XML 33 R23.htm IDEA: XBRL DOCUMENT v3.21.1
Note 4 - Loans Receivable (Tables)
3 Months Ended
Mar. 31, 2021
Notes Tables  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]

(Dollars in thousands)

        
  

March 31, 2021

  

December 31, 2020

 

Loans secured by real estate:

        

Residential real estate

 $276,728  $286,048 

Home equity

  36,222   39,233 

Commercial real estate

  304,851   298,257 

Construction and land development

  97,400   93,562 

Multifamily

  51,933   50,571 

Farmland

  315   215 

Total loans secured by real estate

  767,449   767,886 

Commercial business

  163,896   158,140 

Consumer

  438   1,025 

Manufactured homes

  26,260   24,232 

Government

  9,372   10,142 

Subtotal

  967,415   961,425 

Add (less):

        

Net deferred loan origination fees and purchase premiums

  5,673   5,303 

Undisbursed loan funds and clearings

  966   (150)

Loans receivable

 $974,054  $966,578 
Financing Receivable, Allowance for Credit Loss [Table Text Block]

(Unaudited)

 

Beginning Balance

  

Charge-offs

  

Recoveries

  

Provisions

  

Ending Balance

 

(Dollars in thousands)

                    

The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for the three months ended March 31, 2021:

 
                     

Allowance for loan losses:

                    

Residential real estate

 $2,211  $(4) $10  $(41) $2,176 

Home equity

  276   (1)  -   34   309 

Commercial real estate

  5,406   -   -   320   5,726 

Construction and land development

  1,405   -   -   182   1,587 

Multifamily

  626   -   -   54   680 

Farmland

  -   -   -   -   - 

Commercial business

  2,508   -   8   36   2,552 

Consumer

  26   (6)  4   (7)  17 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 

Total

 $12,458  $(11) $22  $578  $13,047 
                     

The Bancorp's activity in the allowance for loan losses, by loan segment, is summarized below for the three months ended March 31, 2020:

 
                     

Allowance for loan losses:

                    

Residential real estate

 $1,812  $-  $6  $10  $1,828 

Home equity

  223   -   -   23   246 

Commercial real estate

  3,773   -   -   (80)  3,693 

Construction and land development

  1,098   -   -   125   1,223 

Multifamily

  529   -   -   33   562 

Farmland

  -   -   -   -   - 

Commercial business

  1,504   -   1   396   1,901 

Consumer

  43   (12)  3   8   42 

Manufactured homes

  -   -   -   -   - 

Government

  17   -   -   (1)  16 

Total

 $8,999  $(12) $10  $514  $9,511 
Financing Receivable, Impairment Evaluation [Table Text Block]

The Bancorp's impairment analysis is summarized below:

                     
  

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 March 31, 2021:

         
                         

Residential real estate

 $92  $2,084  $277,465  $737  $1,165  $275,563 

Home equity

  5   304   36,273   220   132   35,921 

Commercial real estate

  1,269   4,457   304,851   6,952   151   297,748 

Construction and land development

  -   1,587   97,400   -   -   97,400 

Multifamily

  -   680   51,933   90   609   51,234 

Farmland

  -   -   315   -   -   315 

Commercial business

  518   2,034   162,375   999   1,163   160,213 

Consumer

  -   17   438   -   -   438 

Manufactured homes

  -   -   33,632   -   -   33,632 

Government

  -   -   9,372   -   -   9,372 

Total

 $1,884  $11,163  $974,054  $8,998  $3,220  $961,836 
                         
                         

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 
Financing Receivable Credit Quality Indicators [Table Text Block]

The Bancorp's credit quality indicators are summarized below at March 31, 2021 and December 31, 2020:

     
                     
  

Credit Exposure - Credit Risk Portfolio By Creditworthiness Category

 
  

March 31, 2021

 

(Dollars in thousands)

 1155   6   7   8     
                     

Loan Segment

 

Pass

  

Pass/monitor

  

Special mention

  

Substandard

  

Total

 

Residential real estate

 $229,246  $38,206  $5,344  $4,669  $277,465 

Home equity

  34,123   908   755   487   36,273 

Commercial real estate

  228,938   52,578   14,456   8,879   304,851 

Construction and land development

  79,839   13,939   3,622   -   97,400 

Multifamily

  45,035   5,013   1,390   495   51,933 

Farmland

  104   211   -   -   315 

Commercial business

  140,656   19,487   1,260   972   162,375 

Consumer

  438   -   -   -   438 

Manufactured homes

  32,821   750   61   -   33,632 

Government

  9,372   -   -   -   9,372 

Total

 $800,572  $131,092  $26,888  $15,502  $974,054 
  

December 31, 2020

 

(Dollars in thousands)

 1155   6   7   8     
                     

Loan Segment

 

Pass

  

Pass/monitor

  

Special mention

  

Substandard

  

Total

 

Residential real estate

 $233,920  $41,805  $3,539  $6,387  $285,651 

Home equity

  37,097   933   761   495   39,286 

Commercial real estate

  222,892   55,202   11,983   8,180   298,257 

Construction and land development

  77,855   12,055   3,652   -   93,562 

Multifamily

  43,594   5,065   1,408   504   50,571 

Farmland

  -   215   -   -   215 

Commercial business

  134,496   20,067   1,341   1,061   156,965 

Consumer

  1,025   -   -   -   1,025 

Manufactured homes

  30,173   731   -   -   30,904 

Government

  10,142   -   -   -   10,142 

Total

 $791,194  $136,073  $22,684  $16,627  $966,578 
Impaired Financing Receivables [Table Text Block]

The Bancorp's individually evaluated impaired loans are summarized below:

         
                     
              

For the three months ended

 
  

As of March 31, 2021

  

March 31, 2021

 

(Dollars in thousands)

 

Recorded

Investment

  

Unpaid Principal

Balance

  

Related Allowance

  

Average Recorded

Investment

  

Interest Income

Recognized

 

With no related allowance recorded:

                    

Residential real estate

 $1,739  $3,072  $-  $1,817  $22 

Home equity

  329   341   -   341   4 

Commercial real estate

  1,170   1,753   -   1,174   12 

Construction and land development

  -   -   -   -   - 

Multifamily

  699   781   -   708   5 

Farmland

  -   -   -   -   - 

Commercial business

  1,437   1,436   -   1,467   18 

Consumer

  -   -   -   -   - 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 
                     

With an allowance recorded:

                    

Residential real estate

 $163  $163  $92  $217  $5 

Home equity

  23   23   5   12   - 

Commercial real estate

  5,933   5,933   1,269   5,549   50 

Construction and land development

  -   -   -   -   - 

Multifamily

  -   -   -   -   - 

Farmland

  -   -   -   -   - 

Commercial business

  725   725   518   737   11 

Consumer

  -   -   -   -   - 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 
                     

Total:

                    

Residential real estate

 $1,902  $3,235  $92  $2,034  $27 

Home equity

 $352  $364  $5  $353  $4 

Commercial real estate

 $7,103  $7,686  $1,269  $6,723  $62 

Construction & land development

 $-  $-  $-  $-  $- 

Multifamily

 $699  $781  $-  $708  $5 

Farmland

 $-  $-  $-  $-  $- 

Commercial business

 $2,162  $2,161  $518  $2,204  $29 

Consumer

 $-  $-  $-  $-  $- 

Manufactured homes

 $-  $-  $-  $-  $- 

Government

 $-  $-  $-  $-  $- 
              

For the three months ended

 
  

As of December 31, 2020

  

March 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  $-  $2,122  $24 

Home equity

  352   363   -   390   5 

Commercial real estate

  1,177   1,761   -   1,520   13 

Construction & land development

  -   -   -   -   - 

Multifamily

  716   798   -   792   7 

Farmland

  -   -   -   -   - 

Commercial business

  1,497   1,514   -   1,650   17 

Consumer

  -   -   -   -   - 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 
                     

With an allowance recorded:

                    

Residential real estate

 $270  $314  $173  $68  $1 

Home equity

  1   9   1   8   - 

Commercial real estate

  5,164   5,164   1,089   18   - 

Construction & land development

  -   -   -   -   - 

Multifamily

  -   -   -   -   - 

Farmland

  -   -   -   -   - 

Commercial business

  749   749   512   618   3 

Consumer

  -   -   -   -   - 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 
                     

Total:

                    

Residential real estate

 $2,165  $3,542  $173  $2,190  $25 

Home equity

 $353  $372  $1  $398  $5 

Commercial real estate

 $6,341  $6,925  $1,089  $1,538  $13 

Construction & land development

 $-  $-  $-  $-  $- 

Multifamily

 $716  $798  $-  $792  $7 

Farmland

 $-  $-  $-  $-  $- 

Commercial business

 $2,246  $2,263  $512  $2,268  $20 

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

 

March 31, 2021

                            

Residential real estate

 $1,610  $926  $3,161  $5,697  $271,768  $277,465  $300 

Home equity

  266   19   384   669   35,604   36,273   - 

Commercial real estate

  1,585   453   497   2,535   302,316   304,851   257 

Construction and land development

  -   -   42   42   97,358   97,400   42 

Multifamily

  259   90   145   494   51,439   51,933   - 

Farmland

  -   -   -   -   315   315   - 

Commercial business

  652   -   282   934   161,441   162,375   - 

Consumer

  2   -   -   2   436   438   - 

Manufactured homes

  429   65   -   494   33,138   33,632   - 

Government

  -   -   -   -   9,372   9,372   - 

Total

 $4,803  $1,553  $4,511  $10,867  $963,187  $974,054  $599 
                             

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 
Financing Receivable, Nonaccrual [Table Text Block]

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

 
         

(Dollars in thousands)

        
  

March 31, 2021

  

December 31,
2020

 

Residential real estate

 $4,658  $6,390 

Home equity

  469   476 

Commercial real estate

  6,173   5,390 

Construction and land development

  -   - 

Multifamily

  495   504 

Farmland

  -   - 

Commercial business

  462   1,039 

Consumer

  -   - 

Manufactured homes

  -   - 

Government

  -   - 

Total

 $12,257  $13,799 
Schedule of Accretable Yield from Financing Receivables [Table Text Block]

(dollars in thousands)

  

First Personal

 
2020  $29 
2021   21 

Accretable yield, or income recorded for the three months ended March 31, is as follows:

 

(dollars in thousands)

 

First Personal

  

AJSB

  

Total

 

2020

 $115  $245  $360 

2021

  113   192   305 

(dollars in thousands)

  

First Personal

  

AJ Smith

  

Total

 
2021  $186  $428  $614 
2022   239   571   810 
2023   54   235   289 

Total

  $479  $1,234  $1,713 
Schedule of Financing Receivables Acquired Discount [Table Text Block]

(dollars in thousands)

 

First Personal

  

AJSB

 
  

Net fair value

discount

  

Accretable period

in months

  

Net fair value

discount

  

Accretable period

in months

 

Residential real estate

 $948   56  $3,734   52 

Home equity

  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

 $2,137      $3,886