XML 37 R28.htm IDEA: XBRL DOCUMENT v3.23.3
Note 7 - Loans Receivable (Tables)
9 Months Ended
Sep. 30, 2023
Notes Tables  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]

(Dollars in thousands)

        
  

September 30, 2023

  

December 31, 2022

 

Loans secured by real estate:

        

Residential real estate

 $487,659  $484,595 

Home equity

  47,339   38,978 

Commercial real estate

  498,513   486,431 

Construction and land development

  121,547   108,926 

Multifamily

  225,469   251,014 

Total loans secured by real estate

  1,380,527   1,369,944 

Commercial business

  98,723   93,278 

Consumer

  747   918 

Manufactured homes

  31,661   34,882 

Government

  10,021   9,549 

Loans receivable

  1,521,679   1,508,571 

Add (less):

        

Net deferred loan origination costs

  4,070   5,083 

Undisbursed loan funds

  (89)  (23)

Loans receivable, net of deferred fees and costs

 $1,525,660  $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

 

September 30, 2023

                                

Residential real estate

 $5,419  $1,380  $11  $6,810  $475,035  $481,845  $5,814  $487,659 

Home equity

  216   10   -   226   46,500   46,726   613   47,339 

Commercial real estate

  1,583   527   222   2,332   495,183   497,515   998   498,513 

Construction and land development

  -   -   -   -   121,547   121,547   -   121,547 

Multifamily

  3,351   308   -   3,659   220,862   224,521   948   225,469 

Commercial business

  701   30   -   731   96,527   97,258   1,465   98,723 

Consumer

  -   -   -   -   745   745   2   747 

Manufactured homes

  485   246   -   731   30,930   31,661   -   31,661 

Government

  -   -   -   -   10,021   10,021   -   10,021 

Total

 $11,755  $2,501  $233  $14,489  $1,497,350  $1,511,839  $9,840  $1,521,679 
                                 

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]

September 30, 2023

 

2023

  

2022

  

2021

  

2020

  

2019

  

Prior

  

Revolving

  

Revolving Converted to Term

  

Total

 

Total Loans Receivable

 $120,990  $327,676  $329,016  $238,750  $117,664  $290,691  $94,590  $2,302  $1,521,679 

Total current period gross charge-off

 $(60) $(110) $-  $(342) $(11) $(973) $-  $-   (1,496)
                                     

Residential real estate

                                    

Pass (1-6)

 $17,958  $94,369  $104,146  $116,629  $24,264  $119,977  $2,038  $-  $479,381 

Special Mention (7)

  -   -   153   107   303   1,371   -   -   1,934 

Substandard (8)

  -   966   154   488   457   4,279   -   -   6,344 

Total

 $17,958  $95,335  $104,453  $117,224  $25,024  $125,627  $2,038  $-  $487,659 

Current period gross charge-off

  -   -   -   -   -   -   -   -   - 
                                     

Home equity

                                    

Pass (1-6)

 $95  $116  $104  $16  $68  $2,132  $43,337  $665  $46,533 

Special Mention (7)

  -   -   -   -   -   67   114   -   181 

Substandard (8)

  -   167   -   -   -   154   304   -   625 

Total

 $95  $283  $104  $16  $68  $2,353  $43,755  $665  $47,339 

Current period gross charge-off

  -   -   -   -   -   -   -   -   - 
                                     

Commercial real estate

                                    

Pass (1-6)

 $47,346  $121,142  $93,017  $56,483  $56,482  $112,834  $2,882  $-  $490,186 

Special Mention (7)

  -   71   1,328   851   1,134   2,499   -   -   5,883 

Substandard (8)

  -   49   92   239   -   2,064   -   -   2,444 

Total

 $47,346  $121,262  $94,437  $57,573  $57,616  $117,397  $2,882  $-  $498,513 

Current period gross charge-off

  -   -   -   -   -   (371)  -   -   (371)
                                     

Construction and land development

                                 

Pass (1-6)

 $32,930  $37,460  $20,838  $2,018  $8,640  $497  $11,501  $1,637  $115,521 

Special Mention (7)

  365   -   3,459   2,202   -   -   -   -   6,026 

Total

 $33,295  $37,460  $24,297  $4,220  $8,640  $497  $11,501  $1,637  $121,547 

Current period gross charge-off

  -   -   -   -   -   -   -   -   - 
                                     

Multifamily

                                    

Pass (1-6)

 $9,588  $53,484  $81,284  $43,521  $14,303  $21,496  $179  $-  $223,855 

Special Mention (7)

  -   -   -   -   -   130   -   -   130 

Substandard (8)

  -   -   -   457   -   1,027   -   -   1,484 

Total

 $9,588  $53,484  $81,284  $43,978  $14,303  $22,653  $179  $-  $225,469 

Current period gross charge-off

  -   -   -   -   -   -   -   -   - 
                                     

Commercial business

                                    

Pass (1-6)

 $10,383  $15,992  $9,910  $6,227  $6,438  $13,398  $34,235  $-  $96,583 

Special Mention (7)

  33   -   63   -   134   446   -   -   676 

Substandard (8)

  -   -   199   99   -   1,166   -   -   1,464 

Total

 $10,416  $15,992  $10,172  $6,326  $6,572  $15,010  $34,235  $-  $98,723 

Current period gross charge-off

  -   (110)  -   (342)  (11)  (602)  -   -   (1,065)
                                     

Consumer

                                    

Pass (1-6)

 $402  $87  $127  $9  $19  $101  $-  $-  $745 

Substandard (8)

  -   -   -   2   -   -   -   -   2 

Total

 $402  $87  $127  $11  $19  $101  $-  $-  $747 

Current period gross charge-off

  (60)  -   -   -   -   -   -   -   (60)
                                     

Manufactured homes

                                    

Pass (1-6)

 $-  $1,958  $12,709  $9,402  $5,422  $2,170  $-  $-  $31,661 

Total

 $-  $1,958  $12,709  $9,402  $5,422  $2,170  $-  $-  $31,661 

Current period gross charge-off

  -   -   -   -   -   -   -   -   - 
                                     

Government

                                    

Pass (1-6)

 $1,890  $1,815  $1,433  $-  $-  $4,883  $-  $-  $10,021 

Total

 $1,890  $1,815  $1,433  $-  $-  $4,883  $-  $-  $10,021 

Current period gross charge-off

  -   -   -   -   -   -   -   -   - 
  

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]
  

For the three months ended September 30, 2023

 

(Dollars in thousands)

 

Payment

Delay

  

Term

Extension

  

Interest

Rate

Reduction

  

Combination

Term Extension

and Interest Rate

Reduction

  

% of Total

Segment

Financing

Receivables

 

Home Equity

 $-  $16  $-  $-   0.03%

Total

 $-  $16  $-  $-   0.00%
  

For the nine months ended September 30, 2023

 

(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

 $-  $878  $-  $-   0.18%

Home Equity

 $-  $16  $-  $-   0.03%

Total

 $-  $894  $-  $-   0.06%

(Dollars in thousands)

 

Current

  

30-59 Days

Past Due

  

60-89

Days Past

Due

  

Greater Than 90

Days Past Due

 

Residential Real Estate

 $878  $-  $-  $- 

Home Equity

 $16  $-  $-  $- 

Total

 $894  $-  $-  $- 
Schedule of Accretable Yield from Financing Receivables [Table Text Block]

(dollars in thousands)

 

Total

 

2022

 $176 

2023

  244 

(dollars in thousands)

 

Total

 

2022

 $723 

2023

  486 

(dollars in thousands)

 

Total

 

Remainder 2023

  194 
2024  768 
2025  689 
2026  466 

2027 and thereafter

  3,679 

Total

 $5,796 
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

 
                             

Allowance for credit losses:

                            

Residential real estate

 $4,854  $-  $-  $-  $11  $(154) $4,711 

Home equity

  680   -   -   -   -   41   721 

Commercial real estate

  7,031   -   -   1   1   426   7,459 

Construction and land development

  3,599   -   -   -   -   (195)  3,404 

Multifamily

  1,020   -   -   -   45   (115)  950 

Commercial business

  2,050   -   -   (622)  18   463   1,909 

Consumer

  57   -   -   (20)  1   18   56 

Manufactured homes

  166   -   -   -   -   (12)  154 

Government

  50   -   -   -   -   16   66 

Total

 $19,507  $-  $-  $(641) $76  $488  $19,430 

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 credit losses:

                            

Residential real estate

 $3,021  $1,688  $535  $-  $74  $(607) $4,711 

Home equity

  410   99   29   -   -   183   721 

Commercial real estate

  5,784   1,003   443   (371)  2   598   7,459 

Construction and land development

  1,253   1,735   -   -   -   416   3,404 

Multifamily

  1,007   141   -   -   131   (329)  950 

Commercial business

  1,365   320   5   (1,065)  166   1,118   1,909 

Consumer

  57   5   17   (60)  7   30   56 

Manufactured homes

  -   112   -   -   -   42   154 

Government

  -   55   -   -   -   11   66 

Total

 $12,897  $5,158  $1,029  $(1,496) $380  $1,462  $19,430 

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 
Schedule of Collateral Dependent Loans [Table Text Block]

(Dollars in thousands)

 

September 30, 2023

     

Commercial

 

Real Estate

  

Accounts Receivable

  

Other

  

Total

  

ACL Allocation

 

Commercial real estate

 $2,441  $-  $-  $2,441  $61 

Multifamily

  1,483   -   -   1,483   - 

Commercial business

  -   1,612   298   1,910   493 
  $3,924  $1,612  $298  $5,834  $554 
Financing Receivable, Nonaccrual [Table Text Block]

As of September 30, 2023

 

Nonaccrual with No

Allowance for

Credit Loss

  

Nonaccrual

  

Loans Past Due

over 90 Days Still

Accruing

 

Residential real estate

 $1,065  $4,749  $11 

Home equity

  183   430   - 

Commercial real estate

  759   239   222 

Construction and land development

  -   -   - 

Multifamily

  948   -   - 

Commercial business

  -   1,465   - 

Consumer

  -   2   - 

Manufactured homes

  -   -   - 

Government

  -   -   - 

Total

 $2,955  $6,885  $233 
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]
              

For the nine months ended

  

For the three months ended

 
  

As of December 31, 2022

  

September 30, 2022

  

September 30, 2022

 

(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  $-  $2,596  $206  $2,563  $51 

Home equity

  262   275   -   216   14   178   1 

Commercial real estate

  765   765   -   2,932   196   3,677   (24)

Construction & land development

  -   -   -   430   13   400   13 

Multifamily

  556   647   -   2,454   86   2,872   24 

Farmland

  -   -   -   -   -   -   - 

Commercial business

  1,205   1,324   -   1,137   79   1,048   3 

Consumer

  -   -   -   15   1   20   1 

Manufactured homes

  -   -   -   -   -   -   - 

Government

  -   -   -   -   -   -   - 
                           - 

With an allowance recorded:

                          - 

Residential real estate

 $88  $88  $17  $179  $5  $272  $(4)

Home equity

  22   22   4   21   1   21   - 

Commercial real estate

  835   835   386   844   -   846   - 

Construction & land development

  -   -   -   -   -   -   - 

Multifamily

  -   -   -   -   -   -   - 

Farmland

  -   -   -   -   -   -   - 

Commercial business

  392   392   277   332   14   311   (2)

Consumer

  -   -   -   -   -   -   - 

Manufactured homes

  -   -   -   -   -   -   - 

Government

  -   -   -   -   -   -   - 
                             

Total:

                            

Residential real estate

 $1,771  $3,105  $17  $2,775  $211  $2,835  $47 

Home equity

 $284  $297  $4  $237  $15  $199  $1 

Commercial real estate

 $1,600  $1,600  $386  $3,776  $196  $4,523  $(24)

Construction & land development

 $-  $-  $-  $430  $13  $400  $13 

Multifamily

 $556  $647  $-  $2,454  $86  $2,872  $24 

Farmland

 $-  $-  $-  $-  $-  $-  $- 

Commercial business

 $1,597  $1,716  $277  $1,469  $93  $1,359  $1 

Consumer

 $-  $-  $-  $15  $1  $20  $1 

Manufactured homes

 $-  $-  $-  $-  $-  $-  $- 

Government

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

Three months ended,

 
  

September 30,

 

(Dollars in thousands)

 

2023

 

Balance, beginning of period

 $3,136 

Provision (recovery of provision)

  (244)

Balance, end of period

 $2,892 
  

Nine months ended,

 
  

September 30,

 

(Dollars in thousands)

 

2023

 

Balance, beginning of period

 $- 

Adoption of ASC 326

  3,108 

Provision (recovery of provision)

  (216)

Balance, end of period

 $2,892