XML 33 R24.htm IDEA: XBRL DOCUMENT v3.22.2.2
Note 5 - Loans Receivable (Tables)
6 Months Ended
Jun. 30, 2022
Notes Tables  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]

(Dollars in thousands)

        
  

June 30, 2022

  

December 31, 2021

 

Loans secured by real estate:

        

Residential real estate

 $459,151  $260,134 

Home equity

  35,672   34,612 

Commercial real estate

  420,735   317,145 

Construction and land development

  153,422   123,822 

Multifamily

  248,495   61,194 

Total loans secured by real estate

  1,317,475   796,907 

Commercial business

  103,649   115,772 

Consumer

  1,673   582 

Manufactured homes

  37,693   37,887 

Government

  8,081   8,991 

Loans receivable

  1,468,571   960,139 

Add (less):

        

Net deferred loan origination costs

  6,482   6,810 

Undisbursed loan funds

  (672)  (229)

Loans receivable, net of deferred fees and costs..

 $1,474,381  $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 June 30, 2022:

 
                     

Allowance for loan losses:

                    

Residential real estate

 $2,493  $-  $29  $234  $2,756 

Home equity

  354   -   -   19   373 

Commercial real estate

  5,530   -   -   (3)  5,527 

Construction and land development

  2,135   -   -   (391)  1,744 

Multifamily

  889   -   -   239   1,128 

Commercial business

  1,941   -   7   (140)  1,808 

Consumer

  45   (27)  10   42   70 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 

Total

 $13,387  $(27) $46  $-  $13,406 

Allowance for loan losses:

                    

Residential real estate

 $2,176  $-  $15  $103  $2,294 

Home equity

  309   -   -   62   371 

Commercial real estate

  5,726   -   -   213   5,939 

Construction and land development

  1,587   -   -   211   1,798 

Multifamily

  680   -   -   60   740 

Commercial business

  2,552   -   11   (89)  2,474 

Consumer

  17   (11)  1   16   23 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 

Total

 $13,047  $(11) $27  $576  $13,639 

Allowance for loan losses:

                    

Residential real estate

 $2,480  $-  $50  $226  $2,756 

Home equity

  357   -   -   16   373 

Commercial real estate

  5,515   -   -   12   5,527 

Construction and land development

  2,119   -   -   (375)  1,744 

Multifamily

  848   -   -   280   1,128 

Commercial business

  2,009   -   38   (239)  1,808 

Consumer

  15   (37)  12   80   70 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 

Total

 $13,343  $(37) $100  $-  $13,406 

Allowance for loan losses:

                    

Residential real estate

 $2,211  $(4) $25  $62  $2,294 

Home equity

  276   (1)  -   96   371 

Commercial real estate

  5,406   -   -   533   5,939 

Construction and land development

  1,405   -   -   393   1,798 

Multifamily

  626   -   -   114   740 

Commercial business

  2,508   -   19   (53)  2,474 

Consumer

  26   (17)  5   9   23 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 

Total

 $12,458  $(22) $49  $1,154  $13,639 
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 June 30, 2022:

         
                         

Residential real estate

 $31  $2,725  $459,151  $290  $2,057  $456,804 

Home equity

  3   370   35,672   21   133   35,518 

Commercial real estate

  446   5,081   420,735   846   2,970   416,919 

Construction and land development

  -   1,744   153,422   -   800   152,622 

Multifamily

  -   1,128   248,495   -   2,940   245,555 

Commercial business

  251   1,557   103,649   306   1,024   102,319 

Consumer

  -   70   1,673   -   20   1,653 

Manufactured homes

  -   -   37,693   -   -   37,693 

Government

  -   -   8,081   -   -   8,081 

Total

 $731  $12,675  $1,468,571  $1,463  $9,944  $1,457,164 

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

 
  

June 30, 2022

 

(Dollars in thousands)

 

1-6

  

7

  

8

     
                 

Loan Segment

 

Pass

  

Special mention

  

Substandard

  

Total

 

Residential real estate

 $451,077  $2,055  $6,019  $459,151 

Home equity

  34,648   400   624   35,672 

Commercial real estate

  403,000   10,890   6,845   420,735 

Construction and land development

  152,622   800   -   153,422 

Multifamily

  244,053   1,541   2,901   248,495 

Commercial business

  100,313   3,057   279   103,649 

Consumer

  1,673   -   -   1,673 

Manufactured homes

  37,693   -   -   37,693 

Government

  8,081   -   -   8,081 

Total

 $1,433,160  $18,743  $16,668  $1,468,571 
  

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 six months ended

  

For the three months ended

 

(unaudited)

 

As of June 30, 2022

  

June 30, 2022

  

June 30, 2022

 
  

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

 $2,057  $4,844  $-  $2,438  $155  $2,816  $125 

Home equity

  133   253   -   214   13   191   6 

Commercial real estate

  2,970   3,236   -   2,448   220   3,290   210 

Construction and land development

  800   1,023   -   573   -   860   - 

Multifamily

  2,940   3,269   -   2,337   62   3,228   62 

Commercial business

  1,024   1,024   -   1,159   76   1,136   61 

Consumer

  20   20   -   14   -   21   - 

Manufactured homes

  -   -   -   -   -   -   - 

Government

  -   -   -   -   -   -   - 
                             

With an allowance recorded:

                            

Residential real estate

 $290  $328  $31  $154  $9  $188  $6 

Home equity

  21   21   3   21   1   21   - 

Commercial real estate

  846   847   446   844   -   849   - 

Construction and land development

  -   -   -   -   -   -   - 

Multifamily

  -   -   -   -   -   -   - 

Commercial business

  306   369   251   338   16   311   - 

Consumer

  -   -   -   -   -   -   - 

Manufactured homes

  -   -   -   -   -   -   - 

Government

  -   -   -   -   -   -   - 
                             

Total:

                            

Residential real estate

 $2,347  $5,172  $31  $2,592  $164  $3,004  $131 

Home equity

 $154  $274  $3  $235  $14  $212  $6 

Commercial real estate

 $3,816  $4,083  $446  $3,292  $220  $4,139  $210 

Construction & land development

 $800  $1,023  $-  $573  $-  $860  $- 

Multifamily

 $2,940  $3,269  $-  $2,337  $62  $3,228  $62 

Commercial business

 $1,330  $1,393  $251  $1,497  $92  $1,447  $61 

Consumer

 $20  $20  $-  $14  $-  $21  $- 

Manufactured homes

 $-  $-  $-  $-  $-  $-  $- 

Government

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

For the six months ended

  

For the three months ended

 
  

As of December 31, 2021

  

June 30, 2021

  

June 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

 $1,683  $3,017  $-  $1,735  $42  $1,817  $20 

Home equity

  262   275   -   317   5   341   1 

Commercial real estate

  765   765   -   1,295   26   1,174   14 

Construction & land development

  -   -   -   -   -   -   - 

Multifamily

  556   647   -   670   11   708   6 

Commercial business

  1,205   1,324   -   1,447   36   1,467   18 

Consumer

  -   -   -   -   -   -   - 

Manufactured homes

  -   -   -   -   -   -   - 

Government

  -   -   -   -   -   -   - 
                             

With an allowance recorded:

                            

Residential real estate

 $88  $88  $17  $198  $5  $165  $- 

Home equity

  22   22   4   15   -   23   - 

Commercial real estate

  835   835   386   5,655   113   5,901   63 

Construction & land development

  -   -   -   -   -   -   - 

Multifamily

  -   -   -   -   -   -   - 

Commercial business

  392   392   277   719   22   704   11 

Consumer

  -   -   -   -   -   -   - 

Manufactured homes

  -   -   -   -   -   -   - 

Government

  -   -   -   -   -   -   - 
                             

Total:

                            

Residential real estate

 $1,771  $3,105  $17  $1,933  $47  $1,982  $20 

Home equity

 $284  $297  $4  $332  $5  $364  $1 

Commercial real estate

 $1,600  $1,600  $386  $6,950  $139  $7,075  $77 

Construction & land development

 $-  $-  $-  $-  $-  $-  $- 

Multifamily

 $556  $647  $-  $670  $11  $708  $6 

Commercial business

 $1,597  $1,716  $277  $2,166  $58  $2,171  $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

 

June 30, 2022

                            

Residential real estate

 $2,137  $2,306  $3,260  $7,703  $451,448  $459,151  $610 

Home equity

  114   7   527   648   35,024   35,672   - 

Commercial real estate

  135   1,734   2,477   4,346   416,389   420,735   517 

Construction and land development

  337   56   -   393   153,029   153,422   - 

Multifamily

  24   307   109   440   248,055   248,495   - 

Commercial business

  1,706   1,205   281   3,192   100,457   103,649   81 

Consumer

  4   -   -   4   1,669   1,673   - 

Manufactured homes

  230   334   -   564   37,129   37,693   - 

Government

  -   -   -   -   8,081   8,081   - 

Total

 $4,687  $5,949  $6,654  $17,290  $1,451,281  $1,468,571  $1,208 
                             

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) 

June 30, 2022

  

December 31,

2021

 

Residential real estate

 $4,975  $4,651 

Home equity

  610   623 

Commercial real estate

  2,594   940 

Construction and land development

  -   - 

Multifamily

  369   455 

Commercial business

  265   387 

Consumer

  -   - 

Manufactured homes

  -   - 

Government

  -   - 

Total

 $8,813  $7,056 
Schedule of Accretable Yield from Financing Receivables [Table Text Block]

(dollars in thousands)

 

Total

 
     

2021

 $300 

2022

  440 

(dollars in thousands)

 

Total

 

2021

 $605 

2022

  547 

(dollars in thousands)

 

Total

 

Remainder 2022

 $240 

2023

  665 

2024

  649 

2025

  507 

2026 and thereafter

  3,565 

Total

 $5,958