XML 46 R33.htm IDEA: XBRL DOCUMENT v3.24.1
Note 4 - Loans Receivable (Tables)
12 Months Ended
Dec. 31, 2023
Notes Tables  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]

(Dollars in thousands)

        
  

December 31, 2023

  

December 31, 2022

 

Loans secured by real estate:

        

Residential real estate

 $484,948  $484,595 

Home equity

  46,599   38,978 

Commercial real estate

  503,202   486,431 

Construction and land development

  115,227   108,926 

Multifamily

  219,917   251,014 

Total loans secured by real estate

  1,369,893   1,369,944 

Commercial business

  97,386   93,278 

Consumer

  610   918 

Manufactured homes

  30,845   34,882 

Government

  10,021   9,549 

Loans receivable

  1,508,755   1,508,571 

Add (less):

        

Net deferred loan origination costs

  3,705   5,083 

Undisbursed loan funds

  135   (23)

Loans receivable, net of deferred fees and costs

 $1,512,595  $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

 

December 31, 2023

                                

Residential real estate

 $5,857  $4,362  $1,131  $11,350  $471,905  $483,255  $1,693  $484,948 

Home equity

  226   18   -   244   45,887   46,131   468   46,599 

Commercial real estate

  3,168   262   712   4,142   498,227   502,369   833   503,202 

Construction and land development.

  2,523   -   -   2,523   112,704   115,227   -   115,227 

Multifamily

  5,333   -   -   5,333   210,869   216,202   3,715   219,917 

Commercial business

  105   29   -   134   94,355   94,489   2,897   97,386 

Consumer

  12   -   -   12   596   608   2   610 

Manufactured homes

  634   379   -   1,013   29,832   30,845   -   30,845 

Government

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

Total

 $17,858  $5,050  $1,843  $24,751  $1,474,396  $1,499,147  $9,608  $1,508,755 
                                 

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]

December 31, 2023

 

2023

  

2022

  

2021

  

2020

  

2019

  

Prior

  

Revolving

  

Revolving

Converted to Term

  

Total

 

Total Loans Receivable

 $148,105  $323,820  $321,183  $234,861  $108,683  $274,027  $94,893  $3,183  $1,508,755 

Total current period gross charge-off

 $(95) $(150) $-  $(367) $(50) $(1,882) $(27) $-   (2,571)
                                     

Residential real estate

                                    

Pass (1-6)

 $20,740  $97,671  $106,778  $115,001  $23,873  $113,987  $1,716  $-  $479,766 

Special Mention (7)

  405   -   473   173   431   1,602   -   -   3,084 

Substandard (8)

  -   786   152   471   217   472   -   -   2,098 

Total

 $21,145  $98,457  $107,403  $115,645  $24,521  $116,061  $1,716  $-  $484,948 

Current period gross charge-off

  -   (40)  -   (25)  (39)  (893)  -   -   (997)
                                     

Home equity

                                    

Pass (1-6)

 $110  $114  $101  $14  $61  $2,051  $42,801  $700  $45,952 

Special Mention (7)

  -   -   -   -   4   31   70   63   168 

Substandard (8)

  -   161   -   -   -   67   251   -   479 

Total

 $110  $275  $101  $14  $65  $2,149  $43,122  $763  $46,599 

Current period gross charge-off

  -   -   -   -   -   (16)  (27)  -   (43)
                                     

Commercial real estate

                                    

Pass (1-6)

 $52,880  $127,607  $90,108  $55,236  $56,255  $108,489  $2,649  $-  $493,224 

Special Mention (7)

  -   69   2,429   1,274   1,123   2,397   142   -   7,434 

Substandard (8)

  -   -   -   230   -   2,314   -   -   2,544 

Total

 $52,880  $127,676  $92,537  $56,740  $57,378  $113,200  $2,791  $-  $503,202 

Current period gross charge-off

  -   -   -   -   -   (372)  -   -   (372)
                                     

Construction and land development

                                 

Pass (1-6)

 $48,518  $24,948  $13,411  $1,732  $4,284  $473  $12,539  $2,420  $108,325 

Special Mention (7)

  365   76   4,205   2,256   -   -   -   -   6,902 

Total

 $48,883  $25,024  $17,616  $3,988  $4,284  $473  $12,539  $2,420  $115,227 

Current period gross charge-off

  -   -   -   -   -   -   -   -   - 
                                     

Multifamily

                                    

Pass (1-6)

 $9,333  $53,493  $78,122  $41,773  $13,156  $19,609  $186  $-  $215,672 

Substandard (8)

  -   -   1,666   1,562   -   1,017   -   -   4,245 

Total

 $9,333  $53,493  $79,788  $43,335  $13,156  $20,626  $186  $-  $219,917 

Current period gross charge-off

  -   -   -   -   -   -   -   -   - 
                                     

Commercial business

                                    

Pass (1-6)

 $13,110  $13,774  $9,327  $5,705  $4,105  $12,905  $33,954  $-  $92,880 

Special Mention (7)

  373   197   58   -   129   436   417   -   1,610 

Substandard (8)

  43   1,094   256   214   -   1,121   168   -   2,896 

Total

 $13,526  $15,065  $9,641  $5,919  $4,234  $14,462  $34,539  $-  $97,386 

Current period gross charge-off

  -   (110)  -   (342)  (11)  (601)  -   -   (1,064)
                                     

Consumer

                                    

Pass (1-6)

 $338  $73  $108  $4  $14  $71  $-  $-  $608 

Substandard (8)

  -   -   -   2   -   -   -   -   2 

Total

 $338  $73  $108  $6  $14  $71  $-  $-  $610 

Current period gross charge-off

  (95)  -   -   -   -   -   -   -   (95)
                                     

Manufactured homes

                                    

Pass (1-6)

 $-  $1,942  $12,556  $9,214  $5,031  $2,102  $-  $-  $30,845 

Total

 $-  $1,942  $12,556  $9,214  $5,031  $2,102  $-  $-  $30,845 

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 year ended December 31, 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

 $-  $868  $-  $-   0.18%

Total

 $-  $868  $-  $-   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

 $868  $-  $-  $- 

Total

 $868  $-  $-  $- 
Schedule of Accretable Yield from Financing Receivables [Table Text Block]

(dollars in thousands)

 

Total

 

2022

 $1,010 

2023

  1,078 

(dollars in thousands)

 

Total

 
2024 $673 
2025  667 
2026  484 
2027  313 

2028 and thereafter

  3,068 

Total

 $5,205 
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 twelve months ended December 31, 2023:

         
                             

Allowance for credit losses:

                            

Residential real estate

 $3,021  $1,688  $535  $(997) $149  $(412) $3,984 

Home equity

  410   99   29   (43)  -   203   698 

Commercial real estate

  5,784   1,003   443   (372)  3   184   7,045 

Construction and land development

  1,253   1,735   -   -   -   1,218   4,206 

Multifamily

  1,007   141   -   -   131   (346)  933 

Commercial business

  1,365   320   5   (1,064)  265   758   1,649 

Consumer

  57   5   17   (95)  15   8   7 

Manufactured homes

  -   112   -   -   -   69   181 

Government

  -   55   -   -   -   10   65 

Total

 $12,897  $5,158  $1,029  $(2,571) $563  $1,692  $18,768 

Allowance for loan losses:

                            

Residential real estate

 $2,480  $-  $-  $(29) $53  $517  $3,021 

Home equity

  357   -   -   -   -   53   410 

Commercial real estate

  5,515   -   -   (431)  -   700   5,784 

Construction and land development

  2,119   -   -   -   -   (866)  1,253 

Multifamily

  848   -   -   -   -   159   1,007 

Commercial business

  2,009   -   -   (57)  89   (676)  1,365 

Consumer

  15   -   -   (91)  20   113   57 

Manufactured homes

  -   -   -   -   -   -   - 

Government

  -   -   -   -   -   -   - 

Total

 $13,343  $-  $-  $(608) $162  $-  $12,897 
Schedule of Collateral Dependent Loans [Table Text Block]

(Dollars in thousands)

 

December 31, 2023

     
  

Real Estate

  

Equipment/Inventory

  

Accounts Receivable

  

Other

  

Total

  

ACL Allocation

 

Residential real estate

 $30  $-  $-  $-  $-  $30 

Commercial real estate

  2,541   -   -   -   2,541   53 

Multifamily

  4,244   -   -   -   4,244   85 

Commercial business

  -   1,583   1,557   192   3,332   738 
  $6,815  $1,583  $1,557  $192  $10,117  $906 
Financing Receivable, Nonaccrual [Table Text Block]

As of December 31, 2023

 

Nonaccrual with

No Allowance for

Credit Loss

  

Nonaccrual

  

Loans Past Due

over 90 Days Still

Accruing

 

Residential real estate

 $442  $1,251  $1,131 

Home equity

  161   307   - 

Commercial real estate

  603   230   712 

Construction and land development

  -   -   - 

Multifamily

  2,357   1,358   - 

Commercial business

  1,724   1,173   - 

Consumer

  -   2   - 

Manufactured homes

  -   -   - 

Government

  -   -   - 

Total

 $5,287  $4,321  $1,843 
  

December 31, 2023

 

(dollars in thousands)

 

Interest income recognized

during the period on

nonaccrual loans

 

Residential real estate

 $173 

Home equity

  19 

Commercial real estate

  70 

Construction and land development

  9 

Multifamily

  31 

Commercial business

  156 

Consumer

  2 

Total

 $460 
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 twelve months ended

 
  

As of December 31, 2022

  

December 31, 2022

 

(Dollars in thousands)

 

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  $-  $2,528  $202 

Home equity

  399   416   -   253   12 

Commercial real estate

  5,314   5,406   -   3,409   205 

Construction & land development

  -   -   -   344   - 

Multifamily

  7,121   7,163   -   3,387   16 

Farmland

  -   -   -   -   - 

Commercial business

  2,278   2,392   -   1,365   76 

Consumer

  17   17   -   15   - 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 
                     

With an allowance recorded:

                    

Residential real estate

 $251  $276  $24  $194  $5 

Home equity

  20   20   3   21   1 

Commercial real estate

  13   14   13   678   - 

Construction & land development

  -   -   -   -   - 

Multifamily

  -   -   -   -   - 

Farmland

  -   -   -   -   - 

Commercial business

  433   561   297   352   13 

Consumer

  -   -   -   -   - 

Manufactured homes

  -   -   -   -   - 

Government

  -   -   -   -   - 
                     

Total:

                    

Residential real estate

 $2,506  $3,987  $24  $2,722  $207 

Home equity

 $419  $436  $3  $274  $13 

Commercial real estate

 $5,327  $5,420  $13  $4,087  $205 

Construction & land development

 $-  $-  $-  $344  $- 

Multifamily

 $7,121  $7,163  $-  $3,387  $16 

Farmland

 $-  $-  $-  $-  $- 

Commercial business

 $2,711  $2,953  $297  $1,717  $89 

Consumer

 $17  $17  $-  $15  $- 

Manufactured homes

 $-  $-  $-  $-  $- 

Government

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

Year ended,

 
  

December 31,

 

(Dollars in thousands)

 

2023

 

Balance, beginning of period

 $- 

Adoption of ASC 326

  3,108 

Provision

  333 

Balance, end of period

 $3,441