XML 33 R24.htm IDEA: XBRL DOCUMENT v3.22.1
Note 5 - Loans Receivable (Tables)
3 Months Ended
Mar. 31, 2022
Notes Tables  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]

(Dollars in thousands)

        
  

March 31, 2022

  

December 31, 2021

 

Loans secured by real estate:

        

Residential real estate

 $444,753  $260,134 

Home equity

  34,284   34,612 

Commercial real estate

  408,375   317,145 

Construction and land development

  150,810   123,822 

Multifamily

  234,267   61,194 

Total loans secured by real estate

  1,272,489   796,907 

Commercial business

  112,396   115,772 

Consumer

  924   582 

Manufactured homes

  38,636   37,887 

Government

  8,176   8,991 

Loans receivable

  1,432,621   960,139 

Add (less):

        

Net deferred loan origination costs

  6,700   6,810 

Undisbursed loan funds

  407   (229)

Loans receivable, net of deferred fees and costs

 $1,439,728  $966,720 
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 March 31, 2022:

 
                     

Allowance for loan losses:

                    

Residential real estate

 $2,480  $-  $21  $(8) $2,493 

Home equity

  357   -   -   (3)  354 

Commercial real estate

  5,515   -   -   15   5,530 

Construction and land development

  2,119   -   -   16   2,135 

Multifamily

  848   -   -   41   889 

Commercial business

  2,009   -   31   (99)  1,941 

Consumer

  15   (10)  2   38   45 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 

Total

 $13,343  $(10) $54  $-  $13,387 

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 

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 
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 March 31, 2022:

         
                         

Residential real estate

 $17  $2,476  $444,753  $753  $2,908  $441,092 

Home equity

  4   350   34,284   135   134   34,015 

Commercial real estate

  440   5,090   408,375   1,496   2,965   403,914 

Construction and land development

  -   2,135   150,810   -   804   150,006 

Multifamily

  -   889   234,267   -   3,302   230,965 

Commercial business

  259   1,682   112,396   501   1,061   110,834 

Consumer

  -   45   924   -   21   903 

Manufactured homes

  -   -   38,636   -   -   38,636 

Government

  -   -   8,176   -   -   8,176 

Total

 $720  $12,667  $1,432,621  $2,885  $11,195  $1,418,541 

Residential real estate

 $17  $2,463  $260,134  $755  $1,016  $258,363 

Home equity

  4   353   34,612   147   137   34,328 

Commercial real estate

  386   5,129   317,145   1,600   -   315,545 

Construction and land development

  -   2,119   123,822   -   -   123,822 

Multifamily

  -   848   61,194   -   556   60,638 

Commercial business

  277   1,732   115,772   524   1,073   114,175 

Consumer

  -   15   582   -   -   582 

Manufactured homes

  -   -   37,887   -   -   37,887 

Government

  -   -   8,991   -   -   8,991 

Total

 $684  $12,659  $960,139  $3,026  $2,782  $954,331 
Financing Receivable Credit Quality Indicators [Table Text Block]
  

Credit Exposure - Credit Risk Portfolio By Creditworthiness Category

 
  

March 31, 2022

 

(Dollars in thousands)

 1-6  7  8     
                 

Loan Segment

 

Pass

  

Special mention

  

Substandard

  

Total

 

Residential real estate

 $435,814  $2,308  $6,631  $444,753 

Home equity

  33,234   415   635   34,284 

Commercial real estate

  390,533   11,391   6,451   408,375 

Construction and land development

  146,407   4,403   -   150,810 

Multifamily

  229,705   1,532   3,030   234,267 

Commercial business

  108,605   3,395   396   112,396 

Consumer

  924   -   -   924 

Manufactured homes

  38,577   59   -   38,636 

Government

  8,176   -   -   8,176 

Total

 $1,391,975  $23,503  $17,143  $1,432,621 
  

December 31, 2021

 

(Dollars in thousands)

 1-6  7  8     
                 

Loan Segment

 

Pass

  

Special mention

  

Substandard

  

Total

 

Residential real estate

 $253,472  $2,940  $3,722  $260,134 

Home equity

  33,565   415   632   34,612 

Commercial real estate

  301,572   12,011   3,562   317,145 

Construction and land development

  120,192   3,630   -   123,822 

Multifamily

  60,657   153   384   61,194 

Commercial business

  113,470   1,915   387   115,772 

Consumer

  582   -   -   582 

Manufactured homes

  37,828   59   -   37,887 

Government

  8,991   -   -   8,991 

Total

 $930,329  $21,123  $8,687  $960,139 
Impaired Financing Receivables [Table Text Block]

(Dollars in thousands)

             

For the three months ended

 

(unaudited)

 

As of March 31, 2022

  

March 31, 2022

 
  

Recorded Investment

  

Unpaid Principal Balance

  

Related Allowance

  

Average Recorded Investment

  

Interest Income Recognized

 

With no related allowance recorded:

                    

Residential real estate

 $3,575  $5,070  $-  $2,629  $30 

Home equity

  248   263   -   255   7 

Commercial real estate

  3,610   3,722   -   2,188   10 

Construction and land development

  804   920   -   460   - 

Multifamily

  3,302   4,241   -   2,036   - 

Commercial business

  1,247   1,363   -   1,226   15 

Consumer

  21   21   -   11   - 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 
                     

With an allowance recorded:

                    

Residential real estate

 $86  $86  $17  $87  $3 

Home equity

  21   21   4   22   1 

Commercial real estate

  851   852   440   843   - 

Construction and land development

  -   -   -   -   - 

Multifamily

  -   -   -   -   - 

Commercial business

  315   377   259   354   16 

Consumer

  -   -   -   -   - 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 
                     

Total:

                    

Residential real estate

 $3,661  $5,156  $17  $2,716  $33 

Home equity

 $269  $284  $4  $277  $8 

Commercial real estate

 $4,461  $4,574  $440  $3,031  $10 

Construction & land development

 $804  $920  $-  $460  $- 

Multifamily

 $3,302  $4,241  $-  $2,036  $- 

Commercial business

 $1,562  $1,740  $259  $1,580  $31 

Consumer

 $21  $21  $-  $11  $- 

Manufactured homes

 $-  $-  $-  $-  $- 

Government

 $-  $-  $-  $-  $- 
              

For the three months ended

 
  

As of December 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

 $1,683  $3,017  $-  $1,817  $22 

Home equity

  262   275   -   341   4 

Commercial real estate

  765   765   -   1,174   12 

Construction & land development

  -   -   -   -   - 

Multifamily

  556   647   -   708   5 

Commercial business

  1,205   1,324   -   1,467   18 

Consumer

  -   -   -   -   - 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 
                     

With an allowance recorded:

                    

Residential real estate

 $88  $88  $17  $217  $5 

Home equity

  22   22   4   12   - 

Commercial real estate

  835   835   386   5,549   50 

Construction & land development

  -   -   -   -   - 

Multifamily

  -   -   -   -   - 

Commercial business

  392   392   277   737   11 

Consumer

  -   -   -   -   - 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 
                     

Total:

                    

Residential real estate

 $1,771  $3,105  $17  $2,034  $27 

Home equity

 $284  $297  $4  $353  $4 

Commercial real estate

 $1,600  $1,600  $386  $6,723  $62 

Construction & land development

 $-  $-  $-  $-  $- 

Multifamily

 $556  $647  $-  $708  $5 

Commercial business

 $1,597  $1,716  $277  $2,204  $29 

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

 

March 31, 2022

                            

Residential real estate

 $3,056  $1,388  $3,528  $7,972  $436,781  $444,753  $117 

Home equity

  37   18   534   589   33,695   34,284   - 

Commercial real estate

  1,665   805   1,015   3,485   404,890   408,375   163 

Construction and land development

  2,513   -   -   2,513   148,297   150,810   - 

Multifamily

  55   18   111   184   234,083   234,267   - 

Commercial business

  970   -   583   1,553   110,843   112,396   214 

Consumer

  -   -   -   -   924   924   - 

Manufactured homes

  316   204   -   520   38,116   38,636   - 

Government

  -   -   -   -   8,176   8,176   - 

Total

 $8,612  $2,433  $5,771  $16,816  $1,415,805  $1,432,621  $494 
                             

December 31, 2021

                            

Residential real estate

 $2,507  $824  $2,142  $5,473  $254,661  $260,134  $31 

Home equity

  169   67   565   801   33,811   34,612   34 

Commercial real estate

  231   1,960   944   3,135   314,010   317,145   91 

Construction and land development

  5,148   283   -   5,431   118,391   123,822   - 

Multifamily

  -   -   109   109   61,085   61,194   - 

Commercial business

  573   1,594   242   2,409   113,363   115,772   49 

Consumer

  -   3   -   3   579   582   - 

Manufactured homes

  633   171   -   804   37,083   37,887   - 

Government

  -   -   -   -   8,991   8,991   - 

Total

 $9,261  $4,902  $4,002  $18,165  $941,974  $960,139  $205 
Financing Receivable, Nonaccrual [Table Text Block]

(Dollars in thousands)

        
  

March 31, 2022

  

December 31, 2021

 

Residential real estate

 $5,710  $4,651 

Home equity

  620   623 

Commercial real estate

  1,263   940 

Construction and land development

  -   - 

Multifamily

  447   455 

Commercial business

  374   387 

Consumer

  -   - 

Manufactured homes

  -   - 

Government

  -   - 

Total

 $8,414  $7,056 
Schedule of Accretable Yield from Financing Receivables [Table Text Block]

(dollars in thousands)

 

Total

 

2021

 $305 

2022

  107 

(dollars in thousands)

 

Total

 

Remainder 2022

 $719 
2023  804 
2024  623 
2025  605 

2026 and thereafter

  3,671 

Total

 $6,422