XML 36 R24.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Note 3 - Loans and Allowance for Credit Losses (Tables)
6 Months Ended
Jun. 30, 2024
Notes Tables  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
  

June 30, 2024

  

December 31, 2023

 

Real estate construction

 $81,355  $55,379 

Consumer real estate

  299,310   241,564 

Commercial real estate

  454,978   419,130 

Commercial non real estate

  52,297   41,555 

Public sector and IDA

  59,043   60,551 

Consumer non real estate

  42,915   38,996 

Gross loans

 $989,898  $857,175 

Less unearned income and deferred fees and costs

  (531)  (529)

Loans, net of unearned income and deferred fees and costs

 $989,367  $856,646 

Allowance for credit losses on loans

  (10,502)  (9,094)

Total loans, net

 $978,865  $847,552 
Financing Receivable, Past Due [Table Text Block]

June 30, 2024

 

Accruing

Current

Loans

  

Accruing

Loans

30 – 89 Days

Past Due

  

Accruing

Loans

90 or More

Days Past

Due

  

Nonaccrual

Loans

  

Total Loans

  

Accruing

and

Nonaccrual

90 or More

Days Past

Due

 

Real Estate Construction

                        

Construction, 1-4 family residential

 $22,801  $140  $-  $-  $22,941  $- 

Construction, other

  58,264   150   -   -   58,414   - 

Consumer Real Estate

                        

Equity line

  21,751   6   -   -   21,757   - 

Residential closed-end first liens

  164,517   353   118   -   164,988   118 

Residential closed-end junior liens

  6,582   11   -   -   6,593   - 

Investor-owned residential real estate

  105,716   256   -   -   105,972   - 

Commercial Real Estate

                        

Multifamily residential real estate

  120,601   190   -   -   120,791   - 

Commercial real estate owner-occupied

  135,121   720   -   2,307   138,148   220 

Commercial real estate, other

  196,039   -   -   -   196,039   - 

Commercial Non Real Estate

                        

Commercial and industrial

  51,852   199   46   200   52,297   46 

Public Sector and IDA

                        

States and political subdivisions

  59,043   -   -   -   59,043   - 

Consumer Non Real Estate

                        

Credit cards

  4,763   2   -   -   4,765   - 

Automobile

  13,482   264   13   -   13,759   13 

Other consumer loans

  24,170   164   57   -   24,391   57 

Total

 $984,702  $2,455  $234  $2,507  $989,898  $454 

December 31, 2023

 

Accruing

Current

Loans

  

Accruing

Loans

30 – 89 Days

Past Due

  

Accruing

Loans

90 or More

Days Past

Due

  

Nonaccrual

Loans

  

Total Loans

  

Accruing

and

Nonaccrual

90 or More

Days Past

Due

 

Real Estate Construction

                        

Construction, 1-4 family residential

 $13,442  $-  $-  $-  $13,442  $- 

Construction, other

  41,916   21   -   -   41,937   - 

Consumer Real Estate

                        

Equity line

  17,178   104   -   -   17,282   - 

Residential closed-end first liens

  124,886   662   131   -   125,679   131 

Residential closed-end junior liens

  5,027   12   -   -   5,039   - 

Investor-owned residential real estate

  93,564   -   -   -   93,564   - 

Commercial Real Estate

                        

Multifamily residential real estate

  119,052   195   -   -   119,247   - 

Commercial real estate owner-occupied

  114,477   336   -   2,408   117,221   231 

Commercial real estate, other

  182,662   -   -   -   182,662   - 

Commercial Non Real Estate

                        

Commercial and industrial

  41,249   57   28   221   41,555   28 

Public Sector and IDA

                        

States and political subdivisions

  60,551   -   -   -   60,551   - 

Consumer Non Real Estate

                        

Credit cards

  4,648   17   3   -   4,668   3 

Automobile

  12,126   135   -   -   12,261   - 

Other consumer loans

  21,934   107   26   -   22,067   26 

Total

 $852,712  $1,646  $188  $2,629  $857,175  $419 
  

June 30, 2024

  

December 31, 2023

 
  

With No

Allowance

  

With an

Allowance

  

Total

  

With No

Allowance

  

With an

Allowance

  

Total

 

Commercial Real Estate

                        

Commercial real estate owner-occupied

 $2,087  $220  $2,307  $2,177  $231  $2,408 

Commercial Non Real Estate

                        

Commercial and industrial

  -   200   200   -   221   221 

Total

 $2,087  $420  $2,507  $2,177  $452  $2,629 
Financing Receivable, Allowance for Credit Loss [Table Text Block]
  

Activity in the ACLL for the Six Months Ended June 30, 2024

 
  

Real Estate

Construction

  

Consumer

Real Estate

  

Commercial

Real Estate

  

Commercial

Non Real

Estate

  

Public

Sector and

IDA

  

Consumer Non

Real Estate

  

Unallocated

  

Total

 

Balance, December 31, 2023

 $408  $3,162  $3,576  $682  $333  $583  $350  $9,094 

Charge-offs

  -   -   -   (20)  -   (157)  -   (177)

Recoveries

  -   -   29   3   -   71   -   103 

Provision for (recovery of) credit losses

  131   376   594   79   (10)  87   50   1,307 

Merger adjustment(1)

  10   97   55   4   -   9   -   175 

Balance, June 30, 2024

 $549  $3,635  $4,254  $748  $323  $593  $400  $10,502 
  

Activity in the ACLL for the Six Months Ended June 30, 2023

 
  

Real Estate

Construction

  

Consumer

Real Estate

  

Commercial

Real Estate

  

Commercial

Non Real

Estate

  

Public

Sector and

IDA

  

Consumer Non

Real Estate

  

Unallocated

  

Total

 

Balance, December 31, 2022

 $450  $2,199  $3,642  $930  $319  $506  $179  $8,225 

Adoption of ASU 2016-13

  (21)  1,261   700   216   (15)  72   129   2,342 

Charge-offs

  -   (17)  -   (11)  -   (132)  -   (160)

Recoveries

  -   102   25   3   -   77   -   207 

Provision for (recovery of) credit losses

  47   (180)  (26)  78   (3)  70   26   12 

Balance, June 30, 2023

 $476  $3,365  $4,341  $1,216  $301  $593  $334  $10,626 
  

Activity in the ACLL for the Year Ended December 31, 2023

 
  

Real Estate

Construction

  

Consumer

Real Estate

  

Commercial

Real Estate

  

Commercial

Non Real

Estate

  

Public

Sector and

IDA

  

Consumer Non

Real Estate

  

Unallocated

  

Total

 

Balance, December 31, 2022

 $450  $2,199  $3,642  $930  $319  $506  $179  $8,225 

Adoption of ASU 2016-13

  (21)  1,261   700   216   (15)  72   129   2,342 

Charge-offs

  -   (17)  -   (214)  -   (247)  -   (478)

Recoveries

  -   103   45   6   -   129   -   283 

Provision for (recovery of) for credit losses

  (21)  (384)  (811)  (256)  29   123   42   (1,278)

Balance, December 31, 2023

 $408  $3,162  $3,576  $682  $333  $583  $350  $9,094 
Financing Receivable, Current, Allowance for Credit Loss [Table Text Block]
  

ACLL by Segment and Evaluation Method

 

June 30, 2024

 

Real Estate

Construction

  

Consumer

Real Estate

  

Commercial

Real Estate

  

Commercial

Non Real

Estate

  

Public

Sector and

IDA

  

Consumer Non

Real Estate

  

Unallocated

  

Total

 

Individually evaluated

 $-  $114  $391  $117  $-  $22  $-  $644 

Collectively evaluated

  549   3,521   3,863   631   323   571   400   9,858 

Total

 $549  $3,635  $4,254  $748  $323  $593  $400  $10,502 
  

ACLL by Segment and Evaluation Method

 

December 31, 2023

 

Real Estate

Construction

  

Consumer

Real Estate

  

Commercial

Real Estate

  

Commercial

Non Real

Estate

  

Public

Sector and

IDA

  

Consumer Non Real Estate

  

Unallocated

  

Total

 

Individually evaluated

 $-  $74  $367  $126  $-  $5  $-  $572 

Collectively evaluated

  408   3,088   3,209   556   333   578   350   8,522 

Total

 $408  $3,162  $3,576  $682  $333  $583  $350  $9,094 
  

Loans by Segment and Evaluation Method as of

 

June 30, 2024

 

Real Estate

Construction

  

Consumer

Real Estate

  

Commercial

Real Estate

  

Commercial

Non Real

Estate

  

Public

Sector and

IDA

  

Consumer

Non Real

Estate

  

Total

 

Individually evaluated

 $276  $2,259  $10,452  $305  $-  $179  $13,471 

Collectively evaluated

  81,079   297,051   444,526   51,992   59,043   42,736   976,427 

Total

 $81,355  $299,310  $454,978  $52,297  $59,043  $42,915  $989,898 
  

Loans by Segment and Evaluation Method as of

 

December 31, 2023

 

Real Estate

Construction

  

Consumer

Real Estate

  

Commercial

Real Estate

  

Commercial

Non Real

Estate

  

Public

Sector and

IDA

  

Consumer

Non Real

Estate

  

Total

 

Individually evaluated

 $286  $1,183  $8,805  $227  $-  $43  $10,544 

Collectively evaluated

  55,093   240,381   410,325   41,328   60,551   38,953   846,631 

Total

 $55,379  $241,564  $419,130  $41,555  $60,551  $38,996  $857,175 
Financing Receivable, Collateral Dependent Loan [Table Text Block]
  

June 30, 2024

  

December 31, 2023

 
  

Balance

  

Related

Allowance

  

Balance

  

Related

Allowance

 

Consumer Real Estate

                

Residential closed-end first lien

 $84  $-  $7  $- 

Commercial Real Estate

                

Commercial real estate, owner occupied

  2,087   -   2,177   - 

Commercial real estate, other

  883   -   -   - 

Total Loans

 $3,054  $-  $2,184  $- 
Financing Receivable Credit Quality Indicators [Table Text Block]
  

Term Loans Amortized Cost Basis by Origination Year

      

Revolving

Loans

     
June 30, 2024 

Prior

  

2020

  

2021

  

2022

  

2023

  

2024

  Revolving   

Converted

to Term

  Total  

Construction, residential

                                    

Pass

 $177  $62  $269  $1,625  $6,504  $1,105  $13,199  $-  $22,941 

Construction, other

                                    

Pass

 $4,080  $1,141  $7,929  $26,139  $5,663  $6,964  $6,222  $-  $58,138 

Classified

  -   -   276   -   -   -   -   -   276 

Total

 $4,080  $1,141  $8,205  $26,139  $5,663  $6,964  $6,222  $-  $58,414 

Equity lines

                                    

Pass

 $554  $329  $429  $528  $938  $171  $18,763  $45  $21,757 

Residential closed-end first liens

                                 

Pass

 $42,736  $18,555  $35,607  $36,891  $17,900  $12,087  $-  $268  $164,044 

Special Mention

  370   -   -   -   -   -   -   -   370 

Classified

  574   -   -   -   -   -   -   -   574 

Total

 $43,680  $18,555  $35,607  $36,891  $17,900  $12,087  $-  $268  $164,988 

Residential closed-end junior liens

                                 

Pass

 $1,679  $-  $290  $2,081  $1,652  $891  $-  $-  $6,593 

Investor-owned residential real estate

                                 

Pass

 $30,684  $23,613  $19,627  $16,561  $8,638  $2,775  $2,800  $-  $104,698 

Special Mention

  -   -   -   142   166   -   -   -   308 

Classified

  759   -   168   39   -   -   -   -   966 

Total

 $31,443  $23,613  $19,795  $16,742  $8,804  $2,775  $2,800  $-  $105,972 

Multifamily residential real estate

                                 

Pass

 $40,686  $2,114  $40,445  $28,096  $8,866  $442  $142  $-  $120,791 

Commercial real estate, owner occupied

                                 

Pass

 $55,824  $25,096  $7,778  $23,749  $10,695  $1,377  $4,064  $85  $128,668 

Special mention

  6,396   -   -   -   -   -   -   -   6,396 

Classified

  2,307   759   -   -   -   -   18   -   3,084 

Total

 $64,527  $25,855  $7,778  $23,749  $10,695  $1,377  $4,082  $85  $138,148 

Commercial real estate, other

                                 

Pass

 $93,009  $18,641  $38,340  $24,225  $17,239  $2,118  $1,771  $-  $195,343 

Special Mention

  696   -   -   -   -   -   -   -   696 

Total

 $93,705  $18,641  $38,340  $24,225  $17,239  $2,118  $1,771  $-  $196,039 

Commercial and industrial

                                    

Pass

 $6,673  $2,412  $12,702  $6,415  $7,282  $4,292  $12,218  $-  $51,994 

Special Mention

  -   -   -   -   -   -   96   -   96 

Classified

  200   -   -   7   -   -   -   -   207 

Total

 $6,873  $2,412  $12,702  $6,422  $7,282  $4,292  $12,314  $-  $52,297 

YTD gross charge-offs

                     $20     $20 

Public sector and IDA

                                    

Pass

 $20,062  $227  $26,162  $6,130  $6,462  $-  $-  $-  $59,043 

Credit cards

                                    

Pass

 $-  $-  $-  $-  $-  $-  $4,765  $-  $4,765 

YTD gross charge-offs

 $-  $-  $-  $-  $-  $-  $33  $-  $33 

Automobile

                                    

Pass

 $111  $404  $1,139  $2,181  $5,946  $3,894  $-  $-  $13,675 

Special Mention

  -   -   -   -   4   -   -   -   4 

Classified

  -   -   -   -   69   11   -   -   80 

Total

 $111  $404  $1,139  $2,181  $6,019  $3,905  $-  $-  $13,759 

Other consumer

                                    

Pass

 $322  $594  $1,318  $3,530  $8,901  $8,930  $698  $-  $24,293 

Special Mention

  -   -   2   -   13   11   -   -   26 

Classified

  -   -   49   -   23   -   -   -   72 

Total

 $322  $594  $1,369  $3,530  $8,937  $8,941  $698  $-  $24,391 

YTD gross charge-offs

 $-  $4  $9  $17  $51  $43  $-  $-  $124 

Total Loans

                                    

Pass

 $296,597  $93,188  $192,035  $178,151  $106,686  $45,046  $64,642  $398  $976,743 

Special Mention

  7,462   -   2   142   183   11   96   -   7,896 

Classified

  3,840   759   493   46   92   11   18   -   5,259 

Total

 $307,899  $93,947  $192,530  $178,339  $106,961  $45,068  $64,756  $398  $989,898 

YTD gross charge-offs

 $-  $4  $9  $17  $51  $43  $53  $-  $177 
  

Term Loans Amortized Cost Basis by Origination Year

      

Revolving

Loans

     
December 31, 2023 

Prior

  

2019

  

2020

  

2021

  

2022

  

2023

  Revolving  

Converted

to Term

  Total 

Construction, residential

                                    

Pass

 $-  $-  $246  $158  $3,275  $5,157  $4,606  $-  $13,442 

Construction, other

                                    

Pass

 $2,741  $1,094  $1,305  $12,671  $17,397  $4,884  $1,559  $-  $41,651 

Classified

  -   -   -   286   -   -   -   -   286 

Total

 $2,741  $1,094  $1,305  $12,957  $17,397  $4,884  $1,559  $-  $41,937 

Equity lines

                                    

Pass

 $51  $-  $-  $-  $-  $-  $17,182  $-  $17,233 

Classified

  -   -   -   -   -   -   49   -   49 

Total

 $51  $-  $-  $-  $-  $-  $17,231  $-  $17,282 

Residential closed-end first liens

                                 

Pass

 $32,404  $5,806  $14,634  $31,414  $29,787  $11,208  $-  $-  $125,253 

Classified

  426   -   -   -   -   -   -   -   426 

Total

 $32,830  $5,806  $14,634  $31,414  $29,787  $11,208  $-  $-  $125,679 

YTD gross charge-offs

 $-  $-  $17  $-  $-  $-  $-  $-  $17 

Residential closed-end junior liens

                                 

Pass

 $1,499  $116  $-  $172  $1,387  $1,850  $-  $15  $5,039 

Investor-owned residential real estate

                                 

Pass

 $24,556  $5,162  $23,649  $19,062  $14,166  $4,880  $1,283  $98  $92,856 

Classified

  708   -   -   -   -   -   -   -   708 

Total

 $25,264  $5,162  $23,649  $19,062  $14,166  $4,880  $1,283  $98  $93,564 

Multifamily residential real estate

                                 

Pass

 $40,092  $1,806  $2,148  $40,544  $25,681  $8,850  $126  $-  $119,247 

Commercial real estate, owner occupied

                                 

Pass

 $41,573  $11,091  $23,407  $4,792  $16,720  $7,914  $2,919  $-  $108,416 

Special mention

  6,396   -   -   -   -   -   -   -   6,396 

Classified

  2,409   -   -   -   -   -   -   -   2,409 

Total

 $50,378  $11,091  $23,407  $4,792  $16,720  $7,914  $2,919  $-  $117,221 

Commercial real estate, other

                                 

Pass

 $68,889  $21,841  $19,098  $36,157  $22,697  $13,279  $701  $-  $182,662 

Commercial and industrial

                                    

Pass

 $6,004  $438  $1,060  $12,667  $6,954  $6,938  $7,267  $-  $41,328 

Classified

  220   -   -   -   7   -   -   -   227 

Total

 $6,224  $438  $1,060  $12,667  $6,961  $6,938  $7,267  $-  $41,555 

YTD gross charge-offs

 $-  $12  $-  $-  $-  $12  $190  $-  $214 

Public sector and IDA

                                    

Pass

 $20,817  $-  $235  $26,702  $6,335  $6,462  $-  $-  $60,551 

Credit cards

                                    

Pass

 $-  $-  $-  $-  $-  $-  $4,668  $-  $4,668 

YTD gross charge-offs

 $-  $-  $-  $-  $-  $-  $39  $-  $39 

Automobile

                                    

Pass

 $78  $204  $563  $1,619  $2,750  $7,047  $-  $-  $12,261 

YTD gross charge-offs

 $-  $3  $-  $1  $38  $-  $-  $-  $42 

Other Consumer

                                    

Pass

 $93  $334  $811  $1,943  $5,815  $12,356  $672  $-  $22,024 

Special mention

  -   -   -   -   -   17   -   -   17 

Classified

  -   -   -   -   11   15   -   -   26 

Total

 $93  $334  $811  $1,943  $5,826  $12,388  $672  $-  $22,067 

YTD gross charge-offs

 $-  $-  $-  $19  $52  $95  $-  $-  $166 

Total Loans

                                    

Pass

 $238,797  $47,892  $87,156  $187,901  $152,964  $90,825  $40,983  $113  $846,631 

Special mention

  6,396   -   -   -   -   17   -   -   6,413 

Classified

  3,763   -   -   286   18   15   49   -   4,131 

Total

 $248,956  $47,892  $87,156  $188,187  $152,982  $90,857  $41,032  $113  $857,175 

YTD gross charge-offs

 $-  $15  $17  $20  $90  $107  $229  $-  $478 
Financing Receivable, Modified [Table Text Block]

June 30, 2024

 

Amortized

Cost Basis

  

% of

Class

  

Type of

Modification

 

Financial Effect

Commercial Real Estate

            

Commercial real estate owner-occupied

 $6,396   5.57% 

Interest only payments

 

6 months of interest only payments, re-amortization of the balance to contractual maturity.

Commercial Non real estate

            

Commercial and industrial

 $7   0.01% 

Term extension

 

Renewal of single-payment note for an additional 3 months.

June 30, 2023

 

Amortized

Cost Basis

  

% of

Class

  

Type of

Modification

 

Financial Effect

Commercial Real Estate

            

Commercial real estate owner-occupied

 $6,396   5.40% 

Interest only payments

 

6 months of interest only payments, re-amortization of the balance to contractual maturity.

Unfunded Loan Commitment [Member]  
Notes Tables  
Financing Receivable, Allowance for Credit Loss [Table Text Block]

Allowance for Credit Losses on Unfunded Commitments

 

Balance, December 31, 2023

 $259 

Recovery of credit losses

  (15)

FCB acquisition

  7 

Balance, June 30, 2024

 $251 

Allowance for Credit Losses on Unfunded Commitments

 

Balance, December 31, 2022

 $35 

Adoption of ASU 2016-13

  207 

Recovery of credit losses

  (9)

Balance, June 30, 2023

 $233