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

(Dollars in thousands)

        
  

September 30, 2020

  

December 31, 2019

 

Loans secured by real estate:

        

Residential real estate

 $284,381  $299,569 

Home equity

  42,127   49,118 

Commercial real estate

  285,701   283,108 

Construction and land development

  89,176   87,710 

Multifamily

  50,701   51,286 

Farmland

  218   227 

Total loans secured by real estate

  752,304   771,018 

Commercial business

  184,406   103,222 

Consumer

  467   627 

Manufactured homes

  21,991   13,285 

Government

  13,205   15,804 

Subtotal

  972,373   903,956 

Less:

        

Net deferred loan origination fees

  3,441   2,934 

Undisbursed loan funds

  126   (21)

Loans receivable

 $975,940  $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 September 30, 2020:

 
                     

Allowance for loan losses:

                    

Residential real estate

 $1,708  $-  $5  $170  $1,883 

Home equity

  231   -   -   (19)  212 

Commercial real estate

  3,712   -   -   675   4,387 

Construction and land development

  1,201   -   -   (29)  1,172 

Multifamily

  609   -   -   (59)  550 

Farmland

  -   -   -   -   - 

Commercial business

  2,375   -   -   113   2,488 

Consumer

  30   (9)  3   (2)  22 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 

Total

 $9,866  $(9) $8  $849  $10,714 

The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for the three months ended September 30, 2019:

 
                     

Allowance for loan losses:

                    

Residential real estate

 $1,660  $(62) $5  $149  $1,752 
Home equity  202   -   2   23   227 

Commercial real estate

  3,529   -   -   178   3,707 

Construction and land development

  806   -   -   188   994 

Multifamily

  453   -   -   51   504 

Farmland

  -   -   -   -   - 

Commercial business

  1,517   (9)  8   405   1,921 

Consumer

  51   (13)  5   7   50 

Manufactured homes

  505   -   -   (505)  - 

Government

  21   -   -   (2)  19 

Total

 $8,744  $(84) $20  $494  $9,174 

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

 
                     

Allowance for loan losses:

                    

Residential real estate

 $1,812  $(2) $15  $58  $1,883 

Home equity

  223   -   -   (11)  212 

Commercial real estate

  3,773   (80)  -   694   4,387 

Construction and land development

  1,098   (17)  -   91   1,172 

Multifamily

  529   -   -   21   550 

Farmland

  -   -   -   -   - 

Commercial business

  1,504   (78)  17   1,045   2,488 

Consumer

  43   (22)  11   (10)  22 

Manufactured homes

  -   -   -   -   - 

Government

  17   -   -   (17)  - 

Total

 $8,999  $(199) $43  $1,871  $10,714 

The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for the nine months ended September 30, 2019:

 
                     

Allowance for loan losses:

                    

Residential real estate

 $1,715  $(128) $23  $142  $1,752 

Home equity

  202   -   4   21   227 

Commercial real estate

  3,335   -   -   372   3,707 

Construction and land development

  756   -   -   238   994 

Multifamily

  472   -   -   32   504 

Farmland

  -   -   -   -   - 

Commercial business

  1,362   (9)  24   544   1,921 

Consumer

  41   (38)  14   33   50 

Manufactured homes

  41   -   -   (41)  - 

Government

  38   -   -   (19)  19 

Total

 $7,962  $(175) $65  $1,322  $9,174 
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 September 30, 2020:

     
                         

Residential real estate

 $186  $1,697  $284,293  $781   1,422  $282,090 
   1   211   42,183   222   139   41,822 

Commercial real estate

  683   3,704   285,701   6,242   152   279,307 

Construction and land development

  -   1,172   89,176   -   -   89,176 

Multifamily

  -   550   50,701   102   646   49,953 

Farmland

  -   -   218   -   -   218 

Commercial business

  460   2,028   182,182   1,451   1,158   179,573 

Consumer

  -   22   467   -   -   467 

Manufactured homes

  -   -   27,814   -   -   27,814 

Government

  -   -   13,205   -   -   13,205 

Total

 $1,330  $9,384  $975,940  $8,798  $3,517  $963,625 

The Bancorp's allowance for loan losses impairment evaluation and loan receivables are summarized below at December 31, 2019:

 
                         

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

     
  

September 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

 $952  $115,720  $100,115  $13,601  $44,660  $2,555  $6,690  $284,293 

Home equity

  76   5,636   34,538   115   713   563   542   42,183 

Commercial real estate

  -   1,780   70,624   143,743   54,799   6,486   8,269   285,701 

Construction and land development

  -   2,238   26,639   45,236   15,063   -   -   89,176 

Multifamily

  -   723   13,364   29,548   4,971   1,567   528   50,701 

Farmland

  -   -   -   -   218   -   -   218 

Commercial business

  5,674   101,847   17,848   33,675   19,994   1,718   1,426   182,182 

Consumer

  63   1   403   -   -   -   -   467 

Manufactured homes

  5,822   1,998   19,041   178   775   -   -   27,814 

Government

  -   1,658   9,887   1,660   -   -   -   13,205 

Total

 $12,587  $231,601  $292,459  $267,756  $141,193  $12,889  $17,455  $975,940 
  

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 nine months ended

 
  

As of September 30, 2020

  

September 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

 $1,923  $3,260  $-  $2,061  $81 

Home equity

  360   372   -   378   13 

Commercial real estate

  1,214   1,797   -   1,338   65 

Construction and land development

  -   -   -   -   - 

Multifamily

  748   830   -   775   23 

Farmland

  -   -   -   -   - 

Commercial business

  1,693   1,728   -   1,614   61 

Consumer

  -   -   -   -   - 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 
                     

With an allowance recorded:

                    

Residential real estate

 $280  $324  $186  $151  $4 

Home equity

  1   9   1   4   - 

Commercial real estate

  5,180   5,180   683   1,346   - 

Construction and land development

  -   -   -   -   - 

Multifamily

  -   -   -   -   - 

Farmland

  -   -   -   -   - 

Commercial business

  916   916   460   736   19 

Consumer

  -   -   -   -   - 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 
                     

Total:

                    

Residential real estate

 $2,203  $3,584  $186  $2,212  $85 

Home equity

 $361  $381  $1  $382  $13 

Commercial real estate

 $6,394  $6,977  $683  $2,684  $65 

Construction & land development

 $-  $-  $-  $-  $- 

Multifamily

 $748  $830  $-  $775  $23 

Farmland

 $-  $-  $-  $-  $- 

Commercial business

 $2,609  $2,644  $460  $2,350  $80 

Consumer

 $-  $-  $-  $-  $- 

Manufactured homes

 $-  $-  $-  $-  $- 

Government

 $-  $-  $-  $-  $- 
              

For the nine months ended

 
  

As of December 31, 2019

  

September 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  $-  $1,915  $55 

Home equity

  429   451   -   368   6 

Commercial real estate

  1,547   2,141   -   1,586   41 

Construction & land development

  -   -   -   -   - 

Multifamily

  802   884   -   525   12 

Farmland

  -   -   -   -   - 

Commercial business

  1,814   1,906   -   1,933   63 

Consumer

  -   -   -   -   - 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 
                     

With an allowance recorded:

                    

Residential real estate

 $83  $83  $10  $158  $3 

Home equity

  8   8   4   60   1 

Commercial real estate

  18   18   -   473   - 

Construction & land development

  -   -   -   -   - 

Multifamily

  -   -   -   -   - 

Farmland

  -   -   -   -   - 

Commercial business

  377   377   152   547   3 

Consumer

  -   -   -   -   - 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 
                     

Total:

                    

Residential real estate

 $2,223  $3,638  $10  $2,073  $58 

Home equity

 $437  $459  $4  $428  $7 

Commercial real estate

 $1,565  $2,159  $-  $2,059  $41 

Construction & land development

 $-  $-  $-  $-  $- 

Multifamily

 $802  $884  $-  $525  $12 

Farmland

 $-  $-  $-  $-  $- 

Commercial business

 $2,191  $2,283  $152  $2,480  $66 

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

 

September 30, 2020

                            

Residential real estate

 $2,697  $2,028  $3,284  $8,009  $276,284  $284,293  $- 

Home equity

  163   -   408   571   41,612   42,183   - 

Commercial real estate

  9,837   1,532   248   11,617   274,084   285,701   - 

Construction and land development

  478   -   345   823   88,353   89,176   345 

Multifamily

  102   269   166   537   50,164   50,701   - 

Farmland

  -   -   -   -   218   218   - 

Commercial business

  1,342   215   759   2,316   179,866   182,182   234 

Consumer

  -   -   -   -   467   467   - 

Manufactured homes

  423   168   -   591   27,223   27,814   - 

Government

  -   -   -   -   13,205   13,205   - 

Total

 $15,042  $4,212  $5,210  $24,464  $951,476  $975,940  $579 
                             

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]

(Dollars in thousands)

        
  

September 30,

2020

  

December 31,

2019

 

Residential real estate

 $6,650  $4,374 

Home equity

  509   473 

Commercial real estate

  5,411   658 

Construction and land development

  -   - 

Multifamily

  528   420 

Farmland

  -   - 

Commercial business

  1,383   582 

Consumer

  -   - 

Manufactured homes

  -   - 

Government

  -   - 

Total

 $14,481  $6,507 
Schedule of Accretable Yield from Financing Receivables [Table Text Block]

(dollars in thousands)

 

First Personal

 

2019

 $118 

2020

  78 

(dollars in thousands)

 

First Personal

 

2020

  21 

2021

  21 

Total

 $42 

(dollars in thousands)

 

First Federal

  

Libery Savings

  

First Personal

  

AJSB

  

Total

 

2019

 $22  $42  $402  $843  $1,245 

2020

  -   -   416   936   1,352 

(dollars in thousands)

 

First Personal

  

AJ Smith

  

Total

 

2020

 $73  $167  $240 
2021  292   667   959 

2022

  282   667   949 

2023

  63   275   338 

Total

 $710  $1,776  $2,486 
Schedule of Financing Receivables Acquired Discount [Table Text Block]

(dollars in thousands)

 

First Federal

  

Libery 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