XML 36 R27.htm IDEA: XBRL DOCUMENT v3.23.1
Note 7 - Loans Receivable (Tables)
3 Months Ended
Mar. 31, 2023
Notes Tables  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]

(Dollars in thousands)

        
  

March 31, 2023

  

December 31, 2022

 

Loans secured by real estate:

        

Residential real estate

 $476,899  $484,595 

Home equity

  39,877   38,978 

Commercial real estate

  484,564   486,431 

Construction and land development

  116,308   108,926 

Multifamily

  252,633   251,014 

Total loans secured by real estate

  1,370,281   1,369,944 

Commercial business

  100,652   93,278 

Consumer

  723   918 

Manufactured homes

  34,027   34,882 

Government

  10,646   9,549 

Loans receivable

  1,516,329   1,508,571 

Add (less):

        

Net deferred loan origination costs

  4,829   5,083 

Undisbursed loan funds

  (69)  (23)

Loans receivable, net of deferred fees and costs

 $1,521,089  $1,513,631 
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 and

Accruing

  

Total Past Due and

Accruing

  

Current

  

Accruing Loans

  

Non-accrual

Loans

  

Total Loans

Receivable

 

March 31, 2023

                                

Residential real estate

 $6,602  $434  $489  $7,525  $464,246  $471,771  $5,128  $476,899 

Home equity

  73   -   65   138   38,366   38,504   1,373   39,877 

Commercial real estate

  751   -   -   751   480,831   481,582   2,982   484,564 

Construction and land development

  358   542   -   900   115,408   116,308   -   116,308 

Multifamily

  760   -   -   760   244,523   245,283   7,350   252,633 

Commercial business

  441   795   -   1,236   96,776   98,012   2,640   100,652 

Consumer

  -   -   -   -   723   723   -   723 

Manufactured homes

  932   201   324   1,457   32,570   34,027   -   34,027 

Government

  -   -   -   -   10,646   10,646   -   10,646 

Total

 $9,917  $1,972  $878  $12,767  $1,484,089  $1,496,856  $19,473  $1,516,329 
                                 

December 31, 2022

                                

Residential real estate

 $3,758  $2,520  $166  $6,444  $472,804  $479,248  $5,347  $484,595 

Home equity

  315   42   -   357   38,027   38,384   594   38,978 

Commercial real estate

  1,399   150   -   1,549   481,640   483,189   3,242   486,431 

Construction and land development

  2,673   -   -   2,673   106,253   108,926   -   108,926 

Multifamily

  1,724   616   -   2,340   241,610   243,950   7,064   251,014 

Commercial business

  1,775   -   -   1,775   89,622   91,397   1,881   93,278 

Consumer

  3   -   -   3   915   918   -   918 

Manufactured homes

  601   256   82   939   33,943   34,882   -   34,882 

Government

  -   -   -   -   9,549   9,549   -   9,549 

Total

 $12,248  $3,584  $248  $16,080  $1,474,363  $1,490,443  $18,128  $1,508,571 
Financing Receivable Credit Quality Indicators [Table Text Block]

March 31, 2023

 

2023

  

2022

  

2021

  

2020

  

2019

  

Prior

  

Revolving

  

Revolving Converted to Term

  

Total

 

Total Loans Receivable

 $33,681  $330,215  $351,588  $263,691  $130,476  $323,663  $82,874  $141  $1,516,329 

Total Current period gross writeoff

 $(19) $-  $-  $(75) $-  $(12) $-  $-  $(106)
                                     

Residential real estate

                                    

Pass (1-6)

 $4,775  $79,050  $101,214  $124,391  $26,094  $131,775  $2,729  $-  $470,028 

Special Mention (7)

  -   -   -   -   43   703   -   -   746 

Substandard (8)

  -   358   261   499   376   4,631   -   -   6,125 

Total

 $4,775  $79,408  $101,475  $124,890  $26,513  $137,109  $2,729  $-  $476,899 

Current period gross writeoff

  -   -   -   -   -   -   -   -   - 
                                     

Home equity

                                    

Pass (1-6)

 $-  $-  $-  $-  $-  $1,693  $36,213  $141  $38,047 

Special Mention (7)

  -   -   -   -   -   128   284   -   412 

Substandard (8)

  -   -   -   -   185   916   317   -   1,418 

Total

 $-  $-  $-  $-  $185  $2,737  $36,814  $141  $39,877 

Current period gross writeoff

  -   -   -   -   -   -   -   -   - 
                                     

Commercial real estate

                                    

Pass (1-6)

 $6,379  $116,935  $107,229  $57,713  $59,064  $123,857  $3,287  $-  $474,464 

Special Mention (7)

  -   76   -   -   1,165   2,141   149   -   3,531 

Substandard (8)

  -   1,216   92   240   -   5,021   -   -   6,569 

Total

 $6,379  $118,227  $107,321  $57,953  $60,229  $131,019  $3,436  $-  $484,564 

Current period gross writeoff

  -   -   -   -   -   (12)  -   -   (12)
                                     

Construction and land development

                                 

Pass (1-6)

 $7,667  $52,259  $34,588  $1,023  $9,018  $634  $6,669  $-  $111,858 

Special Mention (7)

  -   -   2,391   2,059   -   -   -   -   4,450 

Substandard (8)

  -   -   -   -   -   -   -   -   - 

Total

 $7,667  $52,259  $36,979  $3,082  $9,018  $634  $6,669  $-  $116,308 

Current period gross writeoff

  -   -   -   -   -   -   -   -   - 
                                     

Multifamily

                                    

Pass (1-6)

 $6,388  $54,961  $81,790  $59,245  $15,334  $25,646  $180  $-  $243,544 

Special Mention (7)

  -   -   -   861   -   877   -   -   1,738 

Substandard (8)

  -   901   -   -   6,089   361   -   -   7,351 

Total

 $6,388  $55,862  $81,790  $60,106  $21,423  $26,884  $180  $-  $252,633 

Current period gross writeoff

  -   -   -   -   -   -   -   -   - 
                                     

Commercial business

                                    

Pass (1-6)

 $6,488  $20,333  $8,189  $7,261  $6,871  $15,140  $32,796  $-  $97,078 

Special Mention (7)

  -   -   70   -   145   469   250   -   934 

Substandard (8)

  -   -   227   416   5   1,992   -   -   2,640 

Total

 $6,488  $20,333  $8,486  $7,677  $7,021  $17,601  $33,046  $-  $100,652 

Current period gross writeoff

  -   -   -   (75)  -   -   -   -   (75)
                                     

Consumer

                                    

Pass (1-6)

 $94  $132  $175  $18  $31  $273  $-  $-  $723 

Total

 $94  $132  $175  $18  $31  $273  $-  $-  $723 

Current period gross writeoff

  (19)  -   -   -   -   -   -   -   (19)
                                     

Manufactured homes

                                    

Pass (1-6)

 $-  $1,994  $13,840  $9,965  $6,056  $2,172  $-  $-  $34,027 

Total

 $-  $1,994  $13,840  $9,965  $6,056  $2,172  $-  $-  $34,027 

Current period gross writeoff

  -   -   -   -   -   -   -   -   - 
                                     

Government

                                    

Pass (1-6)

 $1,890  $2,000  $1,522  $-  $-  $5,234  $-  $-  $10,646 

Total

 $1,890  $2,000  $1,522  $-  $-  $5,234  $-  $-  $10,646 

Current period gross writeoff

  -   -   -   -   -   -   -   -   - 
  

Credit Exposure - Credit Risk Portfolio By Creditworthiness Category

 
  

December 31, 2022

 

(Dollars in thousands)

 1-6  7  8     
                 

Loan Segment

 

Pass

  

Special mention

  

Substandard

  

Total

 

Residential real estate

 $477,222  $1,338  $6,035  $484,595 

Home equity

  37,981   385   612   38,978 

Commercial real estate

  474,055   4,955   7,421   486,431 

Construction and land development

  106,580   2,346   -   108,926 

Multifamily

  242,091   1,859   7,064   251,014 

Commercial business

  90,694   703   1,881   93,278 

Consumer

  918   -   -   918 

Manufactured homes

  34,882   -   -   34,882 

Government

  9,549   -   -   9,549 

Total

 $1,473,972  $11,586  $23,013  $1,508,571 
Financing Receivable, Modified [Table Text Block]

(Dollars in thousands)

 

Payment

Delay

  

Term

Extension

  

Interest

Rate

Reduction

  

Combination Term

Extension and

Interest Rate

Reduction

  

% of Total

Segment

Financing

Receivables

 

Residential Real Estate

 $600  $-  $-  $-   0.13%

Total

 $600  $-  $-  $-   0.04%

(Dollars in thousands)

 

Current

  

30-59 Days

Past Due

  

60-89

Days

Past Due

  

Greater Than 90

Days Past Due

 

Residential Real Estate

 $224  $-  $-  $376 

Total

 $224  $-  $-  $376 
Schedule of Accretable Yield from Financing Receivables [Table Text Block]

(dollars in thousands)

 

Total

 

2022

 $107 

2023

  167 

(dollars in thousands)

 

Total

 

Remainder 2023

  537 

2024

  744 

2025

  661 

2026

  462 

2027 and thereafter

  3,352 

Total

 $5,756 
Financing Receivable, Allowance for Credit Loss [Table Text Block]

(Dollars in thousands)

 

Beginning Balance

  

Adoption of

ASC 326

  

PCD Gross-up

  

Charge-offs

  

Recoveries

  

Provisions

  

Ending Balance

 
                             

The Bancorp's activity in the allowance for credit losses, by loan segment, is summarized below for the three months ended March 31, 2023:

 
                             

Allowance for credit losses:

                            

Residential real estate

 $3,021  $1,688  $31  $-  $52  $(228) $4,564 

Home equity

  410   99   533   -   -   105   1,147 

Commercial real estate

  5,784   1,003   443   (12)  -   (99)  7,119 

Construction and land development

  1,253   1,735   -   -   -   241   3,229 

Multifamily

  1,007   141   -   -   -   (89)  1,059 

Commercial business

  1,365   320   5   (75)  47   433   2,095 

Consumer

  57   5   17   (19)  3   1   64 

Manufactured homes

  -   112   -   -   -   104   216 

Government

  -   55   -   -   -   20   75 

Total

 $12,897  $5,158  $1,029  $(106) $102  $488  $19,568 

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 
Schedule of Collateral Dependent Loans [Table Text Block]
  

March 31, 2023

 

(dollars in thousands)

 

Real Estate

  

Accounts Receivable

  

Other

  

Total

  

ACL Allocation

 

Commercial and Industrial

 $57  $3,231  $388  $3,676  $645 

Commercial Real Estate

  5,185   -   -   5,185   422 

Multifamily

  7,418   -   -   7,418   - 

Total

 $12,660  $3,231  $388  $16,279  $1,067 
Financing Receivable, Nonaccrual [Table Text Block]

As of March 31, 2023

 

Nonaccrual with No

Allowance for

Credit Loss

  

Nonaccrual

  

Loans Past Due

over 90 Days Still

Accruing

 

Residential real estate

 $1,323  $3,805  $488 

Home equity

  -   1,373   65 

Commercial real estate

  2,841   141   - 

Construction and land development

  -   -   - 

Multifamily

  7,350   -   - 

Commercial business

  57   2,583   - 

Consumer

  -   -   - 

Manufactured homes

  -   -   324 

Government

  -   -   - 

Total

 $11,571  $7,902  $877 
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 December 31, 2022:

 
                         

Residential real estate

 $24  $2,997  $484,595  $1,518  $988  $482,089 

Home equity

  3   407   38,978   294   125   38,559 

Commercial real estate

  13   5,771   486,431   2,392   2,935   481,104 

Construction and land development

  -   1,253   108,926   -   -   108,926 

Multifamily

  -   1,007   251,014   6,739   382   243,893 

Commercial business

  297   1,068   93,278   1,758   953   90,567 

Consumer

  -   57   918   -   17   901 

Manufactured homes

  -   -   34,882   -   -   34,882 

Government

  -   -   9,549   -   -   9,549 

Total

 $337  $12,560  $1,508,571  $12,701  $5,400  $1,490,470 
Impaired Financing Receivables [Table Text Block]

(Dollars in thousands)

             

For the three months ended,

 

(unaudited)

 

As of December 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

 $2,255  $3,711  $-  $2,629  $30 

Home equity

  399   416   -   255   7 

Commercial real estate

  5,314   5,406   -   2,188   10 

Construction and land development

  -   -   -   460   - 

Multifamily

  7,121   7,163   -   2,036   - 

Commercial business

  2,278   2,392   -   1,226   15 

Consumer

  17   17   -   11   - 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 
                     

With an allowance recorded:

                    

Residential real estate

 $251  $276  $24  $87  $3 

Home equity

  20   20   3   22   1 

Commercial real estate

  13   14   13   843   - 

Construction and land development

  -   -   -   -   - 

Multifamily

  -   -   -   -   - 

Commercial business

  433   561   297   354   16 

Consumer

  -   -   -   -   - 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 
                     

Total:

                    

Residential real estate

 $2,506  $3,987  $24  $2,716  $33 

Home equity

 $419  $436  $3  $277  $8 

Commercial real estate

 $5,327  $5,420  $13  $3,031  $10 

Construction & land development

 $-  $-  $-  $460  $- 

Multifamily

 $7,121  $7,163  $-  $2,036  $- 

Commercial business

 $2,711  $2,953  $297  $1,580  $31 

Consumer

 $17  $17  $-  $11  $- 

Manufactured homes

 $-  $-  $-  $-  $- 

Government

 $-  $-  $-  $-  $- 
Schedule of Changes in Liability for Credit Loss on Unfunded Commitments [Table Text Block]
  

Three months ended,

 
  

March 31,

 

(Dollars in thousands)

 

2023

 

Balance, beginning of period

 $- 

Adoption of ASC 326

  3,108 

Provision (recovery of provision)

  - 

Balance, end of period

 $3,108