XML 35 R25.htm IDEA: XBRL DOCUMENT v3.21.2
Note 4 - Loans Receivable (Tables)
9 Months Ended
Sep. 30, 2021
Notes Tables  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]

(Dollars in thousands)

        
  

September 30, 2021

  

December 31, 2020

 

Loans secured by real estate:

        

Residential real estate

 $268,798  $286,048 

Home equity

  35,652   39,233 

Commercial real estate

  309,905   298,257 

Construction and land development

  110,289   93,562 

Multifamily

  56,869   50,571 

Farmland

  205   215 

Total loans secured by real estate

  781,718   767,886 

Commercial business

  125,922   158,140 

Consumer

  650   1,025 

Manufactured homes

  32,857   24,232 

Government

  9,841   10,142 

Subtotal

  950,988   961,425 

Less:

        

Net deferred loan origination fees

  5,579   3,871 

Undisbursed loan funds

  (215)  (150)

Loans receivable

 $956,352  $965,146 
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, 2021:

 
                     

Allowance for loan losses:

                    

Residential real estate

 $2,294  $(28) $21  $188  $2,475 

Home equity

  371   -   -   3   374 

Commercial real estate

  5,939   -   -   413   6,352 

Construction and land development

  1,798   -   -   90   1,888 

Multifamily

  740   -   -   47   787 

Farmland

  -   -   -   -   - 

Commercial business

  2,474   -   6   (594)  1,886 

Consumer

  23   (4)  1   (8)  12 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 

Total

 $13,639  $(32) $28  $139  $13,774 

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 

Allowance for loan losses:

                    

Residential real estate

 $2,211  $(32) $46  $250  $2,475 

Home equity

  276   (1)  -   99   374 

Commercial real estate

  5,406   -   -   946   6,352 

Construction and land development

  1,405   -   -   483   1,888 

Multifamily

  626   -   -   161   787 

Farmland

  -   -   -   -   - 

Commercial business

  2,508   -   25   (647)  1,886 

Consumer

  26   (21)  6   1   12 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 

Total

 $12,458  $(54) $77  $1,293  $13,774 

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 
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, 2021:

 
                         

Residential real estate

 $12  $2,463  $268,798  $538  $1,063  $267,197 

Home equity

  4   370   35,652   156   141   35,355 

Commercial real estate

  1,579   4,773   309,905   7,021   -   302,884 

Construction and land development

  -   1,888   110,289   -   -   110,289 

Multifamily

  -   787   56,869   -   577   56,292 

Farmland

  -   -   205   -   -   205 

Commercial business

  309   1,577   125,922   830   1,103   123,989 

Consumer

  -   12   650   -   -   650 

Manufactured homes

  -   -   32,857   -   -   32,857 

Government

  -   -   9,841   -   -   9,841 

Total

 $1,904  $11,870  $950,988  $8,545  $2,884  $939,559 

Residential real estate

 $173  $2,038  $286,048  $868  $1,297  $283,883 

Home equity

  1   275   39,233   216   137   38,880 

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   158,140   1,086   1,160   155,894 

Consumer

  -   26   1,025   -   -   1,025 

Manufactured homes

  -   -   24,232   -   -   24,232 

Government

  -   -   10,142   -   -   10,142 

Total

 $1,775  $10,683  $961,425  $8,455  $3,366  $949,604 
Financing Receivable Credit Quality Indicators [Table Text Block]
  

Credit Exposure - Credit Risk Portfolio By Creditworthiness Category

 
  

September 30, 2021

 

(Dollars in thousands)

  1-5   6   7   8     
                     

Loan Segment

 

Pass

  

Pass/monitor

  

Special mention

  

Substandard

  

Total

 

Residential real estate

 $227,505  $34,285  $3,282  $3,726  $268,798 

Home equity

  33,844   728   616   464   35,652 

Commercial real estate

  230,839   57,388   13,615   8,063   309,905 

Construction and land development

  88,574   18,072   3,643   -   110,289 

Multifamily

  50,652   5,570   253   394   56,869 

Farmland

  -   205   -   -   205 

Commercial business

  103,791   20,013   1,407   711   125,922 

Consumer

  650   -   -   -   650 

Manufactured homes

  32,063   734   60   -   32,857 

Government

  9,841   -   -   -   9,841 

Total

 $777,759  $136,995  $22,876  $13,358  $950,988 
  

December 31, 2020

 

(Dollars in thousands)

  1-5   6   7   8     
                     

Loan Segment

 

Pass

  

Pass/monitor

  

Special mention

  

Substandard

  

Total

 

Residential real estate

 $234,317  $41,805  $3,539  $6,387  $286,048 

Home equity

  37,044   933   761   495   39,233 

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

  135,671   20,067   1,341   1,061   158,140 

Consumer

  1,025   -   -   -   1,025 

Manufactured homes

  23,501   731   -   -   24,232 

Government

  10,142   -   -   -   10,142 

Total

 $786,041  $136,073  $22,684  $16,627  $961,425 
Impaired Financing Receivables [Table Text Block]
              

For the nine months ended

  

For the three months ended

 
  

As of September 30, 2021

  

September 30, 2021

  

September 30, 2021

 

(Dollars in thousands)

 

Recorded Investment

  

Unpaid Principal Balance

  

Related Allowance

  

Average Recorded Investment

  

Interest Income Recognized

  

Average Recorded Investment

  

Interest Income Recognized

 

With no related allowance recorded:

                            

Residential real estate

 $1,558  $2,917  $-  $1,691  $83  $1,565  $41 

Home equity

  275   288   -   307   7   273   2 

Commercial real estate

  1,185   1,185   -   1,268   39   1,362   13 

Construction and land development

  -   -   -   -   -   -   - 

Multifamily

  577   665   -   647   20   587   9 

Farmland

  -   -   -   -   -   -   - 

Commercial business

  1,299   1,435   -   1,410   33   1,354   (3)

Consumer

  -   -   -   -   -   -   - 

Manufactured homes

  -   -   -   -   -   -   - 

Government

  -   -   -   -   -   -   - 
                             

With an allowance recorded:

                            

Residential real estate

 $43  $43  $12  $159  $1  $102  $(4)

Home equity

  22   22   4   17   1   22   1 

Commercial real estate

  5,836   5,836   1,579   5,700   145   5,852   32 

Construction and land development

  -   -   -   -   -   -   - 

Multifamily

  -   -   -   -   -   -   - 

Farmland

  -   -   -   -   -   -   - 

Commercial business

  634   634   309   698   15   659   (7)

Consumer

  -   -   -   -   -   -   - 

Manufactured homes

  -   -   -   -   -   -   - 

Government

  -   -   -   -   -   -   - 
                             

Total:

                            

Residential real estate

 $1,601  $2,960  $12  $1,850  $84  $1,667  $37 

Home equity

 $297  $310  $4  $324  $8  $295  $3 

Commercial real estate

 $7,021  $7,021  $1,579  $6,968  $184  $7,214  $45 

Construction & land development

 $-  $-  $-  $-  $-  $-  $- 

Multifamily

 $577  $665  $-  $647  $20  $587  $9 

Farmland

 $-  $-  $-  $-  $-  $-  $- 

Commercial business

 $1,933  $2,069  $309  $2,108  $48  $2,012  $(10)

Consumer

 $-  $-  $-  $-  $-  $-  $- 

Manufactured homes

 $-  $-  $-  $-  $-  $-  $- 

Government

 $-  $-  $-  $-  $-  $-  $- 
              

For the nine months ended

  

For the three months ended

 
  

As of December 31, 2020

  

September 30, 2020

  

September 30, 2020

 

(Dollars in thousands)

 

Recorded Investment

  

Unpaid Principal Balance

  

Related Allowance

  

Average Recorded Investment

  

Interest Income Recognized

  

Average Recorded Investment

  

Interest Income Recognized

 

With no related allowance recorded:

                            

Residential real estate

 $1,895  $3,228  $-  $2,061  $81  $2,000  $32 

Home equity

  352   363   -   378   13   366   4 

Commercial real estate

  1,177   1,761   -   1,338   65   1,155   18 

Construction & land development

  -   -   -   -   -   -   - 

Multifamily

  716   798   -   775   23   758   9 

Farmland

  -   -   -   -   -   -   - 

Commercial business

  1,497   1,514   -   1,614   61   1,578   21 

Consumer

  -   -   -   -   -   -   - 

Manufactured homes

  -   -   -   -   -   -   - 

Government

  -   -   -   -   -   -   - 
                             

With an allowance recorded:

                            

Residential real estate

 $270  $314  $173  $151  $4  $234  $3 

Home equity

  1   9   1   4   -   1   - 

Commercial real estate

  5,164   5,164   1,089   1,346   1   2,673   - 

Construction & land development

  -   -   -   -   -   -   - 

Multifamily

  -   -   -   -   -   -   - 

Farmland

  -   -   -   -   -   -   - 

Commercial business

  749   749   512   736   19   855   - 

Consumer

  -   -   -   -   -   -   - 

Manufactured homes

  -   -   -   -   -   -   - 

Government

  -   -   -   -   -   -   - 
                             

Total:

                            

Residential real estate

 $2,165  $3,542  $173  $2,212  $85  $2,234  $35 

Home equity

 $353  $372  $1  $382  $13  $367  $4 

Commercial real estate

 $6,341  $6,925  $1,089  $2,684  $66  $3,828  $18 

Construction & land development

 $-  $-  $-  $-  $-  $-  $- 

Multifamily

 $716  $798  $-  $775  $23  $758  $9 

Farmland

 $-  $-  $-  $-  $-  $-  $- 

Commercial business

 $2,246  $2,263  $512  $2,350  $80  $2,433  $21 

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, 2021

                            

Residential real estate

 $2,057  $242  $2,422  $4,721  $264,077  $268,798  $186 

Home equity

  332   203   448   983   34,669   35,652   30 

Commercial real estate

  1,712   931   1,159   3,802   306,103   309,905   55 

Construction and land development

  -   -   -   -   110,289   110,289   - 

Multifamily

  77   273   115   465   56,404   56,869   - 

Farmland

  -   -   -   -   205   205   - 

Commercial business

  285   250   2,350   2,885   123,037   125,922   2,245 

Consumer

  4   -   -   4   646   650   - 

Manufactured homes

  347   241   -   588   32,269   32,857   - 

Government

  -   -   -   -   9,841   9,841   - 

Total

 $4,814  $2,140  $6,494  $13,448  $937,540  $950,988  $2,516 
                             

December 31, 2020

                            

Residential real estate

 $2,797  $1,119  $4,875  $8,791  $277,257  $286,048  $80 

Home equity

  616   323   416   1,355   37,878   39,233   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   156,930   158,140   - 

Consumer

  2   -   -   2   1,023   1,025   - 

Manufactured homes

  303   173   -   476   23,756   24,232   - 

Government

  380   -   -   380   9,762   10,142   - 

Total

 $6,680  $2,214  $6,410  $15,304  $946,121  $961,425  $566 
Financing Receivable, Nonaccrual [Table Text Block]

(Dollars in thousands)

        
  

September 30,

2021

  

December 31,

2020

 

Residential real estate

 $3,575  $6,390 

Home equity

  448   476 

Commercial real estate

  6,263   5,390 

Construction and land development

  -   - 

Multifamily

  394   504 

Farmland

  -   - 

Commercial business

  347   1,039 

Consumer

  -   - 

Manufactured homes

  -   - 

Government

  -   - 

Total

 $11,027  $13,799 
Schedule of Accretable Yield from Financing Receivables [Table Text Block]

(dollars in thousands)

 

Total

 

2020

 $78 

2021

  21 

(dollars in thousands)

 

Total

 

2020

 $21 

2021

  - 

(dollars in thousands)

 

Total

 

2020

 $1,352 

2021

  793 

(dollars in thousands)

 

Total

 

2020

 $377 

2021

  188 

(dollars in thousands)

 

Total

 

2021

 $196 

2022

  758 

2023

  271 
     

Total

 $1,225