XML 50 R31.htm IDEA: XBRL DOCUMENT v3.21.1
Note 4 - Loans Receivable (Tables)
12 Months Ended
Dec. 31, 2020
Notes Tables  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]

(Dollars in thousands)

        
  

December 31, 2020

  

December 31, 2019

 

Loans secured by real estate:

        

Residential real estate

 $286,048  $299,569 

Home equity

  39,233   49,118 

Commercial real estate

  298,257   283,108 

Construction and land development

  93,562   87,710 

Multifamily

  50,571   51,286 

Farmland

  215   227 

Total loans secured by real estate

  767,886   771,018 

Commercial business

  158,140   103,222 

Consumer

  1,025   627 

Manufactured homes

  24,232   13,285 

Government

  10,142   15,804 

Subtotal

  961,425   903,956 

Plus:

        

Net deferred loan origination fees

  5,303   2,934 

Undisbursed loan funds

  (150)  (21)

Loans receivable

 $966,578  $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 twelve months ended December 31, 2020:

 
                     

Allowance for loan losses:

                    

Residential real estate

 $1,812  $(2) $27  $374  $2,211 

Home equity

  223   -   -   53   276 

Commercial real estate

  3,773   (80)  -   1,713   5,406 

Construction and land development

  1,098   (17)  -   324   1,405 

Multifamily

  529   -   -   97   626 

Farmland

  -   -   -   -   - 

Commercial business

  1,504   (158)  17   1,145   2,508 

Consumer

  43   (29)  14   (2)  26 

Manufactured homes

  -   -   -   -   - 

Government

  17   -   -   (17)  - 

Total

 $8,999  $(286) $58  $3,687  $12,458 
                     

The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for the twelve months ended December 31, 2019:

 
                     

Allowance for loan losses:

                    

Residential real estate

 $1,715  $(160) $29  $228  $1,812 

Home equity

  202   -   -   21   223 

Commercial real estate

  3,335   (229)  -   667   3,773 

Construction and land development

  756   -   -   342   1,098 

Multifamily

  472   -   -   57   529 

Farmland

  -   -   -   -   - 

Commercial business

  1,362   (1,178)  25   1,295   1,504 

Consumer

  82   (54)  20   (5)  43 

Manufactured homes

  -   -   -   -   - 

Government

  38   -   -   (21)  17 

Total

 $7,962  $(1,621) $74  $2,584  $8,999 
Financing Receivable, Impairment Evaluation [Table Text Block]
  

Ending Balances

 
                         

(Dollars in thousands)

 

Individually

evaluated for

impairment

reserves

  

Collectively

evaluated for

impairment

reserves

  

Loan receivables

  

Loans individually

evaluated for

impairment

  

Purchased credit

impaired loans

individually

evaluated for

impairment

  

Loans

collectively

evaluated

for impairment

 
                         

The Bancorp's allowance for loan losses impairment evaluation and loan receivables are summarized below at December 31, 2020:

 
                         

Residential real estate

 $173  $2,038  $285,651  $868  $1,297  $283,486 

Home equity

  1   275   39,286   216   137   38,933 

Commercial real estate

  1,089   4,317   298,257   6,190   151   291,916 

Construction and land development

  -   1,405   93,562   -   -   93,562 

Multifamily

  -   626   50,571   95   621   49,855 

Farmland

  -   -   215   -   -   215 

Commercial business

  512   1,996   156,965   1,086   1,160   154,719 

Consumer

  -   26   1,025   -   -   1,025 

Manufactured homes

  -   -   30,904   -   -   30,904 

Government

  -   -   10,142   -   -   10,142 

Total

 $1,775  $10,683  $966,578  $8,455  $3,366  $954,757 
                         
                         

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

     
  

December 31, 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

 $1,202  $116,631  $100,334  $15,753  $41,805  $3,539  $6,387  $285,651 

Home equity

  66   4,949   31,974   108   933   761   495   39,286 

Commercial real estate

  -   1,847   70,062   150,983   55,202   11,983   8,180   298,257 

Construction and land development

  -   4,282   31,612   41,961   12,055   3,652   -   93,562 

Multifamily

  -   709   7,264   35,621   5,065   1,408   504   50,571 

Farmland

  -   -   -   -   215   -   -   215 

Commercial business

  7,929   75,783   16,842   33,942   20,067   1,341   1,061   156,965 

Consumer

  510   1   514   -   -   -   -   1,025 

Manufactured homes

  6,673   1,864   21,460   176   731   -   -   30,904 

Government

  -   -   9,202   940   -   -   -   10,142 

Total

 $16,380  $206,066  $289,264  $279,484  $136,073  $22,684  $16,627  $966,578 
  

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 twelve months ended

 
  

As of December 31, 2020

  

December 31, 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

 $1,895  $3,228  $-  $2,028  $115 

Home equity

  352   363   -   373   16 

Commercial real estate

  1,177   1,761   -   1,305   80 

Construction and land development

  -   -   -   -   - 

Multifamily

  716   798   -   763   42 

Farmland

  -   -   -      - 

Commercial business

  1,497   1,514   -   1,591   80 

Consumer

  -   -   -   -   - 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 
                     

With an allowance recorded:

                    

Residential real estate

 $270  $314  $173  $174  $6 

Home equity

  1   9   1   5   - 

Commercial real estate

  5,164   5,164   1,089   2,109   16 

Construction and land development

  -   -   -   -   - 

Multifamily

  -   -   -   -   - 

Farmland

  -   -   -      - 

Commercial business

  749   749   512   739   30 

Consumer

  -   -   -   -   - 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 
                     

Total:

                    

Residential real estate

 $2,165  $3,542  $173  $2,202  $121 

Home equity

 $353  $372  $1  $378  $16 

Commercial real estate

 $6,341  $6,925  $1,089  $3,414  $96 

Construction & land development

 $-  $-  $-  $-  $- 

Multifamily

 $716  $798  $-  $763  $42 

Farmland

 $-  $-  $-  $-  $- 

Commercial business

 $2,246  $2,263  $512  $2,330  $110 

Consumer

 $-  $-  $-  $-  $- 

Manufactured homes

 $-  $-  $-  $-  $- 

Government

 $-  $-  $-  $-  $- 
              

For the twelve months ended

 
  

As of December 31, 2019

  

December 31, 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  $-  $1,960  $85 

Home equity

  429   451   -   380   10 

Commercial real estate

  1,547   2,141   -   1,578   52 

Construction & land development

  -   -   -   -   - 

Multifamily

  802   884   -   581   20 

Farmland

  -   -   -   -   - 

Commercial business

  1,814   1,906   -   1,909   81 

Consumer

  -   -   -   -   - 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 
                     

With an allowance recorded:

                    

Residential real estate

 $83  $83  $10  $143  $3 

Home equity

  8   8   4   50   - 

Commercial real estate

  18   18   -   382   - 

Construction & land development

  -   -   -   -   - 

Multifamily

  -   -   -   -   - 

Farmland

  -   -   -   -   - 

Commercial business

  377   377   152   513   4 

Consumer

  -   -   -   -   - 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 
                     

Total:

                    

Residential real estate

 $2,223  $3,638  $10  $2,103  $88 

Home equity

 $437  $459  $4  $430  $10 

Commercial real estate

 $1,565  $2,159  $-  $1,960  $52 

Construction & land development

 $-  $-  $-  $-  $- 

Multifamily

 $802  $884  $-  $581  $20 

Farmland

 $-  $-  $-  $-  $- 

Commercial business

 $2,191  $2,283  $152  $2,422  $85 

Consumer

 $-  $-  $-  $-  $- 

Manufactured homes

 $-  $-  $-  $-  $- 

Government

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

The Bancorp's age analysis of past due loans is summarized below:

                     

(Dollars in thousands)

 

30-59 Days Past

Due

  

60-89 Days Past

Due

  

Greater Than 90

Days Past Due

  

Total Past Due

  

Current

  

Total Loans

  

Recorded

Investments

Greater than 90

Days Past Due

and Accruing

 

December 31, 2020

                            

Residential real estate

 $2,797  $1,119  $4,875  $8,791  $276,860  $285,651  $80 

Home equity

  616   323   416   1,355   37,931   39,286   29 

Commercial real estate

  1,172   237   680   2,089   296,168   298,257   437 

Construction and land development

  471   -   20   491   93,071   93,562   20 

Multifamily

  94   266   150   510   50,061   50,571   - 

Farmland

  -   -   -   -   215   215   - 

Commercial business

  845   96   269   1,210   155,755   156,965   - 

Consumer

  2   -   -   2   1,023   1,025   - 

Manufactured homes

  303   173   -   476   30,428   30,904   - 

Government

  380   -   -   380   9,762   10,142   - 

Total

 $6,680  $2,214  $6,410  $15,304  $951,274  $966,578  $566 
                             

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]

The Bancorp's loans on nonaccrual status are summarized below:

 
         
(Dollars in thousands)        

 

 December 31,    December 31,   
  

2020

  

2019

 

Residential real estate

 $6,390  $4,374 

Home equity

  476   473 

Commercial real estate

  5,390   658 

Construction and land development.

  -   - 

Multifamily

  504   420 

Farmland

  -   - 

Commercial business

  1,039   582 

Consumer

  -   - 

Manufactured homes

  -   - 

Government

  -   - 

Total

 $13,799  $6,507 
Schedule of Accretable Yield from Financing Receivables [Table Text Block]

(dollars in thousands)

 

First Personal

 

2019

 $147 

2020

  99 

(dollars in thousands)

 

First Personal

 

2021

  21 

Total

 $21 

Accretable yield, or income recorded for the twelve months ended December 31, is as follows:

     
      

(dollars in thousands)

 

First Federal

  

Libery Savings

  

First Personal

  

AJSB

  

Total

 

2019

 $22  $42  $586  $1,174  $1,824 

2020

  -   -   534   1,286   1,820 

Accretable yield, or income expected to be recorded in the future is as follows:

 
              

(dollars in thousands)

  

First Personal

  

AJ Smith

  

Total

 
2021  $243  $536  $779 
2022   243   536   779 
2023   106   355   461 

Total

  $592  $1,426  $2,018 
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