XML 35 R25.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Note 5 - Loans Receivable (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]

(Dollars in thousands)

        
  

March 31, 2024

  

December 31, 2023

 

Loans secured by real estate:

        

Residential real estate

 $480,255  $484,948 

Home equity

  49,120   46,599 

Commercial real estate

  518,166   503,202 

Construction and land development

  102,446   115,227 

Multifamily

  220,789   219,917 

Total loans secured by real estate

  1,370,776   1,369,893 

Commercial business

  94,521   97,386 

Consumer

  627   610 

Manufactured homes

  29,928   30,845 

Government

  9,074   10,021 

Loans receivable

  1,504,926   1,508,755 

Add (less):

        

Net deferred loan origination costs

  3,435   3,705 

Loan clearing funds

  (110)  135 

Loans receivable, net of deferred fees and costs

 $1,508,251  $1,512,595 
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, 2024

                                

Residential real estate

 $7,394  $1,528  $-  $8,922  $468,642  $477,564  $2,691  $480,255 

Home equity

  56   -   -   56   48,610   48,666   454   49,120 

Commercial real estate

  3,522   260   -   3,782   512,951   516,733   1,433   518,166 

Construction and land development

  -   745   -   745   101,027   101,772   674   102,446 

Multifamily

  4,403   -   215   4,618   212,482   217,100   3,689   220,789 

Commercial business

  272   261   -   533   91,361   91,894   2,627   94,521 

Consumer

  10   -   -   10   617   627   -   627 

Manufactured homes

  637   216   -   853   29,040   29,893   35   29,928 

Government

  -   -   -   -   9,074   9,074   -   9,074 

Total

 $16,294  $3,010  $215  $19,519  $1,473,804  $1,493,323  $11,603  $1,504,926 
                                 

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 
Financing Receivable Credit Quality Indicators [Table Text Block]

March 31, 2024

 

2024

  

2023

  

2022

  

2021

  

2020

  

Prior

  

Revolving

  

Revolving

Converted to Term

  

Total

 

Total Loans Receivable

 $23,122  $152,353  $319,536  $320,187  $228,248  $363,713  $96,026  $1,741  $1,504,926 

Total current period gross charge-off

 $(18) $-  $-  $-  $-  $-  $-  $-   (18)
                                     

Residential real estate

                                    

Pass (1-6)

 $2,533  $23,626  $96,588  $105,482  $110,843  $132,325  $1,880  $-  $473,277 

Special Mention (7)

  -   195   -   626   481   2,489   -   -   3,791 

Substandard (8)

  -   209   1,405   150   468   955   -   -   3,187 

Total

 $2,533  $24,030  $97,993  $106,258  $111,792  $135,769  $1,880  $-  $480,255 

Current period gross charge-off

  -   -   -   -   -   -   -   -   - 
                                     

Home equity

                                    

Pass (1-6)

 $40  $84  $111  $99  $8  $2,410  $45,438  $287  $48,477 

Special Mention (7)

  -   11   -   -   4   95   70   -   180 

Substandard (8)

  -   -   154   -   -   63   90   156   463 

Total

 $40  $95  $265  $99  $12  $2,568  $45,598  $443  $49,120 

Current period gross charge-off

  -   -   -   -   -   -   -   -   - 
                                     

Commercial real estate

                                    

Pass (1-6)

 $5,282  $63,243  $129,238  $91,918  $55,522  $159,833  $2,959  $-  $507,995 

Special Mention (7)

  499   -   66   2,419   1,266   4,488   -   -   8,738 

Substandard (8)

  -   -   -   -   220   1,073   140   -   1,433 

Total

 $5,781  $63,243  $129,304  $94,337  $57,008  $165,394  $3,099  $-  $518,166 

Current period gross charge-off

  -   -   -   -   -   -   -   -   - 
                                     

Construction and land development

                                 

Pass (1-6)

 $11,526  $43,208  $10,344  $14,747  $403  $4,406  $10,186  $1,298  $96,118 

Special Mention (7)

  -   -   -   1,563   2,437   -   -   -   4,000 

Substandard (8)

  -   365   75   1,888   -   -   -   -   2,328 

Total

 $11,526  $43,573  $10,419  $18,198  $2,840  $4,406  $10,186  $1,298  $102,446 

Current period gross charge-off

  -   -   -   -   -   -   -   -   - 
                                     

Multifamily

                                    

Pass (1-6)

 $-  $9,763  $63,109  $76,949  $41,071  $25,131  $336  $-  $216,359 

Substandard (8)

  -   -   -   1,666   1,536   1,228   -   -   4,430 

Total

 $-  $9,763  $63,109  $78,615  $42,607  $26,359  $336  $-  $220,789 

Current period gross charge-off

  -   -   -   -   -   -   -   -   - 
                                     

Commercial business

                                    

Pass (1-6)

 $1,249  $10,954  $12,484  $8,725  $4,937  $16,130  $34,414  $-  $88,893 

Special Mention (7)

  -   285   1,250   54   -   900   513   -   3,002 

Substandard (8)

  -   40   1,086   237   202   1,061   -   -   2,626 

Total

 $1,249  $11,279  $14,820  $9,016  $5,139  $18,091  $34,927  $-  $94,521 

Current period gross charge-off

  -   -   -   -   -   -   -   -   - 
                                     

Consumer

                                    

Pass (1-6)

 $48  $370  $65  $84  $3  $57  $-  $-  $627 

Substandard (8)

  -   -   -   -   -   -   -   -   - 

Total

 $48  $370  $65  $84  $3  $57  $-  $-  $627 

Current period gross charge-off

  (18)  -   -   -   -   -   -   -   (18)
                                     

Manufactured homes

                                    

Pass (1-6)

 $-  $-  $1,926  $12,236  $8,847  $6,884  $-  $-  $29,893 

Substandard (8)

  -   -   -   -   -   35   -   -   35 

Total

 $-  $-  $1,926  $12,236  $8,847  $6,919  $-  $-  $29,928 

Current period gross charge-off

  -   -   -   -   -   -   -   -   - 
                                     

Government

                                    

Pass (1-6)

 $1,945  $-  $1,635  $1,344  $-  $4,150  $-  $-  $9,074 

Total

 $1,945  $-  $1,635  $1,344  $-  $4,150  $-  $-  $9,074 

Current period gross charge-off

  -   -   -   -   -   -   -   -   - 

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

 $-  $(40) $-  $(25) $(41) $(909) $(27) $-   (1,042)
                                     

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

  -   -   -   -   -   -   -   -   - 
                                     

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 

Substandard (8)

  -   -   -   -   -   -   -   -   - 

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

  -   -   -   -   -   -   -   -   - 
                                     

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

  -   -   -   -   (2)  -   -   -   (2)
                                     

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

  -   -   -   -   -   -   -   -   - 
Financing Receivable, Modified [Table Text Block]
  

For the three months ended March 31, 2024

 

(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

 $630  $1,262  $-  $-   0.39%

Total

 $630  $1,262  $-  $-   0.13%

(Dollars in thousands)

 

Current

  

30-59 Days

Past Due

  

60-89

Days Past

Due

  

Greater Than 90

Days Past Due

 

Residential Real Estate

 $889  $1,003  $-  $- 

Total

 $889  $1,003  $-  $- 
  

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

 

2023

 $167 

2024

  222 

(dollars in thousands)

 

Total

 

Remainder of 2024

 $508 

2025

  658 

2026

  481 

2027

  311 

2028

  295 

2029 and thereafter

  2,730 

Total

 $4,983 
Financing Receivable, Allowance for Credit Loss [Table Text Block]

(Dollars in thousands)

 

Beginning Balance

  

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, 2024:

                         

Allowance for credit losses:

                        

Residential real estate

 $3,984  $-  $-  $10  $23  $4,017 

Home equity

  698   -   -   -   39   737 

Commercial real estate

  7,045   -   -   -   211   7,256 

Construction and land development

  4,206   -   -   -   (750)  3,456 

Multifamily

  933   -   -   -   24   957 

Commercial business

  1,649   -   -   2   484   2,135 

Consumer

  7   -   (18)  1   16   6 

Manufactured homes

  181   -   -   -   (8)  173 

Government

  65   -   -   -   3   68 

Total

 $18,768  $-  $(18) $13  $42  $18,805 

(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 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 
Schedule of Collateral Dependent Loans [Table Text Block]

(Dollars in thousands)

 

March 31, 2024

     
  

Real Estate

  

Equipment/Inventory

  

Accounts Receivable

  

Other

  

Total

  

ACL Allocation

 

Residential real estate

 $32  $-  $-  $-  $32  $30 

Commercial real estate

  933   -   -   -   933   53 

Multifamily

  308   -   -   -   308   85 

Commercial business

  -   1,012   426   148   1,586   738 
  $1,273  $1,012  $426  $148  $2,859  $906 

(Dollars in thousands)

 

December 31, 2023

     
  

Real Estate

  

Equipment/Inventory

  

Accounts Receivable

  

Other

  

Total

  

ACL Allocation

 

Residential real estate

 $32  $-  $-  $-  $32  $30 

Commercial real estate

  230   -   -   -   230   53 

Multifamily

  1,378   -   -   -   1,378   85 

Commercial business

  -   1,010   494   162   1,666   738 
  $1,640  $1,010  $494  $162  $3,306  $906 
Financing Receivable, Nonaccrual [Table Text Block]

As of March 31, 2024

 

Nonaccrual with

No Allowance for

Credit Loss

  

Nonaccrual with

Allowance for

Credit Loss

  

Nonaccrual Loans

in Total

  

Loans Past Due

over 90 Days Still

Accruing

 

Residential real estate

 $1,042  $1,650  $2,692  $- 

Home equity

  154   299   453   - 

Commercial real estate

  804   629   1,433   - 

Construction and land development

  674   -   674   - 

Multifamily

  3,381   308   3,689   215 

Commercial business

  1,466   1,161   2,627   - 

Consumer

  -   -   -   - 

Manufactured homes

  -   35   35   - 

Government

  -   -   -   - 

Total

 $7,521  $4,082  $11,603  $215 

As of December 31, 2023

 

Nonaccrual with

No Allowance for

Credit Loss

  

Nonaccrual with

Allowance for

Credit Loss

  

Nonaccrual Loans

in Total

  

Loans Past Due

over 90 Days Still

Accruing

 

Residential real estate

 $442  $1,251  $1,693  $1,131 

Home equity

  161   307   468   - 

Commercial real estate

  603   230   833   712 

Construction and land development

  -   -   -   - 

Multifamily

  2,357   1,358   3,715   - 

Commercial business

  1,724   1,173   2,897   - 

Consumer

  -   2   -   - 

Manufactured homes

  -   -   -   - 

Government

  -   -   -   - 

Total

 $5,287  $4,321  $9,608  $1,843 
Schedule of Changes in Liability for Credit Loss on Unfunded Commitments [Table Text Block]
  

Three months ended,

  

Three months ended,

 
  

March 31,

  

March 31,

 

(Dollars in thousands)

 

2024

  

2023

 

Balance, beginning of period

 $3,441  $- 

Adoption of ASC 326

  -   3,108 

Provision/(Release)

  (42)  - 

Balance, end of period

 $3,399  $3,108