XML 31 R20.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Note 4 - Loans and the Allowance for Credit Losses (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
  

March 31,

  

December 31,

 
  

2024

  

2023

 
         

Commercial

 $82,136  $74,271 

Agricultural

  123,239   129,389 

Real estate – residential

  11,872   11,914 

Real estate – commercial

  562,870   544,339 

Real estate – construction and land development

  64,547   57,717 

Equity lines of credit (Equity LOC)

  37,196   37,871 

Auto

  89,399   98,132 

Other

  4,953   4,931 

Total loans

  976,212   958,564 

Deferred loan costs, net

  3,086   2,907 

Loans, amortized cost basis

  979,298   961,471 

Allowance for credit losses

  (13,157)  (12,867)

Total net loans

 $966,141  $948,604 
Financing Receivable, Allowance for Credit Loss [Table Text Block]
  

March 31,

  

December 31,

 
  

2024

  

2023

 
         

Balance, beginning of period

 $12,867  $10,717 

Cumulative change from adoption of ASU 2016-13

  -   529 

Provision charged to operations - loans

  900   2,575 

Charge-offs

  (680)  (1,802)

Recoveries

  70   848 

Balance, end of period

 $13,157  $12,867 
Financing Receivable Credit Quality Indicators [Table Text Block]
  

Amortized Cost Basis by Origination Year and Risk Grades - As of March 31, 2024

             

(in thousands)

 

2024

  

2023

  

2022

  

2021

  

2020

  

Prior

  

Revolving Loans Book Amortized Cost Basis

  

Revolving Loans Converted to Term Amortized Cost Basis

  

Total - Amortized Cost Basis

 

Commercial

                                    

Pass

 $7,017  $16,166  $18,484  $11,085  $3,003  $8,990  $15,678  $-  $80,423 

Special Mention

  -   -   -   295   -   65   252   -   612 

Substandard

  -   -   1,120   288   328   53   22   -   1,811 

Total Commercial loans

 $7,017  $16,166  $19,604  $11,668  $3,331  $9,108  $15,952  $-  $82,846 

Current period gross charge-offs

 $-      $43                     $43 
                                     

Agricultural

                                    

Pass

 $2,169  $10,104  $16,712  $12,909  $14,907  $30,165  $14,410  $-  $101,376 

Special Mention

  1,157   1,525   755   95   1,329   1,726   423   -   7,010 

Substandard

  -   4,226   6,837   3,075   -   999   -   -   15,137 

Total Agricultural

 $3,326  $15,855  $24,304  $16,079  $16,236  $32,890  $14,833  $-  $123,523 

Current period gross charge-offs

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

Real Estate - Residential

                                    

Pass

 $-  $1,121  $-  $2,125  $2,426  $5,137  $252  $-  $11,061 

Special Mention

  -   -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   839   -   -   839 

Total Real Estate - Residential

 $-  $1,121  $-  $2,125  $2,426  $5,976  $252  $-  $11,900 

Current period gross charge-offs

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

Real Estate -Commercial

                                    

Pass

 $19,724  $78,747  $120,241  $83,976  $76,403  $167,887  $10,247  $-  $557,225 

Special Mention

  -   -   -   -   94   2,843   -   -   2,937 

Substandard

  -   -   11   -   270   2,652   -   -   2,933 

Total Real Estate -Commercial

 $19,724  $78,747  $120,252  $83,976  $76,767  $173,382  $10,247  $-  $563,095 

Current period gross charge-offs

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

Real Estate -Construction

                                    

Pass

 $1,478  $25,813  $29,567  $3,681  $976  $882  $1,764  $-  $64,161 

Special Mention

  -   -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   -   -   - 

Total Real Estate -Construction

 $1,478  $25,813  $29,567  $3,681  $976  $882  $1,764  $-  $64,161 

Current period gross charge-offs

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

Equity LOC

                                    

Pass

 $-  $-  $-  $-  $-      $34,452  $2,943  $37,395 

Substandard

  -   -   -   -   -       339   307   646 

Total Equity LOC

 $-  $-  $-  $-  $-  $-  $34,791  $3,250  $38,041 

Current period gross charge-offs

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

Total

                                    

Pass

 $30,388  $131,951  $185,004  $113,776  $97,715  $213,061  $76,803  $2,943  $851,641 

Special Mention

  1,157   1,525   755   390   1,423   4,634   675   -   10,559 

Substandard

  -   4,226   7,968   3,363   598   4,543   361   307   21,366 

Total

 $31,545  $137,702  $193,727  $117,529  $99,736  $222,238  $77,839  $3,250  $883,566 

Current period gross charge-offs

 $-  $-  $43  $-  $-  $-  $-  $-  $43 
                                     

Auto

                                    

Performing

 $-  $29,872  $29,531  $14,772  $7,595  $8,182  $-  $-  $89,952 

Non-performing

  -   101   103   191   199   191   -   -   785 

Total Auto

 $-  $29,973  $29,634  $14,963  $7,794  $8,373  $-  $-  $90,737 

Current period gross charge-offs

 $-  $127  $264  $46  $65  $131  $-  $-  $633 
                                     

Other

                                    

Performing

 $876  $1,875  $1,227  $637  $178  $55  $144  $-  $4,992 

Non-performing

  -   -   3   -   -   -   -   -   3 

Total Other

 $876  $1,875  $1,230  $637  $178  $55  $144  $-  $4,995 

Current period gross charge-offs

 $-  $2  $1  $-  $-  $1  $-  $-  $4 
                                     

Total

                                    

Performing

 $876  $31,747  $30,758  $15,409  $7,773  $8,237  $144  $-  $94,944 

Non-performing

  -   101   106   191   199   191   -   -   788 

Total

 $876  $31,848  $30,864  $15,600  $7,972  $8,428  $144  $-  $95,732 

Total Loans

 $32,421  $169,550  $224,591  $133,129  $107,708  $230,666  $77,983  $3,250  $979,298 

Total gross charge-offs

 $-  $129  $308  $46  $65  $132  $-  $-  $680 
                                     
  

Term Loans

             
  

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

             

(in thousands)

 

2023

  

2022

  

2021

  

2020

  

2019

  

Prior

  

Revolving Loans Book Balance Basis

  

Revolving loans converted to term Book Balance Basis

  

Total

 

Commercial

                                    

Pass

 $15,549  $18,995  $11,603  $3,472  $4,291  $5,165  $13,079  $-  $72,154 

Special Mention

  -   -   302   -   31   68   170   -   571 

Substandard

  -   1,532   289   340   -   24   23   -   2,208 

Total Commercial loans

 $15,549  $20,527  $12,194  $3,812  $4,322  $5,257  $13,272  $-  $74,933 

Current period gross charge-offs

 $-  $34  $40  $14  $-  $10  $25  $-  $123 
                                     

Agricultural

                                    

Pass

 $12,028  $17,382  $13,182  $15,550  $11,495  $20,704  $18,925  $-  $109,266 

Special Mention

  1,852   813   97   1,017   16   817   621   -   5,233 

Substandard

  6,226   6,878   1,075   -   752   248   -   -   15,179 

Total Agricultural

 $20,106  $25,073  $14,354  $16,567  $12,263  $21,769  $19,546  $-  $129,678 

Current period gross charge-offs

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

Real Estate - Residential

                                    

Pass

 $1,127  $-  $2,143  $2,447  $524  $4,676  $201   -  $11,118 

Substandard

  -   -   -   -   59   765   -   -   824 

Total Real Estate - Residential

 $1,127  $-  $2,143  $2,447  $583  $5,441  $201   -  $11,942 

Current period gross charge-offs

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

Real Estate -Commercial

                                    

Pass

 $74,595  $115,890  $90,436  $76,401  $40,256  $133,958  $6,246   -  $537,782 

Special Mention

  -   -   -   199   -   3,316   -   -   3,515 

Substandard

  -   12   -   281   353   2,271   -   -   2,917 

Total Real Estate -Commercial

 $74,595  $115,902  $90,436  $76,881  $40,609  $139,545  $6,246   -  $544,214 

Current period gross charge-offs

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

Real Estate -Construction

                                    

Pass

 $18,878  $30,825  $3,717  $1,672  $619  $281  $1,368  $-  $57,360 

Total Real Estate -Construction

 $18,878  $30,825  $3,717  $1,672  $619  $281  $1,368  $-  $57,360 

Current period gross charge-offs

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

Equity LOC

                                    

Pass

 $-  $-  $-  $-  $-      $35,122  $3,018  $38,140 

Substandard

  -   -   -   -   -       319   254   573 

Total Equity LOC

 $-  $-  $-  $-  $-  $-  $35,441  $3,272  $38,713 

Current period gross charge-offs

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

Total

                                    

Pass

 $122,177  $183,092  $121,081  $99,542  $57,185  $164,784  $74,941  $3,018  $825,820 

Special Mention

  1,852   813   399   1,216   47   4,201   791   -   9,319 

Substandard

  6,226   8,422   1,364   621   1,164   3,308   342   254   21,701 

Total

 $130,255  $192,327  $122,844  $101,379  $58,396  $172,293  $76,074  $3,272  $856,840 

Current period gross charge-offs

 $-  $34  $40  $14  $-  $10  $25  $-  $123 
                                     

Auto

                                    

Performing

 $31,880  $31,913  $16,246  $8,554  $6,329  $3,689  $-  $-  $98,611 

Non-performing

  167   228   179   210   228   37   -   -   1,049 

Total Auto

 $32,047  $32,141  $16,425  $8,764  $6,557  $3,726  $-  $-  $99,660 

Current period gross charge-offs

 $-  $367  $569  $237  $255  $122  $-  $-  $1,550 
                                     

Other

                                    

Performing

 $2,411  $1,354  $719  $252  $57  $15  $159  $-  $4,967 

Non-performing

  -   4   -   -   -   -   -   -   4 

Total Other

 $2,411  $1,358  $719  $252  $57  $15  $159  $-  $4,971 

Current period gross charge-offs

 $-  $70  $33  $9  $12  $3  $2  $-  $129 
                                     

Total

                                    

Performing

 $34,291  $33,267  $16,965  $8,806  $6,386  $3,704  $159  $-  $103,578 

Non-performing

  167   232   179   210   228   37   -   -   1,053 

Total

 $34,458  $33,499  $17,144  $9,016  $6,614  $3,741  $159  $-  $104,631 

Total Loans

 $164,713  $225,826  $139,988  $110,395  $65,010  $176,034  $76,233  $3,272  $961,471 

Total gross charge-offs

 $-  $471  $642  $260  $267  $135  $27  $-  $1,802 
Financing Receivable, Balance of Nonaccrual Loans by Loan Category [Table Text Block]
  

Non Performing Loans

 
  

March 31, 2024

  

December 31, 2023

 

(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

 $67  $124  $-  $75  $132  $- 

Agricultural

  2,066   2,066   -   2,066   2,066   - 

Real estate – residential

  662   662   -   223   223   - 

Real estate – commercial

  1,324   1,324   -   774   774   - 

Real estate – construction & land development

  -   -   -   -   -   - 

Equity lines of credit

  646   646   -   572   572   - 

Auto

  785   785   -   1,049   1,049   - 

Other

  3   3   -   4   4   - 

Total Gross Loans

 $5,553  $5,610  $-  $4,763  $4,820  $- 
Financing Receivable, Reversal of Accrued Interest Income [Table Text Block]

Three months ended March 31, 2024

  
   
(in thousands) Interest Reversed

Commercial

$

4

Real estate – residential

 

9

Real estate – commercial

 

14

Equity Lines of Credit

 

10

Auto

 

2

Total

$

39

Financing Receivable, Modified [Table Text Block]
  

Term Extension

 

(in thousands)

 

Amortized Cost Basis

  

Total Class of Financing Receivable

 

Commercial

  36   0.04%
  

Term Extension

 

(in thousands)

 

Amortized Cost Basis

  

Total Class of Financing Receivable

 

Commercial

  1,489   1.92%

Agricultural

  4,367   3.32%

Total

 $5,856   0.62%
Financing Receivable, Modified, Financial Effect [Table Text Block]
  

Weighted-Average Term Extension (in months)

 

Commercial

  6.0 
  

Weighted-Average Term Extension (in months)

 

Commercial

  6.0 

Agricultural

  10.0 

Total

  9.1 
Financing Receivable, Current, Allowance for Credit Loss [Table Text Block]

Three Months Ended March 31, 2024:

 

Commercial

  

Agricultural

  

Real Estate-Residential

  

Real Estate-Commercial

  

Real Estate-Construction

  

Equity LOC

  

Auto

  

Other

  

Total

 

Allowance for credit losses

                                    

Beginning balance

 $1,134  $1,738  $137  $6,678  $797  $439  $1,865  $79  $12,867 

Charge-offs

  (43)  -   -   -   -   -   (633)  (4)  (680)

Recoveries

  9   -   1   -   -   -   57   3   70 

Provision

  211   (86)  (4)  239   121   (2)  411   10   900 

Ending balance

 $1,311  $1,652  $134  $6,917  $918  $437  $1,700  $88  $13,157 
                                     

Three Months Ended March 31, 2023:

                                    

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 
Financing Receivable, Past Due [Table Text Block]
                  

Total

         

March 31, 2024

         

90 Days

      

Past Due

         
  30-59 Days  60-89 Days  and Still      and         
  

Past Due

  

Past Due

  

Accruing

  

Nonaccrual

  

Nonaccrual

  

Current

  

Total

 
                             

Commercial

 $385  $175  $-  $124  $684  $82,162  $82,846 

Agricultural

  22   4,977   -   2,066   7,065   116,458   123,523 

Real estate – residential

  -   157   -   662   819   11,081   11,900 

Real estate – commercial

  1,316   -   -   1,324   2,640   560,455   563,095 

Real estate - construction & land

  -   624   -   -   624   63,537   64,161 

Equity Lines of Credit

  155   -   -   646   801   37,240   38,041 

Auto

  1,485   332   -   785   2,602   88,135   90,737 

Other

  10   42   -   3   55   4,940   4,995 

Total

 $3,373  $6,307  $-  $5,610  $15,290  $964,008  $979,298 
                  

Total

         

December 31, 2023

         

90 Days

      

Past Due

         
  30-89 Days  60-89 Days  and Still      and         
  

Past Due

  

Past Due

  

Accruing

  

Nonaccrual

  

Nonaccrual

  

Current

  

Total

 
                             

Commercial

 $21  $254  $-  $132  $407  $74,526  $74,933 

Agricultural

  82   -   -   2,066   2,148   127,530   129,678 

Real estate – residential

  348   423   -   223   994   10,948   11,942 

Real estate - commercial

  587   -   -   774   1,361   542,853   544,214 

Real estate - construction & land

  -   -   -   -   -   57,360   57,360 

Equity Lines of Credit

  473   53   -   572   1,098   37,615   38,713 

Auto

  1,729   405   -   1,049   3,183   96,477   99,660 

Other

  19   3   -   4   26   4,945   4,971 

Total

 $3,259  $1,138  $-  $4,820  $9,217  $952,254  $961,471 
Financing Receivable, Collateral Dependent Loans [Table Text Block]
          

Commercial -1st

  

SFR-1st

  

SFR-2nd

  

SFR-3rd

  

Auto

  

Auto

     
  

Equipment

  

Crops

  

Deed

  

Deed

  

Deed

  

Deed

  

New

  

Used

  

Total

 
                                     

Commercial

 $102  $-  $-  $-  $-     $-  $-  $102 

Agricultural

  -   2,066      -   -      -   -   2,066 

Real estate – residential

  -   -      662   -      -   -   662 

Real estate – commercial

  -   -   269   963   39   53      -   1,324 

Real estate - construction & land

  -   -      -   -      -   -   - 

Equity Lines of Credit

  -   -      140   506      -   -   646 

Auto

  -   -      -   -      502   273   775 

Other

  -   -      -   -      -   -   - 

Total

 $102  $2,066  $269  $1,765  $545  $53  $502  $273  $5,575 
          

Commercial -1st

  

SFR-1st

  

SFR-2nd

     

Auto

  

Auto

     
  

Equipment

  

Crops

  

Deed

  

Deed

  

Deed

  

Inventory

  

New

  

Used

  

Total

 
                                     

Commercial

 $64  $-  $-  $-  $-  $45  $-  $-  $109 

Agricultural

  -   2,066   -   -   -   -   -   -   2,066 

Real estate – residential

  -   -   -   223   -   -   -   -   223 

Real estate – commercial

  -   -   279   454   41   -   -   -   774 

Real estate - construction & land

  -   -   -   -   -   -   -   -   - 

Equity Lines of Credit

  -   -   -   208   365   -   -   -   573 

Auto

  -   -   -   -   -   -   755   294   1,049 

Other

  -   -   -   -   -   -   -   -   - 

Total

 $64  $2,066  $279  $885  $406  $45  $755  $294  $4,794