluated for impairment $ 312,954 $ 31,869 $ 53,703 $ 123,432 $ 43,363 $ 1,637 $ 566,958 The following tables provide information pertaining to impaired loans originated and PNCI loans as of and for the quarter ended March 31, 2016 and the year ended December 31, 2015. Impaired Loans As of and for the quarter ended March 31, 2016 Unpaid Average (Dollar amounts in thousands) Recorded Principal Related Recorded Income Investment Balance Allowance Investment Recognized With no related allowance recorded Commercial real estate $ 8,075 $ 9,164 $ $ 9,212 $ 232 Commercial real estate construction 2,102 2,285 2,311 37 Residential- 1 to 4 family 468 468 457 8 Commercial & industrial 516 516 522 7 Total 11,161 12,433 12,502 284 With an allowance recorded Commercial real estate $ 2,625 $ 2,629 $ 89 $ 2,641 $ 38 Commercial real estate construction Residential- 1 to 4 family 3,647 3,669 460 3,250 35 Commercial & industrial 1,056 1,272 105 1,303 0 Total 7,328 7,570 654 7,194 73 Total Commercial real estate $ 10,700 $ 11,793 $ 89 $ 11,853 $ 270 Commercial real estate construction 2,102 2,285 2,311 37 Residential- 1 to 4 family 4,115 4,137 460 3,707 43 Commercial & industrial 1,572 1,788 105 1,825 7 $ 18,489 $ 20,003 $ 654 $ 19,696 $ 357 Impaired Loans As of and for the year ended December 31, 2015 Unpaid Average (Dollar amounts in thousands) Recorded Principal Related Recorded Income Investment Balance Allowance Investment Recognized With no related allowance recorded Commercial real estate $ 8,169 $ 9,271 $ $ 8,379 $ 282 Commercial real estate construction 2,154 2,337 2,264 130 Residential- 1 to 4 family 457 457 460 36 Commercial and industrial 524 524 731 27 Consumer Total 11,304 12,589 11,834 475 With an allowance recorded Commercial real estate $ 2,634 $ 2,638 $ 96 $ 2,664 $ 160 Residential- 1 to 4 family 3,761 3,782 479 3,786 149 Commercial and industrial 1,258 1,497 182 1,484 7 Consumer Total 7,653 7,917 757 7,934 316 Total Commercial real estate $ 10,803 $ 11,909 $ 96 $ 11,043 $ 442 Commercial real estate construction 2,154 2,337 2,264 130 Residential- 1 to 4 family 4,218 4,239 479 4,246 185 Commercial and industrial 1,782 2,021 182 2,215 34 Consumer Grand total $ 18,957 $ 20,506 $ 757 $ 19,768 $ 791 Impaired Loans As of and for the quarter ended March 31, 2015 Unpaid Average (Dollar amounts in thousands) Recorded Principal Related Recorded Income Investment Balance Allowance Investment Recognized With no related allowance recorded Commercial real estate $ 4,432 $ 5,315 $ $ 4,447 $ 63 Commercial real estate construction 2,368 2,551 2,371 33 Residential- 1 to 4 family 1,483 1,484 1,485 14 Commercial & industrial 564 801 573 10 Consumer Total 8,847 10,151 8,876 120 With an allowance recorded Commercial real estate $ 5,028 $ 5,031 $ 131 $ 5,048 $ 67 Commercial real estate construction Residential- 1 to 4 family 3,190 3,207 510 3,218 31 Commercial & industrial 1,662 2,014 279 1,698 4 Consumer 60 60 8 62 3 Total 9,940 10,312 928 10,026 105 Total Commercial real estate $ 9,460 $ 10,346 $ 131 $ 9,495 $ 130 Commercial real estate construction 2,368 2,551 2,371 33 Residential - 1 to 4 family 4,673 4,691 510 4,703 45 Commercial & industrial 2,226 2,815 279 2,271 14 Consumer 60 60 8 62 3 Grand total $ 18,787 $ 20,463 $ 928 $ 18,902 $ 225 Nonaccrual loans totaled $6,882,000 and $7,915,000 as of March 31, 2016 and December 31, 2015. Impaired loans not on nonaccrual are loans that have been restructured and are performing under modified loan agreements, and where principal and interest is determined to be collectible. Nonaccrual loans are loans where principal and interest have not been determined to be fully collectible. Loans on Nonaccrual Status as of (Dollar amounts in thousands) March 31, December 31, 2016 2015 Commercial real estate $ 5,210 $ 6,021 Real estate - 1 to 4 family 546 636 Commercial & industrial 1,126 1,258 Consumer Total $ 6,882 $ 7,915 Interest income on impaired loans of $357,000 and $791,000 was recognized for cash payments received during the quarter ended March 31, 2016 and the year ended December 31, 2015, respectively. Interest income on impaired loans recognized for cash payments received for the three months ended March 31, 2015 was $225,000. The amount of interest on impaired loans not collected for the quarter ended March 31, 2016 was $132,000, and the quarter ended March 31, 2015 was $106,000. The cumulative amount of unpaid interest on impaired loans was $3,537,000 and $3,050,000 as of March 31, 2016 and March 31, 2015, respectively. Troubled Debt Restructurings Total troubled debt restructured loans outstanding at (Dollars in thousands) March 31, 2016 December 31, 2015 Non- Non- Accrual accrual Total Accrual accrual Total status status modifications status status modifications Commercial real estate $ 5,490 $ 1,280 $ 6,770 $ 4,775 $ $ 4,775 Real Estate construction 1,232 1,232 1,283 1,283 Real estate 1 to 4 family 3,570 3,570 3,583 2,060 5,643 Commercial & industrial 516 1,006 1,522 524 1,043 1,567 Total $ 10,808 $ 2,286 $ 13,094 $ 10,165 $ 3,103 $ 13,268 Modification Categories The Company offers a variety of modifications to borrowers. The modification categories offered can generally be described in the following categories. Rate Modification Term modification Interest Only Modification Payment Modification As of March 31, 2016, there were no commitments for additional funding of troubled debt restructured loans. As of March 31, 2016, there were no loans modified within the previous 12 months and for which there was a payment default during the period. All restructurings were a modification of interest rate and/or payment. There were no principal reductions granted. There were no new modifications during the quarters ended March 31, 2016 or March 31, 2015. As of March 31, 2015, there were no loans modified within the previous 12 months and for which there was a payment default during the period. All restructurings were a modification of interest rate and/or payment. There were no principal reductions granted. Allowance for Credit Losses For the Three Months Ended March 31, 2016 (Dollar amounts in thousands) Real Real Estate Estate Commercial Real Estate Multi 1 to Commercial Real Estate Construction Family 4 Family & industrial Consumer Total Allowance for credit losses Beginning balance $ 6,059 $ 589 $ 243 $ 2,176 $ 853 $ 50 $ 9,970 Charge-offs (164 ) (5 ) (169 ) Recoveries 2 12 53 67 Provision for (recovery (recovery of) of) loan losses 52 (2 ) (32 ) (39 ) 99 (3 ) 75 Ending balance $ 6,113 $ 587 $ 211 $ 2,149 $ 841 $ 42 $ 9,943 Ending balance: individually evaluated for impairment $ 89 $ $ $ 460 $ 105 $ $ 654 Ending balance: collectively evaluated for $ 6,024 $ 587 $ 211 $ 1,689 $ 736 $ 42 $ 9,289 Allowance for Credit Losses As of and For the Year Ended December 31, 2015 (Dollar amounts in thousands) Real Real Estate Estate Commercial Real Estate Multi 1 to Commercial Real estate Construction family 4 family & industrial Consumer Total Allowance for credit losses Beginning balance $ 5,549 $ 849 $ 206 $ 1,965 $ 1,073 $ 58 $ 9,700 Charge-offs (45 ) (36 ) (81 ) Recoveries 576 15 60 5 656 (Recovery of) provision for loan losses (66 ) (260 ) 37 241 (280 ) 23 (305 ) Ending balance $ 6,059 $ 589 $ 243 $ 2,176 $ 853 $ 50 $ 9,970 Ending balance: individually evaluated for impairment $ 96 $ $ $ 479 $ 182 $ $ 757 Ending balance: collectively evaluated for impairment $ 5,963 $ 589 $ 243 $ 1,697 $ 671 $ 50 $ 9,213 Allowance for Credit Losses For the Three Months Ended March 31, 2015 (Dollar amounts in thousands) Real Real Estate Estate Commercial Real Estate Multi 1 to Commercial Real estate Construction family 4 family & industrial Consumer Total Allowance for credit losses Beginning balance $ 5,549 $ 849 $ 206 $ 1,965 $ 1,073 $ 58 $ 9,700 Charge-offs (45 ) (6 ) (51 ) Recoveries 6 14 20 Provision (250 ) 571 (54 ) (75 ) (126 ) 9 75 Ending balance $ 5,305 $ 1,420 $ 152 $ 1,845 $ 961 $ 61 $ 9,744 Ending balance: individually evaluated for impairment $ 131 $ $ $ 510 $ 279 $ 8 $ 928 Ending balance: collectively evaluated for impairment $ 5,174 $ 1,420 $ 152 $ 1,335 $ 682 $ 53 $ 8,816 Risk rating system Loans to borrowers graded as pass or pooled loans represent loans to borrowers of acceptable or better credit quality. They demonstrate sound financial positions, repayment capacity and credit history. They have an identifiable and stable source of repayment. Special mention loans have potential weaknesses that deserve managements attention. If left uncorrected these potential weaknesses may result in a deterioration of the repayment prospects for the asset or in the Banks credit position at some future date. These assets are not adversely classified and do not expose the Bank to sufficient risk to warrant adverse classification. Substandard loans are inadequately protected by current sound net worth, paying capacity of the borrower, or pledged collateral. Loans are normally classified as Substandard when there are unsatisfactory characteristics causing more than acceptable levels of risk. A substandard loan normally has one or more well-defined weaknesses that could jeopardize the repayment of the debt. For example, a) cash flow deficiency, which may jeopardize future payments; b) sale of non-collateral assets has become primary source of repayment; c) the borrower is bankrupt; or d) for any other reason, future repayment is dependent on court action. Doubtful loans represent credits with weakness inherent in the Substandard classification and where collection or liquidation in full is highly questionable. To be classified Doubtful, there must be specific pending factors which prevent the Loan Review Officer from determining the amount of loss contained in the credit. When the amount of loss can be reasonably estimated, that amount is classified as Loss and the remainder is classified as Substandard. Real Estate Multi-Family Our multi-family commercial real estate loans are secured by multi-family properties located primarily in San Mateo and San Francisco counties. These loans are made to investors where our primary source of repayment is from cash flows generated by the properties, through rent collections. The borrowers promissory notes are secured with recorded liens on the underlying properties. The borrowers would normally also be required to personally guarantee repayment of the loans. The Bank uses conservative underwriting standards in reviewing applications for credit. Generally, our borrowers have multiple sources of income, so if cash flow generated from the property declines, at least in the short term, the borrowers can normally cover these short term cash flow deficiencies from their available cash reserves. Risk of loss to the Bank is increased when there are cash flow decreases sufficiently large and for such a prolonged period of time that loan payments can no longer be made by the borrowers. Commercial Real Estate Loans Commercial real estate loans consist of loans secured by non-farm, non-residential properties, including, but not limited to industrial, hotel, assisted care, retail, office and mixed use buildings. Our commercial real estate loans are made primarily to investors or small businesses where our primary source of repayment is from cash flows generated by the properties, either through rent collection or business profits. The borrowers promissory notes are secured with recorded liens on the underlying property. The borrowers would normally also be required to personally guarantee repayment of the loan. The Bank uses conservative underwriting standards in reviewing applications for credit. Generally, our borrowers have multiple sources of income, so if cash flow generated from the property declines, at least in the short term, the borrowers can normally cover these short term cash flow deficiencies from their available cash reserves. Risk of loss to the Bank is increased when there are cash flow decreases sufficiently large and for such a prolonged period of time that loan payments can no longer be made by the borrowers. Real Estate Construction Loans Our real estate construction loans are generally made to borrowers who are rehabilitating a building, converting a building use from one type of use to another, or developing land and building residential or commercial structures for sale or lease. The borrowers promissory notes are secured with recorded liens on the underlying property. The borrowers would normally also be required to personally guarantee repayment of the loan. The Bank uses conservative underwriting standards in reviewing applications for credit. Generally, our borrowers have sufficient resources to make the required construction loan payments during the construction and absorption or lease-up period. After construction is complete, the loans are normally paid off from proceeds from the sale of the building or through a refinance to a commercial real estate loan. Risk of loss to the Bank is increased when there are material construction cost overruns, significant delays in the time to complete the project and/or there has been a material drop in the value of the projects in the marketplace since the inception of the loan. Real Estate-1 to 4 Family Loans Our residential real estate loans are generally made to borrowers who are buying or refinancing their primary personal residence or a rental property of 1-4 single family residential units. The Bank uses conservative underwriting standards in reviewing applications for credit. Risk of loss to the Bank is increased when borrowers lose their primary source of income and/or property values decline significantly. Commercial and Industrial Loans Our commercial and industrial loans are generally made to small businesses to provide them with at least some of the working capital necessary to fund their daily business operations. These loans are generally either unsecured or secured by fixed assets, accounts receivable and/or inventory. The borrowers would normally also be required to personally guarantee repayment of the loan. The Bank uses conservative underwriting standards in reviewing applications for credit. Risk of loss to the Bank is increased when our small business customers experience a significant business downturn, incur significant financial losses, or file for relief from creditors through bankruptcy proceedings. Consumer Loans Our consumer and installment loans generally consist of personal loans, credit card loans, automobile loans or other loans secured by personal property. The Bank uses conservative underwriting standards in reviewing applications for credit. Risk of loss to the Bank is increased when borrowers lose their primary source of income, or file for relief from creditors through bankruptcy proceedings. Age Analysis of Past Due Loans As of March 31, 2016 (Dollar amounts in thousands) 30-59 60-89 Days Days Over Total Past Past 90 Past Total Originated Due Due Days Due Current Loans Commercial real estate $ $ $ 140 $ 140 $ 336,668 $ 336,808 Real estate construction 1,250 1,250 39,125 40,375 Real estate multi family 50,130 50,130 Real estate-1 to 4 family 1,057 690 1,747 143,814 145,561 Commercial & industrial 384 1,056 1,440 44,560 46,000 Consumer 1,675 1,675 Total $ 2,691 $ 690 $ 1,196 $ 4,577 $ 615,972 $ 620,549 Purchased Not credit impaired Commercial real estate $ $ 551 $ $ 551 $ 73,444 $ 73,995 Real estate construction 2,091 2,091 Real estate multi-family 9,769 9,769 Real estate-1 to 4 family 12 12 27,959 27,971 Commercial & industrial 70 70 9,538 9,608 Total $ $ 551 $ 82 $ 633 $ 122,801 $ 123,434 Purchased Credit impaired Commercial real estate $ $ $ $ $ 1,280 $ 1,280 Total $ $ $ $ $ 1,280 $ 1,280 At March 31, 2016, there were no loans that were 90 days or more past due where interest was still accruing. The over 90 days column includes nonaccruals that were over 90 days, but does not include loans that are in nonaccrual status for reasons other than past due. Age Analysis of Past Due Loans As of December 31, 2015 (Dollar amounts in thousands) 30-59 60-89 Days Days Over Total Past Past 90 Past Total Originated Due Due Days Due Current Loans Commercial real estate $ 1,541 $ $ $ 1,541 $ 312,600 $ 314,141 Real estate construction 706 725 1431 37,478 38,909 Real estate multi family 47,607 47,607 Real estate 1 to 4 family 1,363 737 71 2,171 151,701 153,872 Commercial & industrial 1,258 1,258 38,636 39,894 Consumer 1,574 1,574 Total $ 3,610 $ 1,462 $ 1,329 $ 6,401 $ 589,596 $ 595,997 Purchased Not credit impaired Commercial real estate $ $ $ 3,810 $ $ 84,548 $ 84,548 Real estate construction 5,907 5,907 Real estate multi-family 15,990 15,990 Real estate 1 to 4 family 175 175 17,917 18,092 Commercial & industrial 70 70 12,069 12,139 Total $ 245 $ $ 3,810 $ 245 $ 136,431 $ 136,676 Purchased Credit impaired Commercial real estate $ $ $ $ $ 1,304 $ 1,304 Total $ $ $ $ $ 1,304 $ 1,304 At December 31, 2015, there were no loans that were 90 days or more past due where interest was still accruing. The over 90 days column includes nonaccrual loans that were over 90 days, but does not include loans that are in nonaccrual status for reasons other than past due. Credit Quality Indicators As of March 31, 2016 (Dollar amounts in thousands) Special Sub- Total Originated Pass mention standard Doubtful loans Commercial real estate $ 330,961 $ 1,844 $ 4,003 $ $ 336,808 Real estate construction 39,364 1,011 40,375 Real estate multi-family 50,130 50,130 Real estate-1 to 4 family 144,827 734 145,561 Commercial & industrial 45,360 629 11 46,000 Consumer loans 1,675 1,675 Totals $ 612,317 $ 1,844 $ 6,377 $ 11 $ 620,549 Purchased Not credit impaired Commercial real estate $ 62,646 $ 2,880 $ 8,457 $ 12 $ 73,995 Real estate construction 2,091 2,091 Real estate multi-family 9,769 9,769 Real estate-1 to 4 family 27,971 27,971 Commercial & industrial 9,516 92 9,608 Total $ 111,993 $ 2,880 $ 8,549 $ 12 $ 123,434 Purchased Credit impaired Commercial real estate $ 1,280 Total $ 1,280 Credit Quality Indicators As of December 31, 2015 (Dollar amounts in thousands) Special Sub- Total Originated Pass mention standard Doubtful loans Commercial real estate $ 308,164 $ 1,857 $ 4,120 $ $ 314,141 Real estate construction 37,850 1,059 38,909 Real estate multi-family 47,607 47,607 Real estate 1 to 4 family 153,285 587 153,872 Commercial & industrial 39,287 451 156 39,894 Consumer loans 1,574 1,574 Totals $ 587,767 $ 1,857 $ 6,217 $ 156 $ 595,997 Purchased Not credit impaired Commercial real estate $ 68,936 $ 3,455 $ 12,145 $ 12 $ 84,548 Real estate construction 5,907 5,907 Real estate multi-family 15,990 15,990 Real estate 1 to 4 family 18,092 18,092 Commercial & industrial 12,044 95 12,139 Total $ 120,969 $ 3,455 $ 12,240 $ 12 $ 136,676 Purchased Credit impaired Commercial real estate $ 1,304 Total $ 1,304 |