XML 32 R21.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Note 2 - Loans and 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, 2024

  

December 31, 2023

 

Real estate construction

 $61,486  $55,379 

Consumer real estate

  244,946   241,564 

Commercial real estate

  414,615   419,130 

Commercial non real estate

  41,835   41,555 

Public sector and IDA

  59,742   60,551 

Consumer non real estate

  41,467   38,996 

Gross loans

 $864,091  $857,175 

Less unearned income and deferred fees and costs

  (543)  (529)

Loans, net of unearned income and deferred fees and costs

 $863,548  $856,646 

Allowance for credit losses on loans

  (9,055)  (9,094)

Total loans, net

 $854,493  $847,552 
Financing Receivable, Past Due [Table Text Block]

March 31, 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

 $11,603  $-  $-  $-  $11,603  $- 

Construction, other

  49,883   -   -   -   49,883   - 

Consumer Real Estate

                        

Equity line

  17,404   112   -   -   17,516   - 

Residential closed-end first liens

  129,086   598   121   -   129,805   121 

Residential closed-end junior liens

  4,932   11   -   -   4,943   - 

Investor-owned residential real estate

  92,605   77   -   -   92,682   - 

Commercial Real Estate

                        

Multifamily residential real estate

  118,309   -   -   -   118,309   - 

Commercial real estate owner-occupied

  112,302   147   -   2,381   114,830   225 

Commercial real estate, other

  181,476   -   -   -   181,476   - 

Commercial Non Real Estate

                        

Commercial and industrial

  41,564   22   39   210   41,835   39 

Public Sector and IDA

                        

States and political subdivisions

  59,742   -   -   -   59,742   - 

Consumer Non-Real Estate

                        

Credit cards

  4,664   1   1   -   4,666   1 

Automobile

  12,817   104   -   -   12,921   - 

Other consumer loans

  23,762   117   1   -   23,880   1 

Total

 $860,149  $1,189  $162  $2,591  $864,091  $387 

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 
  

March 31, 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

 $2,156  $225  $2,381  $2,177  $231  $2,408 

Commercial Non Real Estate

                        

Commercial and industrial

  -   210   210   -   221   221 

Total

 $2,156  $435  $2,591  $2,177  $452  $2,629 
Financing Receivable, Allowance for Credit Loss [Table Text Block]
  

Activity in the Allowance for Credit Losses on Loans for the Three Months Ended March 31, 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

  -   -   -   -   -   (109)  -   (109)

Recoveries

  -   -   16   2   -   47   -   65 

Provision for (recovery of) credit losses

  (59)  (194)  264   (37)  (12)  12   31   5 

Balance, March 31, 2024

 $349  $2,968  $3,856  $647  $321  $533  $381  $9,055 
  

Activity in the Allowance for Credit Losses on Loans for the Three Months Ended March 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

  -   -   -   (12)  -   (80)  -   (92)

Recoveries

  -   102   12   2   -   57   -   173 

Provision for (recovery of) credit losses

  22   (260)  20   58   (10)  -   172   2 

Balance, March 31, 2023

 $451  $3,302  $4,374  $1,194  $294  $555  $480  $10,650 
  

Activity in the Allowance for Credit Losses on Loans 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]
  

Allowance for Credit Losses on Loans by Segment and Evaluation Method

 

March 31, 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

 $-  $74  $362  $129  $-  $3  $-  $568 

Collectively evaluated

  349   2,894   3,494   518   321   530   381   8,487 

Total

 $349  $2,968  $3,856  $647  $321  $533  $381  $9,055 
  

Allowance for Credit Losses on Loans 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

 

March 31, 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

 $280  $1,237  $8,777  $237  $-  $34  $10,565 

Collectively evaluated

  61,206   243,709   405,838   41,598   59,742   41,433   853,526 

Total

 $61,486  $244,946  $414,615  $41,835  $59,742  $41,467  $864,091 
  

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]
  

March 31, 2024

  

December 31, 2023

 
  

Balance

  

Related

Allowance

  

Balance

  

Related

Allowance

 

Consumer Real Estate

                

Residential closed-end first lien

 $121  $-  $7   - 

Commercial Real Estate

                

Commercial real estate, owner occupied

  2,156   -   2,177   - 

Total Loans

 $2,277  $-  $2,184  $- 
Financing Receivable Credit Quality Indicators [Table Text Block]

 

 

 

  

 

  

Revolving

  

 

 
  Term Loans Amortized Cost Basis by Origination Year   Loans    
                       Converted    
March 31, 2024 

Prior

  

2020

  

2021

  

2022

  

2023

  

2024

  Revolving   to Term  Total 

Construction, residential

                                    

Pass

 $-  $-  $-  $1,216  $6,251  $219  $3,917  $-  $11,603 

Construction, other

                                    

Pass

 $3,748  $1,280  $9,211  $21,615  $5,596  $4,960  $3,193  $-  $49,603 

Classified

  -   -   280   -   -   -   -   -   280 

Total

 $3,748  $1,280  $9,491  $21,615  $5,596  $4,960  $3,193  $-  $49,883 

Equity lines

                                    

Pass

 $76  $-  $-  $-  $-  $-  $17,303  $47  $17,426 

Classified

  -   -   -   -   -   -   90   -   90 

Total

 $76  $-  $-  $-  $-  $-  $17,393  $47  $17,516 

Residential closed-end first liens

                                 

Pass

 $37,144  $14,707  $30,734  $30,468  $12,135  $4,170  $-  $-  $129,358 

Classified

  447   -   -   -   -   -   -   -   447 

Total

 $37,591  $14,707  $30,734  $30,468  $12,135  $4,170  $-  $-  $129,805 

Residential closed-end junior liens

                                 

Pass

 $1,602  $-  $169  $1,379  $1,343  $450  $-  $-  $4,943 

Investor-owned residential real estate

                                 

Pass

 $28,964  $23,228  $18,699  $13,248  $4,586  $1,323  $1,934  $-  $91,982 

Classified

  700   -   -   -   -   -   -   -   700 

Total

 $29,664  $23,228  $18,699  $13,248  $4,586  $1,323  $1,934  $-  $92,682 

Multifamily residential real estate

                                 

Pass

 $41,102  $2,130  $40,354  $25,647  $8,894  $62  $120  $-  $118,309 

Commercial real estate, owner occupied

                                 

Pass

 $51,271  $23,144  $4,425  $16,640  $8,027  $120  $2,426  $-  $106,053 

Special mention

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

Classified

  2,381   -   -   -   -   -   -   -   2,381 

Total

 $60,048  $23,144  $4,425  $16,640  $8,027  $120  $2,426  $-  $114,830 

Commercial real estate, other

                                 

Pass

 $89,181  $18,902  $35,780  $22,476  $13,216  $1,215  $706  $-  $181,476 

Commercial and industrial

                                    

Pass

 $6,338  $944  $12,299  $6,475  $6,164  $2,139  $7,239  $-  $41,598 

Classified

  210   -   -   7   -   -   20   -   237 

Total

 $6,548  $944  $12,299  $6,482  $6,164  $2,139  $7,259  $-  $41,835 

Public sector and IDA

                                    

Pass

 $20,432  $231  $26,375  $6,242  $6,462  $-  $-  $-  $59,742 

Credit cards

                                    

Pass

 $-  $-  $-  $-  $-  $-  $4,666  $-  $4,666 

YTD gross charge-offs

 $-  $-  $-  $-  $-  $-  $22  $-  $22 

Automobile

                                    

Pass

 $182  $437  $1,388  $2,375  $6,448  $2,091  $-  $-  $12,921 

Other consumer

                                    

Pass

 $367  $691  $1,673  $5,109  $10,180  $5,092  $734  $-  $23,846 

Special Mention

  -   -   -   -   15   11   -   -   26 

Classified

  -   -   -   -   -   8   -   -   8 

Total

 $367  $691  $1,673  $5,109  $10,195  $5,111  $734  $-  $23,880 

YTD gross charge-offs

 $-  $4  $-  $13  $46  $24  $-  $-  $87 

Total Loans

                                    

Pass

 $280,407  $85,694  $181,107  $152,890  $89,302  $21,841  $42,238  $47  $853,526 

Special Mention

  6,396   -   -   -   15   11   -   -   6,422 

Classified

  3,738   -   280   7   -   8   110   -   4,143 

Total

 $290,541  $85,694  $181,387  $152,897  $89,317  $21,860  $42,348  $47  $864,091 

YTD gross charge-offs

 $-  $4  $-  $13  $46  $24  $22  $-  $109 
        Revolving    
  Term Loans Amortized Cost Basis by Origination Year   Loans     

 

 

 

  

 

  

Converted

  

 

 
December 31, 2023 

Prior

  

2019

  

2020

  

2021

  

2022

  

2023

  Revolving  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]

March 31, 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   0.02% 

Term extension

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

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)

Balance, March 31, 2024

 $244 

Allowance for Credit Losses on Unfunded Commitments

 

Balance, December 31, 2022

 $35 

Adoption of ASU 2016-13

  207 

Recovery of credit losses

  - 

Balance, March 31, 2023

 $242