XML 29 R19.htm IDEA: XBRL DOCUMENT v3.23.1
Note 4 - Loans and the Allowance for Credit Losses (Tables)
3 Months Ended
Mar. 31, 2023
Notes Tables  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
  

March 31,

  

December 31,

 
  

2023

  

2022

 
         

Commercial

 $76,738  $76,680 

Agricultural

  118,089   122,873 

Real estate – residential

  14,734   15,324 

Real estate – commercial

  521,884   516,107 

Real estate – construction and land development

  42,726   43,420 

Equity lines of credit

  35,805   35,891 

Auto

  100,670   96,750 

Other

  4,958   4,904 

Total loans

  915,604   911,949 

Deferred loan costs, net

  2,748   2,736 

Loans, amortized cost basis

  918,352   914,685 

Allowance for credit losses

  (12,330)  (10,717)

Total net loans

 $906,022  $903,968 
Financing Receivable, Allowance for Credit Loss [Table Text Block]
  

March 31,

  

December 31,

 
  

2023

  

2022

 
         

Balance, beginning of period

 $10,717  $10,352 

Cumulative change from adoption of ASU 2016-13

  529   - 

Provision charged to operations - loans

  1,250   1,300 

Losses charged to allowance

  (308)  (1,461)

Recoveries

  142   526 

Balance, end of period

 $12,330  $10,717 
Financing Receivable Credit Quality Indicators [Table Text Block]
  

Term Loans

             
  

Amortized Cost Basis by Origination Year and Risk Grades - As of March 31, 2023

             

(in thousands)

 

2023

  

2022

  

2021

  

2020

  

2019

  

Prior

  

Revolving Loans Book Amortized Cost Basis

  

Revolving Loans Converted to Term Amortized Cost Basis

  

Total - Amortized Cost Basis

 

Commercial

                                    

Pass

 $2,330  $24,191  $12,080  $5,316  $5,344  $6,418  $14,352  $-  $70,031 

Special Mention

  -   349   427   322   -   24   1,565   -   2,687 

Substandard

  -   2,204   239   49   4   -   2,000   -   4,496 

Total Commercial loans

 $2,330  $26,744  $12,746  $5,687  $5,348  $6,442  $17,917  $-  $77,214 

Current period gross charge-offs

 $-  $-  $-  $-  $-  $-  $-  $-  $- 
                                     

Agricultural

                                    

Pass

 $1,236  $20,577  $14,542  $15,684  $12,609  $22,899  $13,263  $-  $100,810 

Special Mention

  807   3,497   97   1,038   214   796   704   -   7,153 

Substandard

  -   4,988   4,496   -   768   251   -   -   10,503 

Total Agricultural

 $2,043  $29,062  $19,135  $16,722  $13,591  $23,946  $13,967  $-  $118,466 

Current period gross charge-offs

 $-  $-  $-  $-  $-  $-  $-  $-  $- 
                                     

Real Estate - Residential

                                    

Pass

 $534  $1,086  $2,299  $2,510  $578  $6,801  $515  $-  $14,323 

Special Mention

  -   -   -   -   68   -   -   -   68 

Substandard

  -   -   -   -   -   384   -   -   384 

Total Real Estate - Residential

 $534  $1,086  $2,299  $2,510  $646  $7,185  $515  $-  $14,775 

Current period gross charge-offs

 $-  $-  $-  $-  $-  $-  $-  $-  $- 
                                     

Real Estate -Commercial

                                    

Pass

 $6,468  $112,033  $88,280  $107,565  $42,282  $152,951  $5,957  $-  $515,536 

Special Mention

  -   -   -   -   374   2,729   -   -   3,103 

Substandard

  -   14   -   -   -   3,017   -   -   3,031 

Total Real Estate -Commercial

 $6,468  $112,047  $88,280  $107,565  $42,656  $158,697  $5,957  $-  $521,670 

Current period gross charge-offs

 $-  $-  $-  $-  $-  $-  $-  $-  $- 
                                     

Real Estate -Construction

                                    

Pass

 $1,653  $19,522  $17,160  $2,672  $632  $703  $-  $-  $42,342 

Special Mention

  -   -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   -   -   - 

Total Real Estate -Construction

 $1,653  $19,522  $17,160  $2,672  $632  $703  $-  $-  $42,342 

Current period gross charge-offs

 $-  $-  $-  $-  $-  $-  $-  $-  $- 
                                     

Equity LOC

                                    

Pass

 $-  $-  $-  $-  $-     $34,909  $1,056  $35,965 

Substandard

  -   -   -   -   -      254   394   648 

Total Equity LOC

 $-  $-  $-  $-  $-  $-  $35,163  $1,450  $36,613 

Current period gross charge-offs

 $-  $-  $-  $-  $-  $-  $-  $-  $- 
                                     

Total

                                    

Pass

 $12,221  $177,409  $134,361  $133,747  $61,445  $189,772  $68,996  $1,056  $779,007 

Special Mention

  807   3,846   524   1,360   656   3,549   2,269   -   13,011 

Substandard

  -   7,206   4,735   49   772   3,652   2,254   394   19,062 

Total

 $13,028  $188,461  $139,620  $135,156  $62,873  $196,973  $73,519  $1,450  $811,080 

Current period gross charge-offs

 $-  $-  $-  $-  $-  $-  $-  $-  $- 
                                     

Auto

                                    

Performing

 $10,564  $40,193  $21,409  $11,996  $9,928  $7,319  $-  $-  $101,409 

Non-performing

  -   28   348   218   208   61      -   863 

Total Auto

 $10,564  $40,221  $21,757  $12,214  $10,136  $7,380  $-  $-  $102,272 

Current period gross charge-offs

 $-  $15  $116  $17  $82  $63  $-  $-  $293 
                                     

Other

                                    

Performing

 $655  $2,232  $1,174  $490  $218  $37  $173  $-  $4,979 

Non-performing

  -   -   21   -   -   -   -   -   21 

Total Other

 $655  $2,232  $1,195  $490  $218  $37  $173  $-  $5,000 

Current period gross charge-offs

 $-  $-  $8  $4  $1  $-  $2  $-  $15 
                                     

Total

                                    

Performing

 $11,219  $42,425  $22,583  $12,486  $10,146  $7,356  $173  $-  $106,388 

Non-performing

  -   28   369   218   208   61   -   -   884 

Total

 $11,219  $42,453  $22,952  $12,704  $10,354  $7,417  $173  $-  $107,272 

Current period gross charge-offs

 $-  $15  $124  $21  $83  $63  $2  $-  $308 

December 31, 2022

 

Commercial Credit Exposure

 
  

Credit Risk Profile by Internally Assigned Grade

 

Grade:

 

Commercial

  

Agricultural

  

Real Estate-Residential

  

Real Estate-Commercial

  

Real Estate-Construction

  

Equity LOC

  

Total

 

Pass

 $68,577  $111,276  $14,932  $510,504  $43,337  $35,475  $784,101 

Special Mention

  8,047   10,651   161   3,934   -   -   22,793 

Substandard

  56   946   231   1,669   83   416   3,401 

Doubtful

  -   -   -   -   -   -   - 

Total

 $76,680  $122,873  $15,324  $516,107  $43,420  $35,891  $810,295 
Impaired Financing Receivables [Table Text Block]
      

Unpaid

      

Average

  

Interest

 
  

Recorded

  

Principal

  

Related

  

Recorded

  

Income

 

As of December 31, 2022:

 

Investment

  

Balance

  

Allowance

  

Investment

  

Recognized

 
                     

With no related allowance recorded:

                    

Commercial

 $-  $-  $-  $-  $- 

Agricultural

  232   232   -   235   17 

Real estate – residential

  509   541   -   514   29 

Real estate – commercial

  -   -   -   -   - 

Real estate – construction & land

  94   94   -   98   6 

Equity Lines of Credit

  244   301   -   254   - 

Auto

  -   -   -   -   - 

Other

  -   -   -   -   - 

With an allowance recorded:

                    

Commercial

 $-  $-  $-  $-  $- 

Agricultural

  -   -   -   -   - 

Real estate – residential

  169   169   20   170   7 

Real estate – commercial

  -   -   -   -   - 

Real estate – construction & land

  -   -   -   -   - 

Equity Lines of Credit

  -   -   -   -   - 

Auto

  -   -   -   -   - 

Other

  -   -   -   -   - 

Total:

                    

Commercial

 $-  $-  $-  $-  $- 

Agricultural

  232   232   -   235   17 

Real estate – residential

  678   710   20   684   36 

Real estate – commercial

  -   -   -   -   - 

Real estate – construction & land

  94   94   -   98   6 

Equity Lines of Credit

  244   301   -   254   - 

Auto

  -   -   -   -   - 

Other

  -   -   -   -   - 

Total

 $1,248  $1,337  $20  $1,271  $59 
Financing Receivable, Balance of Nonaccrual Loans by Loan Category [Table Text Block]
  

Non Performing Loans

 
  

March 31, 2023

  

December 31, 2022

 

(in thousands)

 

Nonaccrual with no allowance for credit losses

  

Total nonaccrual

  

Past due 90 days or more and still accruing

  

Nonaccrual with no allowance for credit losses

  

Total nonaccrual

  

Past due 90 days or more and still accruing

 
                         

Commercial

 $58  $58  $-  $-  $-  $- 

Agricultural

  -   847   214   -   -   - 

Real estate – residential

  201   201   -   211   211   - 

Real estate – commercial

  965   965   154   9   9   - 

Real estate – construction & land development

  -   -   -   83   83   - 

Equity lines of credit

  648   648   -   417   417   - 

Auto

  863   863   -   452   452   - 

Other

  21   21   -   -   -   - 

Total Gross Loans

 $2,756  $3,603  $368  $1,172  $1,172  $- 
Financing Receivable, Current, Allowance for Credit Loss [Table Text Block]

Three Months Ended March 31, 2023:

 

Commercial

  

Agricultural

  

Real Estate-Residential

  

Real Estate-Commercial

  

Real Estate-Construction

  

Equity LOC

  

Auto

  

Other

  

Total

 

Allowance for credit losses

                                    

Beginning balance

 $892  $1,086  $138  $4,980  $1,500  $687  $1,289  $145  $10,717 

Impact of CECL Adoption

  354   148   2   1,488   (951)  (421)  9   (100)  529 

Charge-offs

  -   -   -   -   -   -   (293)  (15)  (308)

Recoveries

  6   -   1   1   -   -   131   3   142 

Provision

  223   73   21   271   214   64   368   16   1,250 

Ending balance

 $1,475  $1,307  $162  $6,740  $763  $330  $1,504  $49  $12,330 

Three Months Ended March 31, 2022:

                                    

Allowance for credit losses

                                    

Beginning balance

 $1,074  $791  $168  $4,549  $1,325  $426  $1,911  $108  $10,352 

Charge-offs

  -   -   -   (19)  -   -   (335)  (19)  (373)

Recoveries

  6   -   -   -   -   -   114   3   123 

Provision

  (187)  156   (36)  (208)  220   128   190   37   300 

Ending balance

 $893  $947  $132  $4,322  $1,545  $554  $1,880  $129  $10,402 

March 31, 2022

                                    

Allowance for credit losses

                                    

Ending balance: individually evaluated for impairment

 $-  $-  $23  $-  $-  $-  $-  $-  $23 

Ending balance: collectively evaluated for impairment

  893   947   109   4,322   1,545   554   1,880   129   10,379 

Ending balance

 $893  $947  $132  $4,322  $1,545  $554  $1,880  $129  $10,402 

Loans

                                    

Ending balance: individually evaluated for impairment

 $-  $237  $699  $3,276  $100  $362  $-  $-  $4,674 

Ending balance: collectively evaluated for impairment

  96,787   123,179   14,938   420,235   55,568   32,240   86,768   4,297   834,012 

Ending balance

 $96,787  $123,416  $15,637  $423,511  $55,668  $32,602  $86,768  $4,297  $838,686 

Year Ended December 31, 2022:

                                    

Allowance for credit losses

                                    

Beginning balance

 $1,074  $791  $168  $4,549  $1,325  $426  $1,911  $108  $10,352 

Charge-offs

  (207)  -   -   (19)  -   -   (1,195)  (40)  (1,461)

Recoveries

  27   -   3   2   -   -   482   12   526 

Provision

  (2)  295   (33)  448   175   261   91   65   1,300 

Ending balance

 $892  $1,086  $138  $4,980  $1,500  $687  $1,289  $145  $10,717 
                                     

Allowance for credit losses

                                    

Ending balance: individually evaluated for impairment

 $-  $-  $20  $-  $-  $-  $-  $-  $20 

Ending balance: collectively evaluated for impairment

  892   1,086   118   4,980   1,500   687   1,289   145   10,697 

Ending balance

 $892  $1,086  $138  $4,980  $1,500  $687  $1,289  $145  $10,717 

Loans

                                    

Ending balance: individually evaluated for impairment

 $-  $232  $678  $-  $94  $244  $-  $-  $1,248 

Ending balance: collectively evaluated for impairment

  76,680   122,641   14,646   516,107   43,326   35,647   96,750   4,904   910,701 

Ending balance

 $76,680  $122,873  $15,324  $516,107  $43,420  $35,891  $96,750  $4,904  $911,949 
                                     
Financing Receivable, Past Due [Table Text Block]
                  

Total

         

March 31, 2023

         

90 Days

      

Past Due

         
   30-59 Days   60-89 Days   and Still       and         
  

Past Due

  

Past Due

  

Accruing

  

Nonaccrual

  

Nonaccrual

  

Current

  

Total

 
                             

Commercial

 $1,667  $2,261  $-  $58  $3,986  $73,228  $77,214 

Agricultural

  373   -   214   847   1,434   117,032   118,466 

Real estate – residential

  -   -   -   201   201   14,574   14,775 

Real estate – commercial

  1,888   -   154   965   3,007   518,663   521,670 

Real estate - construction & land

  938   -   -   -   938   41,404   42,342 

Equity Lines of Credit

  64   134   -   648   846   35,767   36,613 

Auto

  1,426   452   0   863   2,741   99,531   102,272 

Other

  75   -   0   21   96   4,904   5,000 

Total

 $6,431  $2,847  $368  $3,603  $13,249  $905,103  $918,352 
                  

Total

         

December 31, 2022

         

90 Days

      

Past Due

         
   30-89 Days   60-89 Days   and Still       and         
  

Past Due

  

Past Due

  

Accruing

  

Nonaccrual

  

Nonaccrual

  

Current

  

Total

 
                             

Commercial

 $750  $195  $-  $-  $945  $75,735  $76,680 

Agricultural

  877   -   -   -   877   121,996   122,873 

Real estate – residential

  437   -   -   211   648   14,676   15,324 

Real estate - commercial

  3,255   -   -   9   3,264   512,843   516,107 

Real estate - construction & land

  -   -   -   83   83   43,337   43,420 

Equity Lines of Credit

  665   53   -   417   1,135   34,756   35,891 

Auto

  1,862   693   -   452   3,007   93,743   96,750 

Other

  1   14   -   -   15   4,889   4,904 

Total

 $7,847  $955  $-  $1,172  $9,974  $901,975  $911,949 
Financing Receivable, Collateral Dependent Loans [Table Text Block]

March 31, 2023

                            
                             
          

SFR-1st

  

SFR-2nd

  

Auto

  

Auto

     
  

Office

  

Crops

  

Deed

  

Deed

  

New

  

Used

  

Total

 
                             

Commercial

 $-  $-  $57  $-  $-  $-  $57 

Agricultural

  -   847   -   -   -   -   847 

Real estate – residential

  -   -   201   -   -   -   201 

Real estate – commercial

  951   -   -   14   -   -   965 

Real estate - construction & land

  -   -   -   -   -   -   - 

Equity Lines of Credit

  -   -   296   352   -   -   648 

Auto

  -   -   -   -   608   255   863 

Other

  -   -   -   -   -   -   - 

Total

 $951  $847  $554  $366  $608  $255  $3,581 
Consumer Portfolio Segment [Member]  
Notes Tables  
Financing Receivable Credit Quality Indicators [Table Text Block]
  

Consumer Credit Exposure

 
  

Credit Risk Profile Based on Payment Activity

 
  

December 31, 2022

 
  

Auto

  

Other

  

Total

 

Grade:

            

Performing

 $96,298  $4,904  $101,202 

Non-performing

  452   -   452 

Total

 $96,750  $4,904  $101,654