XML 35 R25.htm IDEA: XBRL DOCUMENT v3.20.2
Note 5 - Loans Receivable (Tables)
6 Months Ended
Jun. 30, 2020
Notes Tables  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]

(Dollars in thousands)

        
  

June 30, 2020

  

December 31, 2019

 

Loans secured by real estate:

        

Residential real estate

 $284,703  $299,569 

Home equity

  46,254   49,118 

Commercial real estate

  286,122   283,108 

Construction and land development

  92,982   87,710 

Multifamily

  56,070   51,286 

Farmland

  221   227 

Total loans secured by real estate

  766,352   771,018 

Commercial business

  181,984   103,222 

Consumer

  522   627 

Manufactured homes

  17,806   13,285 

Government

  13,729   15,804 

Subtotal

  980,393   903,956 

Less:

        

Net deferred loan origination fees

  1,411   2,934 

Undisbursed loan funds

  98   (21)

Loans receivable

 $981,902  $906,869 
Financing Receivable, Allowance for Credit Loss [Table Text Block]

(Dollars in thousands)

 

Beginning Balance

  

Charge-offs

  

Recoveries

  

Provisions

  

Ending Balance

 
                     

The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for the three months ended June 30, 2020:

 
                     

Allowance for loan losses:

                    

Residential real estate

 $1,828  $(2) $4  $(122) $1,708 

Home equity

  246   -   -   (15)  231 

Commercial real estate

  3,693   (80)  -   99   3,712 

Construction and land development

  1,223   (17)  -   (5)  1,201 

Multifamily

  562   -   -   47   609 

Farmland

  -   -   -   -   - 

Commercial business

  1,901   (78)  16   536   2,375 

Consumer

  42   (1)  5   (16)  30 

Manufactured homes

  -   -   -   -   - 

Government

  16   -   -   (16)  - 

Total

 $9,511  $(178) $25  $508  $9,866 

Allowance for loan losses:

                    

Residential real estate

 $1,680  $(18) $4  $(6) $1,660 

Home equity

  194   -   2   6   202 

Commercial real estate

  3,485   -   -   44   3,529 

Construction and land development

  777   -   -   29   806 

Multifamily

  434   -   -   19   453 

Farmland

  -   -   -   -   - 

Commercial business

  1,391   -   10   116   1,517 

Consumer

  254   (7)  6   303   556 

Manufactured homes

  -   -   -   -   - 

Government

  21   -   -   -   21 

Total

 $8,236  $(25) $22  $511  $8,744 

Allowance for loan losses:

                    

Residential real estate

 $1,812  $(2) $10  $(112) $1,708 

Home equity

  223   -   -   8   231 

Commercial real estate

  3,773   (80)  -   19   3,712 

Construction and land development

  1,098   (17)  -   120   1,201 

Multifamily

  529   -   -   80   609 

Farmland

  -   -   -   -   - 

Commercial business

  1,504   (78)  17   932   2,375 

Consumer

  43   (13)  8   (8)  30 

Manufactured homes

  -   -   -   -   - 

Government

  17   -   -   (17)  - 

Total

 $8,999  $(190) $35  $1,022  $9,866 

Allowance for loan losses:

                    

Residential real estate

 $1,715  $(66) $18  $(7) $1,660 

Home equity

  202   -   2   (2)  202 

Commercial real estate

  3,335   -   -   194   3,529 

Construction and land development

  756   -   -   50   806 

Multifamily

  472   -   -   (19)  453 

Farmland

  -   -   -   -   - 

Commercial business

  1,362   -   16   139   1,517 

Consumer

  82   (25)  9   490   556 

Manufactured homes

  -   -   -   -   - 

Government

  38   -   -   (17)  21 

Total

 $7,962  $(91) $45  $828  $8,744 
Financing Receivable, Impairment Evaluation [Table Text Block]
  

Ending Balances

 
                         

(Dollars in thousands)

 

Individually

evaluated for

impairment

reserves

  

Collectively

evaluated for

impairment

reserves

  

Loan receivables

  

Individually

evaluated for

impairment

  

Purchased credit

impaired

individually

evaluated for

impairment

  

Collectively

evaluated for

impairment

 
                         

The Bancorp's allowance for loan losses impairment evaluation and loan receivables are summarized below at June 30, 2020:

 
                         

Residential real estate

 $130  $1,578  $284,563  $794  $1,470  $282,299 

Home equity

  -   231   46,312   230   142   45,940 

Commercial real estate

  15   3,697   286,122   1,110   152   284,860 

Construction and land development

  -   1,201   92,982   -   -   92,982 

Multifamily

  -   609   56,070   112   656   55,302 

Farmland

  -   -   221   -   -   221 

Commercial business

  337   2,038   178,863   1,103   1,154   176,606 

Consumer

  -   30   522   -   -   522 

Manufactured homes

  -   -   22,518   -   -   22,518 

Government

  -   -   13,729   -   -   13,729 

Total

 $482  $9,384  $981,902  $3,349  $3,574  $974,979 

Residential real estate

 $10  $1,802  $299,333  $642  $1,581  $297,110 

Home equity

  4   219   49,181   221   216   48,744 

Commercial real estate

  -   3,773   283,108   1,078   487   281,543 

Construction and land development

  -   1,098   87,710   -   -   87,710 

Multifamily

  -   529   51,286   129   673   50,484 

Farmland

  -   -   227   -   -   227 

Commercial business

  152   1,352   103,088   1,041   1,150   100,897 

Consumer

  -   43   627   -   -   627 

Manufactured homes

  -   -   16,505   -   -   16,505 

Government

  -   17   15,804   -   -   15,804 

Total

 $166  $8,833  $906,869  $3,111  $4,107  $899,651 
Financing Receivable Credit Quality Indicators [Table Text Block]
  

Credit Exposure - Credit Risk Portfolio By Creditworthiness Category

     
  

June 30, 2020

     

(Dollars in thousands)

 

2

  

3

  

4

  

5

  

6

  

7

  

8

     
                                 

Loan Segment

 

Moderate

  

Above average acceptable

  

Acceptable

  

Marginally

acceptable

  

Pass/monitor

  

Special mention

  

Substandard

  

Total

 

Residential real estate

 $660  $113,209  $101,700  $13,550  $47,117  $3,164  $5,163  $284,563 

Home equity

  120   6,371   37,894   121   743   565   498   46,312 

Commercial real estate

  -   2,123   71,620   146,373   56,102   6,731   3,173   286,122 

Construction and land development

  -   1,087   28,609   50,274   13,012   -   -   92,982 

Multifamily

  -   757   17,409   31,844   5,018   501   541   56,070 

Farmland

  -   -   -   -   221   -   -   221 

Commercial business

  5,256   99,733   16,920   36,300   17,723   1,851   1,080   178,863 

Consumer

  55   -   467   -   -   -   -   522 

Manufactured homes

  4,712   2,146   14,663   180   817   -   -   22,518 

Government

  -   1,775   10,294   1,660   -   -   -   13,729 

Total

 $10,803  $227,201  $299,576  $280,302  $140,753  $12,812  $10,455  $981,902 
  

December 31, 2019

     

(Dollars in thousands)

 

2

  

3

  

4

  

5

  

6

  

7

  

8

     
                                 

Loan Segment

 

Moderate

  

Above average acceptable

  

Acceptable

  

Marginally

acceptable

  

Pass/monitor

  

Special mention

  

Substandard

  

Total

 

Residential real estate

 $827  $119,138  $104,153  $13,463  $53,058  $4,203  $4,491  $299,333 

Home equity

  100   6,536   40,027   264   934   813   507   49,181 

Commercial real estate

  -   2,030   82,158   135,058   56,917   5,380   1,565   283,108 

Construction and land development

  -   719   26,900   45,751   14,340   -   -   87,710 

Multifamily

  -   903   18,107   26,800   4,674   -   802   51,286 

Farmland

  -   -   -   -   227   -   -   227 

Commercial business

  8,312   13,158   19,638   39,016   20,009   2,228   727   103,088 

Consumer

  90   -   537   -   -   -   -   627 

Manufactured homes

  3,221   2,413   9,825   184   862   -   -   16,505 

Government

  -   1,889   11,505   2,410   -   -   -   15,804 

Total

 $12,550  $146,786  $312,850  $262,946  $151,021  $12,624  $8,092  $906,869 
Impaired Financing Receivables [Table Text Block]
              

For the six months ended

 
  

As of June 30, 2020

  

June 30, 2020

 

(Dollars in thousands)

 

Recorded

Investment

  

Unpaid Principal

Balance

  

Related Allowance

  

Average Recorded Investment

  

Interest Income

Recognized

 

With no related allowance recorded:

                    

Residential real estate

 $2,077  $3,459  $-  $2,107  $49 

Home equity

  372   392   -   384   9 

Commercial real estate

  1,096   1,682   -   1,379   47 

Construction and land development

  -   -   -   -   - 

Multifamily

  768   850   -   784   14 

Farmland

  -   -   -   -   - 

Commercial business

  1,463   1,517   -   1,588   40 

Consumer

  -   -   -   -   - 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 
                     

With an allowance recorded:

                    

Residential real estate

 $187  $187  $130  $107  $1 

Home equity

  -   -   -   5   - 

Commercial real estate

  166   166   15   67   1 

Construction and land development

  -   -   -   -   - 

Multifamily

  -   -   -   -   - 

Farmland

  -   -   -   -   - 

Commercial business

  794   794   337   676   19 

Consumer

  -   -   -   -   - 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 
                     

Total:

                    

Residential real estate

 $2,264  $3,646  $130  $2,214  $50 

Home equity

 $372  $392  $-  $389  $9 

Commercial real estate

 $1,262  $1,848  $15  $1,446  $48 

Construction & land development

 $-  $-  $-  $-  $- 

Multifamily

 $768  $850  $-  $784  $14 

Farmland

 $-  $-  $-  $-  $- 

Commercial business

 $2,257  $2,311  $337  $2,264  $59 

Consumer

 $-  $-  $-  $-  $- 

Manufactured homes

 $-  $-  $-  $-  $- 

Government

 $-  $-  $-  $-  $- 
              

For the six months ended

 
  

As of December 31, 2019

  

June 30, 2019

 

(Dollars in thousands)

 

Recorded

Investment

  

Unpaid Principal

Balance

  

Related Allowance

  

Average Recorded Investment

  

Interest Income

Recognized

 

With no related allowance recorded:

                    

Residential real estate

 $2,140  $3,555  $-  $1,813  $31 

Home equity

  429   451   -   344   3 

Commercial real estate

  1,547   2,141   -   1,655   33 

Construction & land development

  -   -   -   -   - 

Multifamily

  802   884   -   472   3 

Farmland

  -   -   -   -   - 

Commercial business

  1,814   1,906   -   1,967   43 

Consumer

  -   -   -   -   - 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 
                     

With an allowance recorded:

                    

Residential real estate

 $83  $83  $10  $159  $2 

Home equity

  8   8   4   59   1 

Commercial real estate

  18   18   -   478   - 

Construction & land development

  -   -   -   -   - 

Multifamily

  -   -   -   -   - 

Farmland

  -   -   -   -   - 

Commercial business

  377   377   152   145   - 

Consumer

  -   -   -   -   - 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 
                     

Total:

                    

Residential real estate

 $2,223  $3,638  $10  $1,972  $33 

Home equity

 $437  $459  $4  $403  $4 

Commercial real estate

 $1,565  $2,159  $-  $2,133  $33 

Construction & land development

 $-  $-  $-  $-  $- 

Multifamily

 $802  $884  $-  $472  $3 

Farmland

 $-  $-  $-  $-  $- 

Commercial business

 $2,191  $2,283  $152  $2,112  $43 

Consumer

 $-  $-  $-  $-  $- 

Manufactured homes

 $-  $-  $-  $-  $- 

Government

 $-  $-  $-  $-  $- 
Financing Receivable, Past Due [Table Text Block]

(Dollars in thousands)

 

30-59 Days Past

Due

  

60-89 Days Past

Due

  

Greater Than 90 Days Past Due

  

Total Past Due

  

Current

  

Total Loans

  

Recorded

Investments

Greater than 90

Days Past Due

and Accruing

 

June 30, 2020

                            

Residential real estate

 $4,741  $1,055  $3,524  $9,320  $275,243  $284,563  $343 

Home equity

  266   207   389   862   45,450   46,312   49 

Commercial real estate

  1,693   1,344   1,447   4,484   281,638   286,122   1,194 

Construction and land development

  672   -   -   672   92,310   92,982   - 

Multifamily

  -   274   170   444   55,626   56,070   - 

Farmland

  -   -   -   -   221   221   - 

Commercial business

  426   150   847   1,423   177,440   178,863   318 

Consumer

  9   -   -   9   513   522   - 

Manufactured homes

  308   293   -   601   21,917   22,518   - 

Government

  -   -   -   -   13,729   13,729   - 

Total

 $8,115  $3,323  $6,377  $17,815  $964,087  $981,902  $1,904 
                             

December 31, 2019

                            

Residential real estate

 $3,486  $1,332  $3,724  $8,542  $290,791  $299,333  $452 

Home equity

  90   24   388   502   48,679   49,181   19 

Commercial real estate

  1,461   170   719   2,350   280,758   283,108   61 

Construction and land development

  143   289   -   432   87,278   87,710   - 

Multifamily

  140   -   160   300   50,986   51,286   - 

Farmland

  -   -   -   -   227   227   - 

Commercial business

  926   583   870   2,379   100,709   103,088   288 

Consumer

  -   -   -   -   627   627   - 

Manufactured homes

  63   36   46   145   16,360   16,505   46 

Government

  -   -   -   -   15,804   15,804   - 

Total

 $6,309  $2,434  $5,907  $14,650  $892,219  $906,869  $866 
Financing Receivable, Nonaccrual [Table Text Block]
  

June 30,

2020

  

December 31,

2019

 

Residential real estate

 $5,135  $4,374 

Home equity

  464   473 

Commercial real estate

  253   658 

Construction and land development

  -   - 

Multifamily

  541   420 

Farmland

  -   - 

Commercial business

  1,015   582 

Consumer

  -   - 

Manufactured homes

  -   - 

Government

  -   - 

Total

 $7,408  $6,507 
Schedule of Accretable Yield from Financing Receivables [Table Text Block]

(dollars in thousands)

 

First Personal

 

2019

 $90 

2020

  57 

(dollars in thousands)

 

First Personal

 

2020

  43 

2021

  21 

Total

 $64 

(dollars in thousands)

 

First Federal

  

Liberty Savings

  

First Personal

  

AJSB

  

Total

 

2019

 $22  $42  $357  $451  $872 

2020

  -   -   285   691  $975 

(dollars in thousands)

 

First Personal

  

AJSB

  

Total

 

2020

 $162  $347  $509 

2021

  311   694   1,005 

2022

  300   694   994 

2023

  68   287   355 

Total

 $841  $2,022  $2,863 
Schedule of Financing Receivables Acquired Discount [Table Text Block]

(dollars in thousands)

 

First Federal

  

Liberty Savings

  

First Personal

  

AJSB

 
  

Net fair value

discount

  

Accretable period

in months

  

Net fair value

discount

  

Accretable period

in months

  

Net fair value

discount

  

Accretable period

in months

  

Net fair value discount

  

Accretable period in months

 

Residential real estate

 $1,062   59  $1,203   44  $948   56  $3,734   52 

Home equity

  44   29   5   29   51   50   141   32 

Commercial real estate

  -   -   -   -   208   56   8   9 

Construction and land development

  -   -   -   -   1   30   -   - 

Multifamily

  -   -   -   -   11   48   2   48 

Consumer

  -   -   -   -   146   50   1   5 

Commercial business

  -   -   -   -   348   24   -   - 

Purchased credit impaired loans

  -   -   -   -   424   32   -   - 

Total

 $1,106      $1,208      $2,137      $3,886