XML 34 R25.htm IDEA: XBRL DOCUMENT v3.22.2.2
Note 5 - Loans Receivable (Tables)
9 Months Ended
Sep. 30, 2022
Notes Tables  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]

(Dollars in thousands)

        
  

September 30, 2022

  

December 31, 2021

 

Loans secured by real estate:

        

Residential real estate

 $471,565  $260,134 

Home equity

  37,578   34,612 

Commercial real estate

  452,852   317,145 

Construction and land development

  134,301   123,822 

Multifamily

  258,377   61,194 

Total loans secured by real estate

  1,354,673   796,907 

Commercial business

  95,372   115,772 

Consumer

  827   582 

Manufactured homes

  35,866   37,887 

Government

  9,649   8,991 

Loans receivable

  1,496,387   960,139 

Add (less):

        

Net deferred loan origination costs

  5,767   6,810 

Undisbursed loan funds and loan clearings

  542   (229)

Loans receivable, net of deferred fees and costs

 $1,502,696  $966,720 
Financing Receivable, Allowance for Credit Loss [Table Text Block]

Allowance for loan losses:

                    

Residential real estate

 $2,756  $-  $8  $246  $3,010 

Home equity

  373   -   -   22   395 

Commercial real estate

  5,527   -   -   (27)  5,500 

Construction and land development

  1,744   -   -   (229)  1,515 

Multifamily

  1,128   -   -   108   1,236 

Commercial business

  1,808   (57)  50   (100)  1,701 

Consumer

  70   (13)  4   (20)  41 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 

Total

 $13,406  $(70) $62  $-  $13,398 

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 

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

 $2,480  $-  $58  $472  $3,010 

Home equity

  357   -   -   38   395 

Commercial real estate

  5,515   -   -   (15)  5,500 

Construction and land development

  2,119   -   -   (604)  1,515 

Multifamily

  848   -   -   388   1,236 

Commercial business

  2,009   (57)  88   (339)  1,701 

Consumer

  15   (50)  16   60   41 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 

Total

 $13,343  $(107) $162  $-  $13,398 

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 

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 
Financing Receivable, Impairment Evaluation [Table Text Block]

Residential real estate

 $27  $2,983  $471,565  $1,545  $1,778  $468,242 

Home equity

  3   392   37,578   116   127   37,335 

Commercial real estate

  456   5,044   452,852   2,264   2,965   447,623 

Construction and land development

  -   1,515   134,301   -   -   134,301 

Multifamily

  -   1,236   258,377   -   2,804   255,573 

Commercial business

  263   1,438   95,372   397   991   93,984 

Consumer

  -   41   827   -   19   808 

Manufactured homes

  -   -   35,866   -   -   35,866 

Government

  -   -   9,649   -   -   9,649 

Total

 $749  $12,649  $1,496,387  $4,322  $8,684  $1,483,381 

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

 
  

September 30, 2022

 

(Dollars in thousands)

 

1-6

  

7

  

8

     
                 

Loan Segment

 

Pass

  

Special mention

  

Substandard

  

Total

 

Residential real estate

 $464,241  $1,297  $6,027  $471,565 

Home equity

  36,589   391   598   37,578 

Commercial real estate

  432,797   11,754   8,301   452,852 

Construction and land development

  132,129   2,172   -   134,301 

Multifamily

  253,001   2,608   2,768   258,377 

Commercial business

  92,213   2,931   228   95,372 

Consumer

  827   -   -   827 

Manufactured homes

  35,866   -   -   35,866 

Government

  9,649   -   -   9,649 

Total

 $1,457,312  $21,153  $17,922  $1,496,387 
  

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 nine months ended

  

For the three months ended

 

(unaudited)

 

As of September 30, 2022

  

September 30, 2022

  

September 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

 $3,069  $4,559  $-  $2,596  $206  $2,563  $51 

Home equity

  222   238   -   216   14   178   1 

Commercial real estate

  4,384   4,572   -   2,932   196   3,677   (24)

Construction and land development

  -   -   -   430   13   400   13 

Multifamily

  2,804   3,253   -   2,454   86   2,872   24 

Commercial business

  1,072   1,181   -   1,137   79   1,048   3 

Consumer

  19   19   -   15   1   20   1 

Manufactured homes

  -   -   -   -   -   -   - 

Government

  -   -   -   -   -   -   - 
                           - 

With an allowance recorded:

                          - 

Residential real estate

 $254  $278  $27  $179  $5  $272  $(4)

Home equity

  21   21   3   21   1   21   - 

Commercial real estate

  845   845   456   844   -   846   - 

Construction and land development

  -   -   -   -   -   -   - 

Multifamily

  -   -   -   -   -   -   - 

Commercial business

  316   321   263   332   14   311   (2)

Consumer

  -   -   -   -   -   -   - 

Manufactured homes

  -   -   -   -   -   -   - 

Government

  -   -   -   -   -   -   - 
                             

Total:

                            

Residential real estate

 $3,323  $4,837  $27  $2,775  $211  $2,835  $47 

Home equity

 $243  $259  $3  $237  $15  $199  $1 

Commercial real estate

 $5,229  $5,417  $456  $3,776  $196  $4,523  $(24)

Construction & land development

 $-  $-  $-  $430  $13  $400  $13 

Multifamily

 $2,804  $3,253  $-  $2,454  $86  $2,872  $24 

Commercial business

 $1,388  $1,502  $263  $1,469  $93  $1,359  $1 

Consumer

 $19  $19  $-  $15  $1  $20  $1 

Manufactured homes

 $-  $-  $-  $-  $-  $-  $- 

Government

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

For the nine months ended

  

For the three months ended

 
  

As of December 31, 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

 $1,683  $3,017  $-  $1,691  $83  $1,565  $41 

Home equity

  262   275   -   307   7   273   2 

Commercial real estate

  765   765   -   1,268   39   1,362   13 

Construction & land development

  -   -   -   -   -   -   - 

Multifamily

  556   647   -   647   20   587   9 

Commercial business

  1,205   1,324   -   1,410   33   1,354   (3)

Consumer

  -   -   -   -   -   -   - 

Manufactured homes

  -   -   -   -   -   -   - 

Government

  -   -   -   -   -   -   - 
                             

With an allowance recorded:

                            

Residential real estate

 $88  $88  $17  $159  $1  $102  $(4)

Home equity

  22   22   4   17   1   22   1 

Commercial real estate

  835   835   386   5,700   145   5,852   32 

Construction & land development

  -   -   -   -   -   -   - 

Multifamily

  -   -   -   -   -   -   - 

Commercial business

  392   392   277   698   15   659   (7)

Consumer

  -   -   -   -   -   -   - 

Manufactured homes

  -   -   -   -   -   -   - 

Government

  -   -   -   -   -   -   - 
                             

Total:

                            

Residential real estate

 $1,771  $3,105  $17  $1,850  $84  $1,667  $37 

Home equity

 $284  $297  $4  $324  $8  $295  $3 

Commercial real estate

 $1,600  $1,600  $386  $6,968  $184  $7,214  $45 

Construction & land development

 $-  $-  $-  $-  $-  $-  $- 

Multifamily

 $556  $647  $-  $647  $20  $587  $9 

Commercial business

 $1,597  $1,716  $277  $2,108  $48  $2,012  $(10)

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, 2022

                            

Residential real estate

 $2,266  $1,929  $2,539  $6,734  $464,831  $471,565  $348 

Home equity

  193   -   521   714   36,864   37,578   - 

Commercial real estate

  1,004   162   3,350   4,516   448,336   452,852   1,071 

Construction and land development

  46   -   -   46   134,255   134,301   - 

Multifamily

  474   908   288   1,670   256,707   258,377   181 

Commercial business

  1,662   1,466   532   3,660   91,712   95,372   342 

Consumer

  -   -   -   -   827   827   - 

Manufactured homes

  572   313   41   926   34,940   35,866   40 

Government

  -   -   -   -   9,649   9,649   - 

Total

 $6,217  $4,778  $7,271  $18,266  $1,478,121  $1,496,387  $1,982 
                             

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)

        
  

September 30,

2022

  

December 31,

2021

 

Residential real estate

 $4,965  $4,651 

Home equity

  585   623 

Commercial real estate

  2,807   940 

Construction and land development

  -   - 

Multifamily

  367   455 

Commercial business

  219   387 

Consumer

  -   - 

Manufactured homes

  -   - 

Government

  -   - 

Total

 $8,943  $7,056 
Schedule of Accretable Yield from Financing Receivables [Table Text Block]

(dollars in thousands)

 

Total

 

2021

 $188 

2022

  176 

(dollars in thousands)

 

Total

 

2021

 $793 

2022

  723 

(dollars in thousands)

 

Total

 

Remainder 2022

 $164 

2023

  665 

2024

  649 

2025

  507 

2026

  332 

2027 and thereafter

  3,464 

Total

 $5,781