UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

 

Date of report (Date of earliest event reported) March 13, 2020

 

1ST CONSTITUTION BANCORP
(Exact Name of Registrant as Specified in Charter)

 

New Jersey 000-32891 22-3665653
(State or Other Jurisdiction of Incorporation) (Commission File Number)

(IRS Employer

Identification Number)

 

2650 Route 130 P.O. Box 634, Cranbury, New Jersey 08512
(Address of Principal Executive Offices) (Zip Code)

 

Registrant’s telephone number, including area code (609) 655-4500

 

Not Applicable
(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

Title of each class Trading Symbol(s) Name of each exchange on which registered
Common stock, no par value FCCY NASDAQ Global Market

 

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company     o

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.     o

 

 

  
 

 

Item 8.01Other Events.

 

1st Constitution Bancorp (the “Company”) is providing as exhibits to this Current Report on Form 8-K updated historical financial statements of Shore Community Bank (“Shore”) for the nine months ended September 30, 2019 and 2018, and pro forma financial information as of and for the nine months ended September 30, 2019. The Company acquired Shore effective November 8, 2019 upon the merger of Shore with and into 1st Constitution Bank, a wholly-owned subsidiary of the Company (the “Merger”).

 

For additional information regarding the Merger, refer to the Current Report on Form 8-K filed by the Company on November 8, 2019, and the Amendment thereto, filed by the Company on January 17, 2020.

 

Item 9.01Financial Statements and Exhibits.

 

(d)Exhibits

 

99.1Unaudited consolidated financial statements for the nine months ended September 30, 2019 and 2018 of Shore Community Bank.

 

99.2Unaudited pro forma condensed consolidated financial statements as of and for the nine months ended September 30, 2019.

 

  
 

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  1ST CONSTITUTION BANCORP
     
     
Date:           March 13, 2020 By:  /s/ Robert F. Mangano
    Name:  Robert F. Mangano
    Title:    President and Chief Executive Officer

 

 

 

 

 

 

 

Exhibit 99.1

 

Shore Community Bank
Index

 

 

  Page
Financial Statements  
   
Balance Sheet as September 30, 2019 (unaudited) and December 31, 2018 2
   
Statement of Income for the nine months ended September 30, 2019 and 2018 (unaudited) 3
   
Statement of Comprehensive Income (Loss) for the nine months ended  
September 30, 2019 and 2018 (unaudited) 4
   
Statement of Stockholders' Equity for the nine months ended September 30, 2019 and 2018 (unaudited) 5
   
Statement of Cash Flows for the nine months ended September 30, 2019 and 2018 (unaudited) 6
   
Notes to Financial Statements – September 30, 2019 (unaudited) 8

 

   
 

 

Shore Community Bank

 

Balance Sheet

 

   September 30,  December 31,
   2019  2018
   (Unaudited)   
Assets      
Cash and due from banks  $34,504,683   $14,962,807 
Securities available-for-sale, at fair value   11,483,174    13,508,751 
Securities held-to-maturity (fair value of $16,226,847 at          
2019 and $16,092,960 at 2018)   15,877,618    16,112,785 
Federal Home Loan Bank stock, at cost   268,500    239,000 
Loans receivable, net of allowance for loan losses of          
$2,570,768 at 2019 and $2,556,769 at 2018   207,901,412    208,148,995 
Premises and equipment, net   4,028,685    4,045,183 
Operating lease right of use assets   1,034,440    - 
Accrued interest receivable   1,038,497    1,007,804 
Prepaid expenses and other assets   1,344,088    1,446,074 
Bank owned life insurance   7,237,436    7,124,428 
Foreclosed assets   953,568    953,568 
           
Total assets  $285,672,101   $267,549,395 
Liabilities and Stockholders' Equity          
Liabilities          
Deposits:          
Non-interest bearing  $58,896,379   $55,275,785 
Interest bearing   191,032,387    180,125,323 
Total deposits   249,928,766    235,401,108 
Accrued interest payable   244,962    176,741 
Lease liability   1,034,440    - 
Other liabilities   1,450,167    838,001 
Total liabilities   252,658,335    236,415,850 
Stockholders' Equity          
Common stock, par value $5 per share; 4,000,000 shares          
authorized; 3,123,456 shares issued and outstanding          
at September 30, 2019 and December 31, 2018, respectively   15,617,280    15,617,280 
Surplus   11,565,385    11,444,869 
Retained earnings   5,821,126    4,237,397 
Accumulated other comprehensive income (loss)   9,975    (166,001)
Total stockholders' equity   33,013,766    31,133,545 
Total liabilities and stockholders' equity  $285,672,101   $267,549,395 

 

The accompanying notes are an integral part of these unaudited financial statements.

 

 2 
 

 

Shore Community Bank

 

Statement of Income

 

   Nine Months Ended September 30,
   2019  2018
Interest Income      
Loans receivable, including fees  $8,406,530   $7,946,726 
Securities:          
Taxable   260,913    263,174 
Tax-exempt   359,903    363,660 
Federal funds sold and short-term investments   333,927    329,958 
Total interest income   9,361,273    8,903,518 
Interest Expense          
Deposits   1,588,262    1,228,081 
Total interest expense   1,588,262    1,228,081 
Net interest income   7,773,011    7,675,437 
Provision (credit) for Loan Losses   -    (130,000)
Net interest income after provision (credit) for loan losses   7,773,011    7,805,437 
Other Income          
Service charges   317,628    287,458 
Mortgage banking activities   2,502    28,267 
Net losses on foreclosed assets   -    (12,446)
Income from bank owned life insurance   113,008    117,011 
Other   59,974    342,624 
Total other income   493,112    762,914 
Other Expenses          
Salaries, wages, and employee benefits   2,753,528    2,632,953 
Occupancy   504,151    493,125 
Equipment   48,071    69,538 
Data processing   357,901    328,815 
Advertising and promotion   26,122    36,110 
Supplies, printing, and postage   65,797    77,074 
Foreclosed assets expenses   45,165    39,281 
Federal deposit insurance premium   37,200    131,585 
Merger related expenses   395,576    - 
Other   689,722    632,518 
Total other expenses   4,923,233    4,440,999 
Income before income tax expense   3,342,890    4,127,352 
Income Tax Expense   1,056,382    1,158,501 
Net income  $2,286,508   $2,968,851 
Earnings Per Share          
Basic  $0.73   $0.95 
Diluted  $0.72   $0.94 

 

The accompanying notes are an integral part of these unaudited financial statements.

 

 3 
 

 

Shore Community Bank

 

Statement of Comprehensive Income

 

   Nine Months Ended September 30,
   2019  2018
       
Net Income  $2,286,508   $2,968,851 
           
Other Comprehensive Income (Loss)          
Unrealized holding gains (losses) on securities available-for sale   244,479    (348,497)
Tax effect   (68,503)   97,579 
           
Total other comprehensive income (loss), net of tax   175,976    (250,918)
           
Comprehensive income  $2,462,484   $2,717,933 

 

The accompanying notes are an integral part of these unaudited financial statements.

 

 4 
 

 

Shore Community Bank

 

Statement of Shareholders’ Equity

            Accumulated   
            Other   
   Common     Retained  Comprehensive   
   Stock  Surplus  Earnings  Income (Loss)  Total
                
Balance, December 31, 2018  $15,617,280   $11,444,869   $4,237,397   $(166,001)  $31,133,545 
Net income   -    -    2,286,508    -    2,286,508 
Cash dividends paid   -    -    (702,779)   -    (702,779)
Other comprehensive loss   -    -    -    175,976    175,976 
Stock compensation expense   -    120,516    -    -    120,516 
                          
Balance, September 30, 2019  $15,617,280   $11,565,385   $5,821,126   $9,975   $33,013,766 
                          
Balance, December 31, 2017  $15,494,290   $11,365,313   $1,170,310   $(26,057)  $28,003,856 
                          
Net income   -    -    2,968,851    -    2,968,851 
Cash dividends paid   -    -    (701,026)   -    (701,026)
Other comprehensive loss   -    -    -    (250,918)   (250,918)
Exercise of stock options (24,598 shares)   122,990    (33,013)   -    -    89,977 
Stock compensation expense   -    79,546    -    -    79,546 
                          
Balance, September 30, 2018  $15,617,280   $11,411,846   $3,438,135   $(276,975)  $30,190,286 

 

The accompanying notes are an integral part of these unaudited financial statements.

 

 5 
 

 

Shore Community Bank

 

Statement of Cash Flows

   Nine Months Ended September 30,
   2019  2018
Cash Flows from Operating Activities      
Net income  $2,286,508   $2,968,851 
Adjustments to reconcile change in net income to net cash          
provided by operating activities:          
Provision (credit) for loan losses   -    (130,000)
Depreciation expense   141,057    165,889 
Net amortization of premiums and discounts   351,454    255,023 
Deferred income taxes   69,885    (181,518)
Stock compensation expense   120,516    79,546 
Writedown of foreclosed assets   -    1,040 
Net loss on sale of foreclosed assets   -    11,406 
Proceeds from sale of loans held for sale   178,615    418,267 
Loans originated for sale   (175,000)   (395,000)
Net gain on sale of loans held for sale   (3,615)   (23,267)
Earnings on bank owned life insurance   (113,008)   (117,011)
(Increase) decrease in assets:          
Accrued interest receivable   (30,693)   (38,701)
Prepaid expenses and other assets   170,412    690,158 
Increase in liabilities:          
Accrued interest payable   68,221    24,681 
Other liabilities   380,351    197,860 
Net cash provided by operating activities   3,444,703    3,927,224 
Cash Flows from Investing Activities          
Securities available-for-sale:          
Maturities and principal repayments   2,427,839    2,213,754 
Securities held-to-maturity:          
Purchases   (1,178,566)   - 
Maturities and principal repayments   1,331,278    338,722 
Net purchases of Federal Home Bank stock   (29,500)   (45,200)
Net increase in loans   (154,198)   (5,692,442)
Purchases of premises and equipment   (124,559)   (48,415)
Proceeds from sales of foreclosed assets   -    97,223 
Proceeds from life insurance   -    114,468 
Net cash provided by (used in) investing activities   2,272,294    (3,021,890)
Cash Flows from Financing Activities          
Net increase in deposits   14,527,658    9,147,273 
Dividends paid   (702,779)   (701,026)
Proceeds from exercise of stock options   -    89,977 
Net cash provided by financing activities   13,824,879    8,536,224 
Net increase in cash and cash equivalents   19,541,876    9,441,558 

 

 6 
 

 

Shore Community Bank

 

 

Cash and Cash Equivalents, Beginning of Year   14,962,807    22,559,598 
Cash and Cash Equivalents, End of Period  $34,504,683   $32,001,156 
Supplementary Cash Flows Information          
Interest paid  $1,520,041   $818,906 
Income taxes paid  $670,000   $855,000 
Supplementary Schedule of Noncash Investing Activities          
Foreclosed assets acquired in settlement of loans  $-   $85,512 
Initial recognition of operating lease right of use assets  $984,031   $- 
Initial recognition of operating lease liabilities  $984,031   $- 
Acquisition of operating lease right of use assets  $213,720   $- 
Execution of lease of operating lease liabilities  $213,720   $- 

 

The accompanying notes are an integral part of these unaudited financial statements.

 

 7 
 

 

Shore Community Bank
Notes to the Financial Statements

 

1.Summary of Significant Accounting Policies

 

Basis of Financial Statement Presentation

 

The accompanying unaudited financial statements include the accounts of Shore Community Bank ("SCB") and have been prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP") for interim financial information. Accordingly, they do not include all the information and footnotes required by GAAP for complete financial statements.

 

In the opinion of management, all adjustments considered necessary for fair presentation have been included. Operating results for the nine month period ended September 30, 2019 are not necessarily indicative of the results for the year ending December 31, 2019. For further information, refer to the consolidated financial statements and notes thereto included in the accompanying SCB’s financial statements for the year ended December 31, 2018.

 

SCB was incorporated March 20, 1996 under the laws of the State of New Jersey and is a New Jersey state chartered bank. SCB commenced operations on February 24, 1997 and provides full banking services. As a state bank, SCB is subject to regulation by the New Jersey Department of Banking and the Federal Deposit Insurance Corporation. The area served by SCB is principally Ocean County, New Jersey.

 

Subsequent Events

 

SCB has evaluated events and transactions occurring subsequent to the balance sheet date of September 30, 2019 for items that should potentially be recognized or disclosed in these financial statements. The evaluation was conducted through October 31, 2019, the date these financial statements were available to be issued, and SCB determined that the following item should be disclosed.

 

On June 24, 2019, 1st Constitution Bancorp (“1st Constitution”), the holding company for 1st Constitution Bank, and Shore Community Bank (“SCB”) jointly announced that they have entered into a definitive agreement and plan of merger pursuant to which 1st Constitution will acquire SCB in a stock and cash transaction valued at $16.54 per share, or approximately $53.1 million in total consideration. Upon the closing of the transaction, SCB will merge with and into 1st Constitution Bank. The merger has been unanimously approved by the boards of directors of both institutions, and is anticipated to be completed on November 8 2019. The transaction is subject to approval by the shareholders of SCB, as well as regulatory approvals, and other customary closing conditions. Under the terms of the merger agreement, SCB’s shareholders will receive 0.8786 of a share of 1st Constitution common stock, $16.50 in cash, or a combination of 1st Constitution common stock and cash, subject to adjustment as set forth in the merger agreement, for each share of SCB’s common stock that they own.

 

Included in SCB’s 2019 year-to-date non-interest expense was $395,576 in non-recurring expenses related to the merger, largely legal and other professional fees. SCB expects to incur additional non-recurring costs through the closing of the merger.

 

 8 
 

 

Shore Community Bank
Notes to the Financial Statements

 

Newly Issued Accounting Standard

 

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842), which will require organizations that lease assets to recognize on the balance sheet the assets and liabilities for the rights and obligations created by those leases with lease terms of more than 12 months. Consistent with current GAAP, the recognition, measurement and presentation of expenses and cash flows arising from a lease by the lessee will primarily depend on its classification as a finance or operating lease. However, unlike current GAAP, which requires only capital leases to be recognized on the balance sheet, the new ASU will require both types of leases to be recognized on the balance sheet. ASU 2016-02 will also require disclosures to help investors and other financial statement users better understand the amount, timing and uncertainty of cash flows arising from leases. The new disclosures will include both qualitative and quantitative requirements that provide additional information about the amounts recorded in the financial statements. ASU 2016-02 is effective for SCB in 2019. SCB adopted this ASU in 2019. At September 30, 2019, SCB’s operating lease right of use assets and operating lease liabilities were $1,034,440.

 

In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses (Topic 326), to replace the incurred loss model, which is referred to as the current expected credit loss ("CECL") model. The CECL model is applicable to the measurement of credit losses on financial assets measured at amortized cost, including loans receivable and held-to maturity debt securities. It also applies to off-balance sheet credit exposures including loan commitments, standby letters of credit, financial guarantees, and other similar instruments. For the assets within the scope of CECL, a cumulative-effect adjustment will be recognized in retained earnings as of the beginning of the first report period in which the guidance is effective. This new standard will be effective for SCB in 2021. SCB is currently evaluating the impact this new standard will have on the financial statements.

 

In August 2018, the FASB issued ASU 2018-13, Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement. ASU No. 2018-13 modifies the disclosure requirements for fair value measurements in Topic 820, Fair Value Measurement. The amendments are based on the concepts in the FASB Concepts Statement, Conceptual Framework for Financial Reporting—Chapter 8: Notes to Financial Statements, which the FASB finalized on August 28, 2018. ASU No. 2018-13 is effective for SCB in 2020. Early adoption is permitted. SCB is in the process of evaluating the potential impact this new standard will have on the financial statements.

 

 9 
 

 

Shore Community Bank
Notes to the Financial Statements

 

2.Securities

 

The amortized cost and fair value of securities as of September 30, 2019 and December 31, 2018 are summarized as follows:

 

   September 30, 2019
   Amortized
Cost
  Gross
Unrealized
Gains
  Gross
Unrealized
Losses
  Fair
Value
             
Securities available-for-sale:            
U.S. government agency
securities
  $3,183,224   $103,454   $(45,386)  $3,241,292 
U.S. government
sponsored
enterprises -
residential mortgage-
backed securities
   8,261,093    34,923    (79,134)   8,216,882 
Other   25,000    -    -    25,000 
                     
   $11,469,317   $138,377   $(124,520)  $11,483,174 
                     
Securities held-to-maturity:                    
Obligations of state and
political subdivisions
  $15,877,618   $349,229   $-   $16,226,847 

 

   December 31, 2018
             
Securities available-for-sale:            
U.S. government agency
securities
  $3,759,137   $84,645   $(46,389)  $3,797,393 
U.S. government
sponsored
enterprises -
residential mortgage-
backed securities
   9,955,236    26,686    (295,564)   9,686,358 
Other   25,000    -    -    25,000 
                     
   $13,739,373   $111,331   $(341,953)  $13,508,751 
                     
Securities held-to-maturity:                    
Obligations of state and
political subdivisions
  $16,112,785   $165,435   $(185,260)  $16,092,960 

 

 10 
 

 

Shore Community Bank
Notes to the Financial Statements

 

The amortized cost and fair value of securities as of September 30, 2019, by contractual maturity, are shown below. Expected maturities may differ from contractual maturities because the borrowers may have the right to prepay obligations with or without any penalties.

 

   Available-for-Sale  Held-to-Maturity
   Amortized
Cost
  Fair
Value
  Amortized
Cost
  Fair
Value
             
Due in one year or less  $111,231   $110,565   $3,804,534   $3,911,193 

Due after one year through

five years

   2,426,469    2,521,939    6,226,324    6,393,240 

Due after five years through

ten years

   247,182    237,246    5,302,629    5,363,724 
Due after ten years   398,342    371,542    544,131    558,690 
                     
    3,183,224    3,241,292    15,877,618    16,226,847 

U.S. government sponsored

enterprises - residential

mortgage-backed

securities

   8,261,093    8,216,882    -    - 
Other   25,000    25,000    -    - 
                     
   $11,469,317   $11,483,174   $15,877,618   $16,226,847 

 

The following tables present gross unrealized losses and fair value of Shore Community Bank’s investments, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, at September 30, 2019 and December 31, 2018:

 

   September 30, 2019
   Less than 12 Months  12 Months or More  Total
   Fair
Value
  Unrealized
Losses
  Fair
Value
  Unrealized
Losses
  Fair
Value
  Unrealized
Losses
                   

U.S. government

agency securities

  $766,368   $(6)  $612,950   $(45 ,380)   $1,379,318   $(45,386)

U.S. government

sponsored

enterprises -

residential mortgage-

backed securities

   -    -    5,867,970    (79,134)   5,879,970    (79,134)

Obligations of state and

political subdivisions

   -    -    -    -    -    - 
                               

Total temporarily

impaired securities

  $766,368   $(6)  $6,480,920   $(124,514)  $7,247,288   $(124,520)

 

 11 
 

 

Shore Community Bank
Notes to the Financial Statements

 

 

   December 31, 2018
   Less than 12 Months  12 Months or More  Total
   Fair
Value
  Unrealized
Losses
  Fair
Value
  Unrealized
Losses
  Fair
Value
  Unrealized
Losses
                   

U.S. government

agency securities

  $-   $-   $623,150   $(46,389)  $623,150   $(46,389)

U.S. government

sponsored

enterprises -

residential mortgage-

backed securities

   31,864    (63)   7,961,325    (295,501)   7,993,189    (295,564)

Obligations of state and

political subdivisions

   536,915    (3,739)   6,109,032    (181,521)   6,645,947    (185,260)
                               

Total temporarily

impaired securities

  $568,779   $(3,802)  $14,693,507   $(523,411)  $15,262,286   $(527,213)

 

 

SCB had 29 and 47 securities at September 30, 2019 and December 31, 2018, respectively, in an unrealized loss position. The decline in fair value was due only to interest rate fluctuations. SCB does not intend to sell these securities prior to their recovery and it is more likely than not that SCB will not have to sell the securities prior to recovery. No securities are deemed to be other-than-temporarily impaired. None of the individual unrealized losses are significant.

 

There were no sales of available-for-sale securities in the nine months ended September 30, 2019 and 2018.

 

Securities with a carrying value of $18,898,749 and $20,507,000 at September 30, 2019 and December 31, 2018, respectively, were pledged to secure public deposits and for other purposes required or permitted by law.

 

 12 
 

 

Shore Community Bank
Notes to the Financial Statements

 

3.Loans Receivable and Allowance for Loan Losses

 

The composition of net loans receivable at September 30, 2019 and December 31, 2018 was as follows:

 

   September 30,
2019
  December 31,
2018
       
Real estate:          
Commercial  $133,075,045   $123,861,449 
Commercial construction   13,782,282    13,989,574 
Residential   34,128,633    36,635,127 
Residential construction   1,912,609    1,662,806 
Home equity loans   8,392,662    10,966,131 
           
    191,291,231    187,115,087 
           
Commercial and industrial   18,146,389    22,490,603 
Consumer loans   140,605    163,947 
SBA loans   880,160    890,410 
           
    210,458,385    210,660,047 
           
Unearned net loan fees and origination costs   13,795    (12,515)
Allowance for loan losses   (2,570,768)   (2,556,769)
           
Net loans  $207,901,412   $208,148,995 

 

 13 
 

 

Shore Community Bank
Notes to the Financial Statements

 

The following tables summarize the activity in the allowance for loan losses by loan class for the nine months ended September 30, 2019 and the year ended December 31, 2018, and information in regard to the allowance for loan losses and the recorded investment in loans receivable by loan class as of September 30, 2019 and December 31, 2018:

 

   Nine Months Ended September 30, 2019
   Allowance for Loan Losses
   Beginning
Balance
  Charge-offs  Recoveries  Provisions  Ending
Balance
  Ending
Balance:
Individually
Evaluated
for
Impairment
  Ending
Balance:
Collectively
Evaluated
for
Impairment
                      
Commercial  $1,850,169   $-   $22,947   $-   $1,873,116   $-   $1,873,116 
Residential mortgage   443,448    (9,062)   -    -    434,386    88,805    354,581 
Home equity and consumer, other   35,984    -    114    -    36,098    -    36,098 
Unallocated   227,168    -    -    -    227,168    -    227,168 
                                    
   $2,556,769   $(9,062)  $23,061   $-   $2,570,768   $88,805   $2,481,963 

 

               September 30, 2019
               Ending
Balance
  Ending Balance:
Individually
Evaluated for
Impairment
  Ending Balance:
Collectively
Evaluated for
Impairment
                                    
Commercial                      $165,883,876   $4,379,639   $161,504,237 
Residential mortgage                       36,041,242    621,509    35,419,733 
Home equity and consumer, other                       8,533,267         8,533,267 
                                    
                       $210,458,385   $5,001,148   $205,457,237 

 

   Nine Months Ended September 30, 2018
   Allowance for Loan Losses
   Beginning
Balance
  Charge-offs  Recoveries 

Provision

(credit)

  Ending
Balance
  Ending
Balance:
Individually
Evaluated
for
Impairment
  Ending
Balance:
Collectively
Evaluated
for
Impairment
                      
Commercial  $1,904,013   $(28,992)  $121,239   $-   $1,996,260   $-   $1,996,260 
Residential mortgage   526,632    (1,442)   -    -    525,190    -    525,190 
Home equity and consumer, other   35,780    (8,638)   2,816    -    29,958    -    29,958 
Unallocated   433,848    -    -    (130,000)   303,848    -    303,848 
                                    
   $2,900,273   $(39,072)  $124,055   $(130,000)  $2,855,256   $-   $2,855,256 

 

 14 
 

 

Shore Community Bank
Notes to the Financial Statements

 

               December 31, 2018
               Ending
Balance
  Ending
Balance:
Individually
Evaluated for
Impairment
  Ending
Balance:
Collectively
Evaluated for
Impairment
                      
Commercial                      $161,232,036   $4,285,471   $156,946,565 
Residential mortgage                       38,297,933    484,190    37,813,743 
Home equity and consumer, other                       11,130,078    -    11,130,078 
                                    
                        $210,660,047   $4,769,661   $205,890,386 

 

 

The following table presents the classes of the loan portfolio summarized by the aggregate pass rating and the classified ratings of special mention, substandard and doubtful within the SCB's internal risk rating system as of September 30, 2019 and December 31, 2018:

 

   September 30, 2019
   Pass  Special
Mention
  Substandard  Doubtful  Total
                
Commercial  $159,546,662   $1,957,575   $4,379,639   $-   $165,883,876 
Residential mortgage   35,147,090    272,643    621,509    -    36,041,242 
Home equity and consumer, other   8,533,267    -    -    -    8,533,267 
                          
   $203,227,019   $2,230,218   $5,001,148   $-   $210,458,385 

 

   December 31, 2018
                
Commercial  $152,371,632   $4,574,933   $4,285,471   $-   $161,232,036 
Residential mortgage   37,813,743    -    484,190    -    38,297,933 
Home equity and consumer, other   11,130,078    -    -    -    11,130,078 
                          
   $201,315,453   $4,574,933   $4,769,661   $-   $210,660,047 

 

 15 
 

 

Shore Community Bank
Notes to the Financial Statements

 

The following tables summarize information in regards to impaired loans by loan portfolio class as of September 30, 2019 and December 31, 2018:

 

   September 30, 2019
   Recorded
Investment
after
Charge-offs
  Unpaid
Principal
Balance
  Related
Allowance
  Average
Recorded
Investment
  Interest
Income
Recognized
                
With no related allowance recorded:                         
Commercial  $4,379,639   $4,379,639   $-   $4,332,555   $6,232 
Residential mortgage   457,372    457,372    -    384,124    - 
Consumer   -    -    -    -    1,490 
                          
With an allowance recorded:                         
Commercial  $-   $-   $-   $-   $- 
Residential mortgage   164,137    252,942    88,805    168,726    877 
Consumer   -    -    -    -    - 
                          
Total:                         
Commercial  $4,379,639   $4,379,639   $-   $4,332,555   $6,232 
Residential mortgage   621,509    710,314    88,805    552,850    877 
Consumer   -    -    -    -    1,490 
                          
   $5,001,148   $5,089,953   $88,805   $4,885,405   $8,599 

 

   December 31, 2018
                
With no related allowance recorded:                         
Commercial  $4,285,471   $4,285,471   $-   $1,611,617   $16,742 
Residential mortgage   310,876    310,876    -    173,098    - 
Consumer   -    -    -    10,384    9,501 
                          
With an allowance recorded:                         
Commercial  $-   $-   $-   $388,838   $- 
Residential mortgage   173,314    253,442    120    204,843    4,726 
Consumer   -    -    -    -    - 
                          
Total:                         
Commercial  $4,285,471   $4,285,471   $-   $2,000,455   $16,742 
Residential mortgage   484,190    564,318    120    377,941    4,726 
Consumer   -    -    -    10,384    9,501 
                          
   $4,769,661   $4,849,789   $120   $2,388,780   $30,969 

 

 16 
 

 

Shore Community Bank
Notes to the Financial Statements

 

The following table presents nonaccrual loans by classes of the loan portfolio as of September 30, 2019 and December 31, 2018:

 

   September 30,
2019
  December 31,
2018
       
Commercial  $-   $- 
Residential mortgage   621,509    484,190 
           
   $621,509   $484,190 

 

The performance and credit quality of the loan portfolio is also monitored by the analyzing the age of the loans receivable as determined by the length of time a recorded payment is past due. The following table presents the classes of the loan portfolio summarized by the past due status as of September 30, 2019 and December 31, 2018:

 

   September 30, 2019
   30-59 Days
Past Due
  60-89 Days
Past Due
  Greater Than
90 Days
  Total Past
Due
  Current  Total Loans
Receivables
  Loans
Receivable
>90 Days and
Accruing
                      
Commercial  $980,606   $-   $1,550,000   $2,530,606   $163,353,270   $165,883,876   $1,550,000 

Residential

mortgage

   -    -    621,509    621,509    35,419,733    36,041,242      

Home equity and

consumer, other

   -    -    -    -    8,533,267    8,533,267    - 
                                    
   $980,606   $-   $1,550,000   $2,530,606   $207,306,270   $210,458,385   $1,550,000 

 

   December 31, 2018
                      
Commercial  $-   $-   $1,550,000   $1,550,000   $159,682,036   $161,232,036   $1,550,000 

Residential

mortgage

   748,611    -    484,190    1,232,801    37,065,132    38,297,933    - 

Home equity and

consumer, other

   3,495    -    -    3,495    11,126,583    11,130,078    - 
                                    
   $752,106   $-   $2,034,190   $2,786,296   $207,873,751   $210,660,047   $1,550,000 

 

SCB may grant a concession or modification for economic or legal reasons related to a borrower's financial condition that it would not otherwise consider resulting in a modified loan which is then identified as a troubled debt restructuring ("TDR"). SCB may modify loans through rate reductions, extensions of maturity, interest only payments, or payment modifications to better match the timing of cash flows due under the modified terms with the cash flows from the borrowers' operations. Loan modifications are intended to minimize the economic loss and to avoid foreclosure or repossession of the collateral. TDRs are considered impaired loans for purposes of calculating SCB's allowance for loan losses. As of September 30, 2019, and December 31, 2018, SCB has a recorded investment in troubled debt restructurings of $428,351 and $445,104, respectively. SCB has allocated $88,805 and $120 of specific allowance for these loans at September 30, 2019 and December 31, 2018, respectively, and there are no commitments to lend additional amounts.

 

 17 
 

 

Shore Community Bank
Notes to the Financial Statements

 

SCB identifies loans for potential restructure primarily through direct communication with the borrower and evaluation of the borrower's financial statements, revenue projections, tax returns, and credit reports. Even if the borrower is not presently in default, management will consider the likelihood that cash flow shortages, adverse economic conditions, and negative trends may result in a payment default in the near future.

 

There were no troubled debt restructurings which occurred during the nine months ended September 30, 2019 and the year ended December 31, 2018, respectively.

 

There were no troubled debt restructured loans made in prior years that subsequently defaulted in the nine months ended September 30, 2019 and the year ended December 31, 2018.

 

 

4.Foreclosed Assets

 

Foreclosed asset activity was as follows for the nine months ended September 30, 2019 and 2018:

 

   Nine Months Ended
September 30,
   2019  2018
       
Beginning balance  $953,568   $929,715 
Loans transferred to foreclosed assets   -    85,512 
Write-down of foreclosed assets   -    (1,040)
Sales of foreclosed assets   -    (60,619)
           
   $953,568   $953,568 

 

At September 30, 2019 and December 31, 2018, the balance of foreclosed assets includes $69,560 and $69,560, respectively of foreclosed residential real estate properties recorded as a result of obtaining physical possession of the property or deed in lieu of foreclosure. At September 30, 2019 and December 31, 2018, the recorded investment of residential mortgage and consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceeds are in process was $-0-.

 

 18 
 

 

Shore Community Bank
Notes to the Financial Statements

 

5.Deposits

 

The components of deposits at September 30, 2019 and December 31, 2018 are as follows:

 

   September 30,
2019
  December 31,
2018
       
Demand, non-interest bearing  $58,896,379   $55,275,785 
Demand, interest bearing   36,661,311    38,560,054 
Savings   64,224,740    66,995,385 
Time, $100,000 and over   77,028,922    39,346,902 
Time, other   13,117,414    35,222,982 
           
   $249,928,766   $235,401,108 

 

At September 30, 2019, the scheduled maturities of time deposits are as follows:

 

2019  $12,069,000
2020   48,311,000     
2021   24,393,336     
2022   3,481,000     
2023   1,576,000     
2024   316,000      
          
   $90,146,336     

 

At September 30, 2019 and December 31, 2018, the total of individual time deposits with balances in excess of $250,000 (FDIC insurance limit) was approximately $13,117,413 and $8,956,000, respectively.

 

 

6.Leases

 

Effective January 1, 2019, SCB adopted ASU 2016-02, Leases (Topic 842), and all subsequent ASUs that modified Topic 842. For SCB, Topic 842 affected the accounting treatment for operation lease agreements in which SCB is the lessee by recognizing lease assets and liabilities on the balance sheet.

 

SCB leases the premises for two branch locations including a loan office under operating lease agreements expiring in various years through 2020. SCB is responsible to pay all real estate taxes, insurance, utilities, maintenance, and repairs on the buildings. SCB also has two land leases for two branch locations under operating lease agreements expiring through 2026. The branch buildings for these locations are owned by SCB.

 

All of the leases in which SCB is lessee are comprised of real estate property primarily for branches and office space. These leases are classified as operating leases. At September 30, 2019, SCB’s operating lease right of use assets and operating lease liabilities were $1,034,440.

 

 19 
 

 

Shore Community Bank
Notes to the Financial Statements

 

In adopting the new accounting guidance, SCB used the following practical expedients for transitional relief as provided for in a subsequent ASU:

 

·An entity need not reassess whether any expired or existing contract are or contain leases.
·An entity need not reassess the lease classification for any expired or existing leases.
·An entity need not reassess initial direct costs for any existing leases.
·An entity may elect to apply hindsight to leases that existed during the period from the beginning of the earliest period presented in the financial statements until the effective date.

 

SCB also elected not to included short-term leases (i.e., leases with initial terms of twelve months or less) or equipment leases (deemed immaterial) on the balance sheet as provided for in the accounting guidance.

 

The following provides additional information about SCB’s operation leases:

 

At September 30, 2019:

 

Weighted average remaining lease term   5.53 years      
Weighted average discount rate   3.92%     

 

 

At September 30, 2019, the future minimum payments are as follows:

 

2019  $59,912     
2020   235,637     
2021   233,848     
2022   237,478     
2023   222,478     
2024   85,425     
Thereafter   119,790      
Total lease payments   1,194,568     
Less interest   (160,128)     
Operating lease liability  $1,034,440     

 

 

Rent expense was $247,847 and $247,192 for the nine months ended September 30, 2019 and 2018, respectively.

 

 

7.Employee Benefit Plan

 

SCB adopted a Savings Incentive Match Plan for Employees ("SIMPLE") individual retirement plan as of January 1, 2004. Employees may contribute up to the maximum allowable each year and SCB will match the elective deferral percentage of the employee's salary up to 3%. During the nine months ended September 30, 2019 and 2018, employer SIMPLE IRA matching contributions to the Plan charged to operations were $50,657 and $48,656, respectively.

 

 

8.Agreements with Executives

 

SCB has employment agreements with certain employees which include minimum annual salary commitments and change of control provisions. Upon resignation after a change in the control of SCB, as defined in the agreement, the individuals will receive monetary compensation in the amount set forth in the agreement. SCB also has a supplemental employee retirement plan with its Chief Executive Officer. There are $37,000 and $86,500 of accruals under this plan as of September 30, 2019 and December 31, 2018, respectively, and which are included in other liabilities in the accompanying balance sheet.

 

 20 
 

 

Shore Community Bank
Notes to the Financial Statements

 

9.Stock Option Plans

 

Stock option share information as of September 30, 2019 and December 31, 2018 and activity for the nine months ended September 30, 2019 and the year ended December 31, 2018 has been adjusted for the 10% stock dividend issued in 2016.

 

Effective May 1, 2004, SCB adopted the 2004 Non-Qualified Stock Option Plan for certain employees, officers and directors of SCB and the 2004 Incentive Stock Option Plan for certain employees and officers of SCB. Under the Plans, stock options are granted at the discretion of the Board of Directors. The 2004 Non-Qualified Stock Option Plan was allotted 62,723 shares and the 2004 Incentive Stock Option Plan was allotted 126,737 shares, respectively, of SCB's common stock. Under the 2004 Non-Qualified Stock Option Plan, the exercise price of options granted to employees and officers cannot be less than 85% of the fair market value of the common shares at the date of grant and options granted to directors cannot be less than the fair market value of the common shares. Under the 2004 Incentive Stock Option Plan, the exercise price of options granted to employees and officers cannot be less than the fair market value of the common shares at the date of grant. Stock options granted under the Plans expire in ten years. As of September 30, 2019, and December 31, 2018, there were no shares available under the 2004 Non-Qualified Stock Option Plan and the 2004 Incentive Stock Option Plan and both plans have expired.

 

Effective May 1, 2014, SCB adopted the 2014 Incentive Stock Option Plan for certain employees and officers of SCB. Under the Plan, stock options are granted at the discretion of the Board of Directors. The 2014 Incentive Stock Option Plan was allotted 133,100 shares of SCB's common stock. Under the 2014 Incentive Stock Option Plan, the exercise price of options granted to employees and officers cannot be less than the fair market value of the common shares at the date of grant. Stock options granted under the Plan expire in ten years. As of December 31, 2018, there were no shares available under the 2014 Incentive Stock Option Plan for issuance.

 

Effective May 1, 2018, SCB adopted the 2018 Incentive Stock Option Plan for certain employees and officers of SCB. Under the Plan, stock options are granted at the discretion of the Board of Directors. The 2018 Incentive Stock Option Plan was allotted 150,000 shares of SCB's common stock. Under the 2018 Incentive Stock Option Plan, the exercise price of options granted to employees and officers cannot be less than the fair market value of the common shares at the date of grant. Stock options granted under the Plan expire in ten years. As of September 31, 2019, there were 55,000 shares available under the 2018 Incentive Stock Option Plan for issuance.

 

 21 
 

 

Shore Community Bank
Notes to the Financial Statements

 

The following summarizes changes in stock options outstanding under the plans discussed above for the nine months ended September 30, 2019 and the year ended December 31, 2018.

 

   Number of
Options
  Weighted
Average
Exercise
Price
Outstanding at December 31, 2018   139,809   $7.85 
Granted   50,000    12.06 
Exercised   -    - 
Forfeited   -    - 
           
Outstanding at September 30, 2019   189,809   $8.96 
Exercisable at September 30, 2019   78,270   $6.97 
           
Outstanding at December 31, 2017   119,407    5.42 
Granted   45,000    12.00 
Exercised   (24,598)   3.66 
Forfeited   -    - 
           
Outstanding at September 30, 2018   139,809   $7.85 
Exercisable at September 30, 2018   35,864   $5.50 

 

The weighted-average remaining contractual life of the above options is approximately 7.9 years. Stock options outstanding at September 30, 2019 are exercisable at prices ranging from $4.94 to $12.06 per share. The intrinsic value of options outstanding and exercisable at September 30, 2019 was $1,314,863 and $892,726, respectively.

 

The fair value of each option grant is estimated on the date of grant using the Black Scholes option-pricing model with the following weighted average assumption for grants in 2019 and 2018: dividend yield of 0.00%, risk-free interest rate of 2.52% and 2.92%, expected life of 7 years, and expected volatility of 16.97% and 28.30%, respectively. The weighted average fair value of options granted in 2019 and 2018 was $8.95 and $3.66 per share, respectively.

 

Total stock-based compensation cost for the nine months ended September 30, 2019 and 2018 related to stock options granted was $120,516 and $79,546, respectively.

 

As of September 30, 2019, there was $227,819 of unrecognized compensation cost related to nonvested stock options granted. That cost is expected to be recognized over a weighted average period of 3.45 years through 2025.

 

 22 
 

 

Shore Community Bank
Notes to the Financial Statements

 

10.Earnings Per Share

 

The following table sets forth the computations of basic and diluted earnings per share for the nine months ended September 30, 2019 and 2018 (as adjusted for the 10% stock dividend issued in 2017):

 

   Nine Months Ended September 30, 
   2019   2018 
         
Numerator, net income  $2,286,508   $2,968,851 
           
Denominator:          
Denominator for basic earnings per share, weighted
average shares
  $3,123,456   $3,115,438 
Effect of dilutive securities, stock options   68,872    52,541 
           
Denominator for diluted earnings per share, weighted
average shares and assumed conversions
  $3,192,328   $3,167,979 
           
Basic earnings per share  $0.73   $0.95 
           
Diluted earnings per share  $0.72   $0.94 

 

 

11.Income Taxes

 

A reconciliation of the statutory income tax at a rate of 21% to the income tax expense included in the statements of income is as follows for the nine months ended September 30, 2019 and 2018, respectively:

 

  

Nine Months Ended September 30,

 
  

2019

  

2018

 
  

Amount

  

% of
Pre-Tax
Income

  

Amount

  

% of
Pre-Tax
Income

 
                 
Federal income tax at statutory rate  $702,007    21%  $866,735    21%
Tax-exempt interest   (77,789)   (2)   (82,548)   (2)
Bank owned life insurance   (25,189)   (1)   (41,274)   (1)
Merger related expenses   104,232    3    -    - 
State tax expense, net of federal benefit   352,877    11    374,317    9 
Other   244    -    41,274    1 
                     
   $1,056,382    32%  $1,158,501    28%

 

  23 
 

 

Shore Community Bank
Notes to the Financial Statements

 

12.Transactions with Executive Officers, Directors and Principal Stockholders

 

SCB has had, and may be expected to have in the future, banking transactions in the ordinary course of business with its executive officers, directors, principal stockholders, their immediate families and affiliated companies (commonly referred to as related parties), on the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with others.

 

Loans to related parties at September 30, 2019 and December 31, 2018 were $7,926,248 and $4,524,673, respectively. New related party loans during the nine months ended September 30, 2019 and 2018 were $3,127,500 and $-0-, respectively. SCB had lines of credit to related parties with an outstanding balance of $279,780 and $798,870 at September 30, 2019 and December 31, 2018, respectively. Deposits to related parties at September 30, 2019 and December 31, 2018 were not significant.

 

 

13.Financial Instruments with Off-Balance Sheet Risk

 

SCB is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and letters of credit. Those instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the balance sheet.

 

SCB's exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit is represented by the contractual amount of those instruments. SCB uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments.

 

A summary of SCB's financial instrument commitments at September 30, 2019 and December 31, 2018 is as follows:

 

   Contract Amount
   September 30,
2019
  December 31,
2018
       
Commitments to grant loans  $3,811,250   $17,873,500 
Unfunded commitments under lines of credit   37,357,000    40,494,000 
Commercial and standby letters of credit   279,780    352,204 
           
   $41,448,030   $58,719,704 

 

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. SCB evaluates each customer's credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by SCB upon extension of credit, is based on management's credit evaluation. Collateral held varies but may include personal or commercial real estate, accounts receivable, inventory and equipment.

 

  24 
 

 

Shore Community Bank
Notes to the Financial Statements

 

Outstanding letters of credit written are conditional commitments issued by SCB to guarantee the performance of a customer to a third party. The majority of these standby letters of credit expire within the next twelve months. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending other loan commitments. SCB requires collateral supporting these letters of credit as deemed necessary. The maximum undiscounted exposure related to these commitments at September 30, 2019 and December 31, 2018 was $280,000 and $352,000, respectively. The current amount of the liability as of September 30, 2019 and December 31, 2018 for guarantees under standby letters of credit issued is not material.

 

 

 

14.Contingencies

 

There are no material legal proceedings to which SCB is party to except proceedings which arise in the normal course of business and, in the opinion of management, will not have any material effect on the consolidated financial position of SCB.

 

 

 

15.Fair Value Measurements and Disclosures

 

Determination of Fair Value

 

SCB uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. The fair value of a financial instrument is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the SCB's various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument.

 

Fair value guidance provides a consistent definition of fair value, which focuses on exit price in an orderly transaction (that is, not a forced liquidation or distressed sale) between market participants at the measurement date under current market conditions. If there has been a significant decrease in the volume and level of activity for the asset or liability, a change in valuation technique or the use of multiple valuation techniques may be appropriate. In such instances, determining the price at which willing market participants would transact at the measurement date under current market conditions depends on the facts and circumstances and requires the use of significant judgment. The fair value is determined at a reasonable point within the range that is most representative of fair value under current market conditions.

 

Fair Value Hierarchy

 

In accordance with this guidance, SCB groups its assets and liabilities generally measured at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value.

 

  25 
 

 

Shore Community Bank
Notes to the Financial Statements

 

Level 1 - Valuation is based on quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 1 assets and liabilities generally include debt and equity securities that are traded in an active exchange market. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities.

 

Level 2 - Valuation is based on inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. The valuation may be based on quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the asset or liability.

 

Level 3 - Valuation is based on unobservable inputs that are supported by little or no market activity and that are significant to the fair value of assets or liabilities. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which determination of fair value requires significant management judgment or estimation.

 

 

 

For financial assets measured at fair value on a recurring basis, the fair value measurements by level within the fair value hierarchy used at September 30, 2019 and December 31, 2018 are as follows:

 

   September 30, 2019 
   Total   Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
   Significant
Other
Observable
Inputs
(Level 2)
   Significant
Unobservable
Inputs
(Level 3)
 
                 
Securities available-for-sale:                    
U.S. government agency
securities
  $3,241,292   $-   $3,241,292   $- 
U.S. government sponsored
enterprises - residential
mortgage-backed securities
   8,216,882    -    8,216,882    - 
Other   25,000    -    25,000    - 
                     
   $11,483,174   $-   $11,483,174   $- 

 

 

   December 31, 2018 
                 
Securities available-for-sale:                    
U.S. government agency
securities
  $3,793,393   $-   $3,797,393   $- 
U.S. government sponsored
enterprises - residential
mortgage-backed securities
   9,686,358    -    9,686,358    - 
Other   25,000    -    25,000    - 
                     
   $13,508,751   $-   $13,508,751   $- 

 

  26 
 

 

Shore Community Bank
Notes to the Financial Statements

 

For financial assets measured at fair value on a nonrecurring basis, the fair value measurements by level within the fair value hierarchy used at September 30, 2019 and December 31, 2018 are as follows:

 

   September 30, 2019 
   Total   Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
   Significant
Other
Observable
Inputs
(Level 2)
   Significant
Unobservable
Inputs
(Level 3)
 
                     
Impaired loans  $164,137   $-   $-   $164,137 

 

   December 31, 2018 
                     
Impaired loans  $173,194   $-   $-   $173,194 

 

  27 
 

 

Shore Community Bank
Notes to the Financial Statements

 

For non-financial assets measured at fair value on a nonrecurring basis, the fair value measurements by level within the fair value hierarchy used at September 30, 2019 and December 31, 2018 are as follows:

 

   September 30, 2019 
   Total   Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
   Significant
Other
Observable
Inputs
(Level 2)
   Significant
Unobservable
Inputs
(Level 3)
 
                     
Foreclosed assets  $953,568   $    $    $953,568 

 

   December 31, 2018 
                     
Foreclosed assets  $953,568   $    $    $953,568 

 

   September 30, 2019
   Quantitative Information about Level 3 Fair Value Measurements
   Fair Value
Estimate
   Valuation
Techniques
  Unobservable
Inputs
  Estimated
Range
              
Impaired loans  $164,137   Appraisal of
collateral
  Appraisal
adjustments
  0% - 7%
               
           Liquidation
expenses
  10% - 15%
               
Foreclosed assets  $953,568   Appraisal of
property
  Appraisal
adjustments
  0% -15%
               
           Liquidation
expenses
  10% - 15%

 

  28 
 

 

Shore Community Bank
Notes to the Financial Statements

 

   December 31, 2018
   Quantitative Information about Level 3 Fair Value Measurements
   Fair Value
Estimate
   Valuation
Techniques
  Unobservable
Inputs
  Estimated
Range
              
Impaired loans  $173,194   Appraisal of
collateral
  Appraisal
adjustments
  0% - 7%
               
           Liquidation
expenses
  10% - 15%
               
Foreclosed assets  $953,568   Appraisal of
property
  Appraisal
adjustments
  0% -15%
               
           Liquidation
expenses
  10% - 15%

 

Real estate properties acquired through, or in lieu of, foreclosure are to be sold and are carried at fair value less estimated cost to sell. Fair value is based upon independent market prices or appraised value of the property. These assets are included in Level 3 fair value based upon the lowest level of input that is significant to the fair value measurement.

 

Below is management's estimate of the fair value of all financial instruments, whether carried at cost or fair value on SCB's balance sheet.

 

The following information should not be interpreted as an estimate of the fair value of the entire SCB since a fair value calculation is only provided for a limited portion of SCB's assets and liabilities. Due to a wide range of valuation techniques and the degree of subjectivity used in making the estimates, comparisons between SCB's disclosures and those of other companies may not be meaningful. The following methods and assumptions were used to estimate the fair value of SCB's financial instruments:

 

Cash and Cash Equivalents (Carried at Cost)

 

The carrying amounts reported in the balance sheet for cash and short-term instruments approximate those assets' fair values.

 

Securities

 

The fair value of securities available-for-sale (carried at fair value) and held-to-maturity (carried at amortized cost) are determined by matrix pricing (Level 2), which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted market prices for the specific securities but rather by relying on the securities' relationship to other benchmark quoted prices.

 

  29 
 

 

Shore Community Bank
Notes to the Financial Statements

 

Loans Receivable (Carried at Cost)

 

The fair values of loans are estimated using discounted cash flow analyses, using market rates at the balance sheet date that reflect the credit and interest rate-risk inherent in the loans. Projected future cash flows are calculated based upon contractual maturity or call dates, projected repayments and prepayments of principal. Generally, for variable rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values. The fair value of loans held for sale is based on secondary market prices.

 

Impaired Loans (Generally Carried at Fair Value)

 

Impaired loans are those in which SCB has measured impairment generally based on the fair value of the loan's collateral. Fair value is generally determined based upon independent third-party appraisals of the properties, or discounted cash flows based upon the expected proceeds. These assets are included as Level 3 fair values, based upon the lowest level of input that is significant to the fair value measurements.

 

Federal Home Loan Bank Stock (Carried at Cost)

 

The carrying amount of restricted investment in bank stock approximates fair value, and considers the limited marketability of such securities.

 

Accrued Interest Receivable and Payable (Carried at Cost)

 

The carrying amount of accrued interest receivable and accrued interest payable approximates its fair value.

 

Deposit Liabilities (Carried at Cost)

 

The fair values disclosed for demand deposits (e.g., interest and noninterest checking, passbook savings and money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered in the market on certificates to a schedule of aggregated expected monthly maturities on time deposits.

 

  30 
 

 

Shore Community Bank
Notes to the Financial Statements

 

The estimated fair values of SCB's financial instruments at September 30, 2019 and December 31, 2018 were as follows:

 

   September 30, 2019 
   Carrying
Amount
   Fair
Value
   Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
   Significant
Other
Observable
Inputs
(Level 2)
   Significant
Unobservable
Inputs
(Level 3)
 
   (In Thousands) 
                     
Financial assets:                    
Cash and cash
equivalents
  $34,505   $34,505   $34,505   $-   $- 
Securities available-for-
sale
   11,483    11,483    -    11,483    - 
Securities held-to-
maturity
   15,878    16,227    -    16,227    - 
Federal Home Loan
Bank stock
   269    269    -    269    - 
Loans receivable, net   207,901    208,337    -    -    208,337 
Accrued interest  
receivable
   1,038    1,038    -    1,038    - 
                          
Financial liabilities:                         
Deposits  $249,929   $249,996   $-   $249,996   $- 
Accrued interest
payable
   245    245    -    245    - 
                          

 

   December 31, 2018 
                     
Financial assets:                    
Cash and cash
equivalents
  $14,963   $14,963   $14,963   $-   $- 
Securities available-for-
sale
   13,509    13,509    -    13,509    - 
Securities held-to-
maturity
   16,113    16,093    -    16,093    - 
Federal Home Loan
Bank stock
   239    239    -    239    - 
Loans receivable, net   208,149    206,318    -    -    206,318 
Accrued interest
receivable
   1,008    1,008    -    1,008    - 
                          
Financial liabilities:                         
Deposits  $235,401   $235,329   $-   $235,329   $- 
Accrued interest
payable
   177    177    -    177    - 

 

 

31

 

 

 

 

 

Exhibit 99.2

 

1ST Constitution Bancorp

Pro Forma Condensed Combined Balance Sheet

As of September 30, 2019

 

                 Pro Forma 
                 Combined 
   1ST       Pro Forma     1ST 
   Constitution   Shore   Adjustments     Constitution 
   (Dollars in thousands, except shares and per share amounts) 
Assets                  
Cash and cash equivalents  $20,756   $34,505   $(26,418) 1,8  $28,843 
Investment Securities                      
  Available for sale   135,084    11,483    0      146,567 
  Held to maturity   74,909    15,878    349  2   91,136 
Loans held for sale   6,738    0    0      6,738 
Total loans   1,025,031    210,472    (5,562) 2   1,229,941 
Allowance for loan losses   (8,977)   (2,571)   2,571  2   (8,977)
Net loans   1,016,054    207,901    (2,991)     1,220,964 
Goodwill   11,854    0    20,209  7   32,063 
Other  intangibles   311    0    2,810  3   3,121 
Other assets   76,859    15,905    (127) 2,4,8   92,637 
                       
Total Assets  $1,342,565   $285,672   $(6,168)    $1,622,069 
                       
Liabilities and Shareholders' Equity                      
Liabilities                      
Deposits   1,023,059    249,929    0      1,272,988 
Other borrowings   137,800    0    0      137,800 
Redeemable subordinated debentures   18,557    0    0      18,557 
Other liabilities   24,622    2,729    1,766  5   29,117 
Total Liabilities   1,204,038    252,658    1,766      1,458,462 
Total Shareholders' Equity   138,527    33,014    (7,934) 1,6,8   163,607 
                       
Total Liabilities and Shareholders' Equity  $1,342,565   $285,672   $(6,168)    $1,622,069 
                       
Book value  $15.95   $10.57          $16.05 
Tangible book value  $14.55   $10.57          $12.60 
Shares outstanding   8,682,401    3,123,456           10,191,749 

 

  
 

 

Adjustments: Pro Forma Condensed Combined September 30, 2019 Balance Sheet

 

1To adjust for the consideration to be exchanged based on the merger agreement. The outstanding stock options issued by Shore will be cashed out at $16.50 per share.

 

Cash paid to shareholders  $24,235 
Cash paid for options   1,433 
  Total cash paid   25,668 
Common shares issued   25,704 
  Total consideration exchanged  $51,372 

 

2The pro forma adjustments reflect the estimated fair values of the assets. With respect to loans, the fair value adjustment includes a negative $5.6 million credit component based upon 1st Constitution management's review and analysis of a significant portion of the loans.

 

No fair value adjustment to loans for interest rates was made at the time of initial analysis because 1st Constitution management estimated that overall the yield of the loans in the loan portfolio approximated market yields.

 

The allowance for loan losses at September 30, 2019 is eliminated. The estimated fair value of leasehold improvements is $1.0 million lower than the current carrying amount. The carrying value of OREO was reduce by $623,000 to reflect 1st Constitution management's plan to dispose of the OREO assets in an auction, bulk sale or some other manner.

 

Investments -HTM  $349 
Loans   (5,562)
Allowance for loan losses   2,571 
Fixed assets   (1,000)
OREO   (623)
   $(4,265)

 

3The pro forma adjustment reflects the estimate fair value of the identified intangible asset for core deposits.

 

 Core deposit intangible  $2,810 

 

  
 

 

4The pro forma adjust reflects the estimated effect to the net deferred tax asset and liability of the fair value pro forma adjustments. The deferred tax asset or liability was calculated based upon a combined federal and state statutory tax rate of 28.11% to 30.01% depending upon the estimated year of reversal of the book-tax differences.

 

Deferred tax liability-HTM investments  $(98)
Deferred tax asset- loan valuation   841 
Deferred tax asset-fixed assets   281 
Deferred tax asset-OREO   175 
Deferred tax asset-stock option buy-out   430 
Deferred tax asset-employment contracts   530 
Deferred tax liability-AFS investments-OCI   1 
Deferred tax liability- core deposit intangible   (790)
   $1,370 

 

5The pro forma adjustment reflects the estimated employment contract termination liability

 

Accrued expenses  $1,766 

 

6The pro forma adjustment eliminates the shareholders' equity of Shore

 

Common stock  $(27,182)
Retained earnings (loss)   (5,822)
Accumulated other comprehensive income   (4)
   $(33,008)

 

7The estimated fair value of assets acquired and liabilities assumed in the merger are as follows:

 

Assets of Shore    
Cash and cash equivalents  $34,505 
Investment Securities     
  Available for sale   11,483 
  Held to maturity   16,227 
Total loans   204,910 
Other  intangibles   2,810 
Other assets   15,652 
Total assets acquired   285,587 
      
Liabilities of Shore     
Deposits  $249,929 
Other liabilities   4,495 
Total liabilities assumed   254,424 
      
Net assets acquired  $31,163 
Total consideration exchanged   51,372 
Excess of consideration paid over fair value of assets acquired  $20,209 

 

8Record future 1st Constitution and Shore transaction expenses related to completing the merger transaction

 

Retained earnings  $(750)
Deferred tax asset   126 
Net adjustment to retained earnings  $(624)

 

  
 

 

Any changes in the price of 1st Constitution common stock would change the purchase price allocated to goodwill.

 

The following table represents the sensitivity of the purchase price and resulting goodwill to be recorded

based upon the assumed change in the price of 1st Constitution common stock of $18.75, which was the closing price of the stock on September 30, 2019.

 

   Purchase   Estimated 
   Price   Goodwill 
Unaudited, dollars in thousands          
As presented in the pro forma combined condensed balance sheet  $51,372   $20,209 
20% increase in 1st Constitution common stock price  $56,513   $25,350 
20% decrease in 1st Constitution common stock price  $46,231   $15,068 

 

Minimum 1st Constitution common stock price allowed under the merger agreement:

There is no minimum price under the merger agreement, but if 1st Constitution's price is less than $15.02, Shore may terminate the merger agreement, under certain circumstances described in section 8.1 (k) of the merger agreement, unless 1st Constitution agrees to increase the share consideration by increasing the exchange ratio in accordance with section 8.1 (k) of the merger agreement.

 

  
 

 

1ST Constitution Bancorp

Pro Forma Condensed Combined Statement of Income

Combining the Nine Months Ended September 30, 2019

 

                  Pro Forma 
                  Combined 
   1ST       Pro Forma      1ST 
   Constitution   Shore   Adjustments      Constitution 
   (Dollars in thousands, except shares and per share amounts) 
Interest Income                   
Loans, including fees  $38,342   $8,406   $834  1   $47,582 
Securities and other   5,000    955    (417) 2,3    5,538 
Total Interest Income   43,342    9,361    417      53,120 
                        
Interest Expense                       
Deposits   7,892    1,588    0       9,480 
Borrowings   698    0    0       698 
Redeemable subordinated debentures   575    0    0       575 
Total Interest Expense   9,165    1,588    0       10,753 
                        
Net Interest Income   34,177    7,773    417      42,367 
Provision for loan losses   1,050    0    0       1,050 
Net Interest Income After                       
Provision for Loan Losses   33,127    7,773    417      41,317 
                        
Other Income   6,242    492    0       6,734 
Other Expense   25,096    4,922    (707) 4,5,6    29,311 
Income before Income Taxes   14,273    3,343    1,124       18,740 
Provision for income taxes   3,883    1,056    219 7    5,138 
Net Income Available to Common Shareholders  $10,390   $2,287   $905      $13,582 
                        
                        
Earnings Per Share                       
Basic  $1.20   $0.73           $1.34 
Diluted  $1.19   $0.72           $1.33 
                        
Weighted Average Shares Outstanding                       
Basic   8,641,684    3,123,456            10,151,032 
Diluted   8,698,959    3,192,318            10,208,307 

 

  
 

 

Adjustments: Pro Forma Condensed Combined Statement of Income - Nine Months Ended September 30, 2019

 

1The pro forma adjustment to loan interest income includes the negative fair value adjustment, which is being accreted to income over the estimated maturity of the loans of five years on a straight line basis.

Interest income-loans   834 

 

2The pro forma adjustment to securities and other interest income reflects the reduction of cash and the corresponding reduction of interest income

Interest income-securities and other   365

 

3The pro forma adjustment to securities and other interest income reflects the amortization of the fair value adjustment to investment securities over the estimated maturity of five years

Interest income-securities and other   (52)

 

4The pro forma adjustment reduced depreciation expense for the effect of the fair value adjustment to leasehold improvements over the estimated life of 20 years on a straight line basis.

Other expense   (38)

 

5The pro forma adjustment reflects the amortization of the core deposit intangible asset over the estimated life of 10 years using accelerated amortization

Other expense   301 

 

6The pro forma adjustment eliminates the merger expenses incurred through September 30, 2019

Other expense   (582)

 

7The pro forma adjustment reflects the effect on income tax expense of the above pro forma adjustments

Provision for income taxes   219