XML 37 R25.htm IDEA: XBRL DOCUMENT v3.24.3
Note 7 - Loans and Related Allowance for Credit Losses (Tables)
9 Months Ended
Sep. 30, 2024
Notes Tables  
Schedule Of Financing Receivable By Segment [Table Text Block]
  

September 30,

  

December 31,

 
  

2024

  

2023

 
         

Commercial real estate:

        

Owner occupied

 $187,313  $183,545 

Non-owner occupied

  407,159   401,580 

Multifamily

  94,798   82,506 

Residential real estate

  345,748   328,854 

Commercial and industrial

  213,172   221,508 

Home equity lines of credit

  137,761   127,818 

Construction and other

  111,550   125,105 

Consumer installment

  7,030   7,214 

Total loans

  1,504,531   1,478,130 

Less: Allowance for credit losses

  (22,526)  (21,693)

Net loans

 $1,482,005  $1,456,437 
Financing Receivable, Current, Allowance for Credit Loss [Table Text Block]
  

For the Three Months Ended September 30, 2024

 
  

Allowance for Credit Losses

 
  

Balance

              

Balance

 
  

June 30, 2024

  

Charge-offs

  

Recoveries

  

Provision

  

September 30, 2024

 

Loans:

                    

Commercial real estate:

                    

Owner occupied

 $2,058  $(45) $-  $177  $2,190 

Non-owner occupied

  7,981   (1,341)  -   1,716   8,356 

Multifamily

  1,268   -   -   125   1,393 

Residential real estate

  4,891   -   -   219   5,110 

Commercial and industrial

  2,430   (35)  9   8   2,412 

Home equity lines of credit

  813   -   -   56   869 

Construction and other

  2,290   -   -   (159)  2,131 

Consumer installment

  64   (5)  35   (29)  65 

Total

 $21,795  $(1,426) $44  $2,113  $22,526 
  

For the Three Months Ended September 30, 2023

 
  

Allowance for Credit Losses

 
  

Balance

              

Balance

 
  

June 30, 2023

  

Charge-offs

  

Recoveries

  

Provision

  

September 30, 2023

 

Loans:

                    

Commercial real estate:

                    

Owner occupied

 $3,413  $-  $1  $(711) $2,703 

Non-owner occupied

  3,846   -   -   231   4,077 

Multifamily

  1,279   -   -   495   1,774 

Residential real estate

  5,114   -   -   187   5,301 

Commercial and industrial

  4,104   (25)  10   106   4,195 

Home equity lines of credit

  723   -   -   3   726 

Construction and other

  1,884   -   -   146   2,030 

Consumer installment

  228   -   30   (78)  180 

Total

 $20,591  $(25) $41  $379  $20,986 
  

For the Nine Months Ended September 30, 2024

 
  

Allowance for Credit Losses

 
  

Balance

              

Balance

 
  

December 31, 2023

  

Charge-offs

  

Recoveries

  

Provision

  

September 30, 2024

 

Loans:

                    

Commercial real estate:

                    

Owner occupied

 $2,668  $(45) $11  $(444) $2,190 

Non-owner occupied

  4,480   (1,341)  -   5,217   8,356 

Multifamily

  1,796   -   -   (403)  1,393 

Residential real estate

  5,450   -   -   (340)  5,110 

Commercial and industrial

  4,377   (35)  24   (1,954)  2,412 

Home equity lines of credit

  750   (7)  1   125   869 

Construction and other

  1,990   -   -   141   2,131 

Consumer installment

  182   (11)  118   (224)  65 

Total

 $21,693  $(1,439) $154  $2,118  $22,526 
  

For the Nine Months Ended September 30, 2023

 
  

Allowance for Credit Losses

 
  

Balance

  

CECL

              

Balance

 
  

December 31, 2022

  

Adoption

  

Charge-offs

  

Recoveries

  

Provision

  

September 30, 2023

 

Loans:

                        

Commercial real estate:

                        

Owner occupied

 $2,203  $811  $(46) $4  $(269) $2,703 

Non-owner occupied

  5,597   (1,206)  -   -   (314)  4,077 

Multifamily

  662   591   -   -   521   1,774 

Residential real estate

  2,047   2,744   (108)  -   618   5,301 

Commercial and industrial

  1,483   2,320   (85)  30   447   4,195 

Home equity lines of credit

  1,753   (1,031)  -   70   (66)  726 

Construction and other

  609   956   -   -   465   2,030 

Consumer installment

  84   197   (62)  110   (149)  180 

Total

 $14,438  $5,382  $(301) $214  $1,253  $20,986 
Financing Receivable Credit Quality Indicators [Table Text Block]

September 30, 2024

 

Term Loans Amortized Cost Basis by Origination Year

  

Revolving Amortized

     

(Dollar amounts in thousands)

 

2024

  

2023

  

2022

  

2021

  

2020

  

Prior

  

Cost Basis

  

Total

 

Commercial real estate:

                                

Owner occupied

                                

Pass

 $11,011  $20,602  $36,219  $36,987  $26,092  $42,627  $2,382  $175,920 

Special Mention

  -   -   -   2,707   -   778   -   3,485 

Substandard

  -   -   4,547   -   -   3,361   -   7,908 

Total Owner occupied

 $11,011  $20,602  $40,766  $39,694  $26,092  $46,766  $2,382  $187,313 

Current-period gross charge-offs

 $-  $-  $-  $-  $-  $45  $-  $45 

Non-owner occupied

                                

Pass

 $6,515  $50,123  $97,043  $49,075  $20,461  $139,800  $4,011  $367,028 

Special Mention

  -   -   2,506   -   -   2,019   -   4,525 

Substandard

  -   -   3,991   635   -   30,980   -   35,606 

Total Non-owner occupied

 $6,515  $50,123  $103,540  $49,710  $20,461  $172,799  $4,011  $407,159 

Current-period gross charge-offs

 $-  $-  $-  $-  $-  $1,341  $-  $1,341 

Multifamily

                                

Pass

 $2,943  $36,236  $26,225  $7,491  $10,158  $11,713  $32  $94,798 

Total Multifamily

 $2,943  $36,236  $26,225  $7,491  $10,158  $11,713  $32  $94,798 

Current-period gross charge-offs

 $-  $-  $-  $-  $-  $-  $-  $- 

Residential real estate

                                

Pass

 $32,687  $49,940  $59,318  $74,692  $36,706  $89,742  $232  $343,317 

Substandard

  34   -   189   722   -   1,486   -   2,431 

Total Residential real estate

 $32,721  $49,940  $59,507  $75,414  $36,706  $91,228  $232  $345,748 

Current-period gross charge-offs

 $-  $-  $-  $-  $-  $-  $-  $- 

Commercial and industrial

                                

Pass

 $31,952  $35,883  $34,893  $14,707  $21,296  $5,993  $65,459  $210,183 

Special Mention

  -   180   -   -   -   -   792   972 

Substandard

  231   11   1,000   -   314   94   371   2,021 

Loss

  -   -   -   -   -   (4)  -   (4)

Total Commercial and industrial

 $32,183  $36,074  $35,893  $14,707  $21,610  $6,083  $66,622  $213,172 

Current-period gross charge-offs

 $-  $-  $23  $12  $-  $-  $-  $35 

Home equity lines of credit

                                

Pass

 $-  $205  $148  $-  $35  $1,942  $133,937  $136,267 

Substandard

  -   72   153   -   34   607   628   1,494 

Total Home equity lines of credit

 $-  $277  $301  $-  $69  $2,549  $134,565  $137,761 

Current-period gross charge-offs

 $-  $-  $-  $-  $-  $7  $-  $7 

Construction and other

                                

Pass

 $19,163  $69,902  $2,518  $5,262  $542  $1,558  $9,713  $108,658 

Special Mention

  -   -   841   -   -   232   -   1,073 

Substandard

  -   -   -   -   -   1,296   523   1,819 

Total Construction and other

 $19,163  $69,902  $3,359  $5,262  $542  $3,086  $10,236  $111,550 

Current-period gross charge-offs

 $-  $-  $-  $-  $-  $-  $-  $- 

Consumer installment

                                

Pass

 $1,649  $1,203  $521  $135  $44  $3,294  $-  $6,846 

Substandard

  -   -   5   -   -   179   -   184 

Total Consumer installment

 $1,649  $1,203  $526  $135  $44  $3,473  $-  $7,030 

Current-period gross charge-offs

 $-  $-  $-  $6  $-  $5  $-  $11 

Total Loans

 $106,185  $264,357  $270,117  $192,413  $115,682  $337,697  $218,080  $1,504,531 
                                 

Total Loans Summary

                                

Pass

 $105,920  $264,094  $256,885  $188,349  $115,334  $296,669  $215,766  $1,443,017 

Special Mention

  -   180   3,347   2,707   -   3,029   792   10,055 

Substandard

  265   83   9,885   1,357   348   38,003   1,522   51,463 

Loss

  -   -   -   -   -   (4)  -   (4)

Total Loans

 $106,185  $264,357  $270,117  $192,413  $115,682  $337,697  $218,080  $1,504,531 

December 31, 2023

 

Term Loans Amortized Cost Basis by Origination Year

  

Revolving Amortized

     

(Dollar amounts in thousands)

 

2023

  

2022

  

2021

  

2020

  

2019

  

Prior

  

Cost Basis

  

Total

 

Commercial real estate:

                                

Owner occupied

                                

Pass

 $14,634  $34,850  $41,609  $25,040  $12,304  $41,976  $2,662  $173,075 

Special Mention

  -   2,271   -   -   13   799   -   3,083 

Substandard

  -   2,356   -   1,559   146   3,326   -   7,387 

Total Owner occupied

 $14,634  $39,477  $41,609  $26,599  $12,463  $46,101  $2,662  $183,545 

Current-period gross charge-offs

 $-  $-  $-  $-  $-  $46  $-  $46 

Non-owner occupied

                                

Pass

 $43,393  $95,098  $40,959  $22,707  $32,405  $127,469  $504  $362,535 

Special Mention

  -   2,508   -   -   -   2,197   -   4,705 

Substandard

  -   -   -   -   5,237   24,569   -   29,806 

Doubtful

  -   -   647   -   3,887   -   -   4,534 

Total Non-owner occupied

 $43,393  $97,606  $41,606  $22,707  $41,529  $154,235  $504  $401,580 

Current-period gross charge-offs

 $-  $-  $-  $-  $-  $-  $-  $- 

Multifamily

                                

Pass

 $29,218  $25,776  $4,267  $10,453  $1,391  $11,231  $104  $82,440 

Substandard

  -   -   -   -   -   66   -   66 

Total Multifamily

 $29,218  $25,776  $4,267  $10,453  $1,391  $11,297  $104  $82,506 

Current-period gross charge-offs

 $-  $-  $-  $-  $-  $-  $-  $- 

Residential real estate

                                

Pass

 $50,086  $56,180  $78,909  $39,476  $19,418  $82,441  $672  $327,182 

Substandard

  -   127   210   -   24   1,311   -   1,672 

Total Residential real estate

 $50,086  $56,307  $79,119  $39,476  $19,442  $83,752  $672  $328,854 

Current-period gross charge-offs

 $-  $-  $-  $-  $-  $108  $-  $108 

Commercial and industrial

                                

Pass

 $46,918  $43,494  $17,909  $25,143  $2,741  $6,533  $66,842  $209,580 

Special Mention

  -   -   -   -   -   -   184   184 

Substandard

  13   15   -   353   124   876   10,367   11,748 

Loss

  -   -   -   -   -   (4)  -   (4)

Total Commercial and industrial

 $46,931  $43,509  $17,909  $25,496  $2,865  $7,405  $77,393  $221,508 

Current-period gross charge-offs

 $-  $-  $75  $-  $6  $4  $-  $85 

Home equity lines of credit

                                

Pass

 $-  $126  $-  $16  $63  $2,097  $124,001  $126,303 

Substandard

  -   105   -   36   29   583   762   1,515 

Total Home equity lines of credit

 $-  $231  $-  $52  $92  $2,680  $124,763  $127,818 

Current-period gross charge-offs

 $-  $-  $-  $-  $-  $-  $-  $- 

Construction and other

                                

Pass

 $55,528  $23,059  $20,246  $1,777  $5,609  $851  $9,152  $116,222 

Special Mention

  -   3,573   2,371   -   265   -   -   6,209 

Substandard

  -   -   420   -   1,770   -   484   2,674 

Total Construction and other

 $55,528  $26,632  $23,037  $1,777  $7,644  $851  $9,636  $125,105 

Current-period gross charge-offs

 $-  $-  $-  $-  $-  $-  $-  $- 

Consumer installment

                                

Pass

 $1,810  $1,088  $324  $89  $74  $3,669  $-  $7,054 

Substandard

  -   7   -   -   -   153   -   160 

Total Consumer installment

 $1,810  $1,095  $324  $89  $74  $3,822  $-  $7,214 

Current-period gross charge-offs

 $-  $25  $-  $-  $-  $38  $-  $63 

Total Loans

 $241,600  $290,633  $207,871  $126,649  $85,500  $310,143  $215,734  $1,478,130 
                                 

Total Loans Summary

                                

Pass

 $241,587  $279,671  $204,223  $124,701  $74,005  $276,267  $203,937  $1,404,391 

Special Mention

  -   8,352   2,371   -   278   2,996   184   14,181 

Substandard

  13   2,610   630   1,948   7,330   30,884   11,613   55,028 

Doubtful

  -   -   647   -   3,887   -   -   4,534 

Loss

  -   -   -   -   -   (4)  -   (4)

Total Loans

 $241,600  $290,633  $207,871  $126,649  $85,500  $310,143  $215,734  $1,478,130 
Schedule of Collateral Dependent Loans [Table Text Block]
  

September 30, 2024

 
  

Type of Collateral

 

(Dollar amounts in thousands)

 

Real Estate

  

Blanket Lien

  

Investment/Cash

  

Other

  

Total

 

Commercial real estate:

                    

Owner occupied

 $2,224  $-  $-  $-  $2,224 

Non-owner occupied

  14,381   -   -   11,105   25,486 

Residential real estate

  617   -   -   -   617 

Commercial and industrial

  -   -   -   1,213   1,213 

Total

 $17,222  $-  $-  $12,318  $29,540 
  

December 31, 2023

 
  

Type of Collateral

 

(Dollar amounts in thousands)

 

Real Estate

  

Blanket Lien

  

Investment/Cash

  

Other

  

Total

 

Commercial real estate:

                    

Non-owner occupied

 $8,150  $-  $-  $-  $8,150 

Total

 $8,150  $-  $-  $-  $8,150 
Financing Receivable, Past Due [Table Text Block]
      

30-59 Days

  

60-89 Days

  

90 Days+

  

Total

  

Total

 

September 30, 2024

 

Current

  

Past Due

  

Past Due

  

Past Due

  

Past Due

  

Loans

 
                         

Commercial real estate:

                        

Owner occupied

 $187,205  $48  $-  $60  $108  $187,313 

Non-owner occupied

  393,788   1,367   4,396   7,608   13,371   407,159 

Multifamily

  94,798   -   -   -   -   94,798 

Residential real estate

  343,090   1,943   566   149   2,658   345,748 

Commercial and industrial

  211,957   29   190   996   1,215   213,172 

Home equity lines of credit

  137,081   155   122   403   680   137,761 

Construction and other

  111,057   -   493   -   493   111,550 

Consumer installment

  7,016   14   -   -   14   7,030 

Total

 $1,485,992  $3,556  $5,767  $9,216  $18,539  $1,504,531 
      

30-59 Days

  

60-89 Days

  

90 Days+

  

Total

  

Total

 

December 31, 2023

 

Current

  

Past Due

  

Past Due

  

Past Due

  

Past Due

  

Loans

 
                         

Commercial real estate:

                        

Owner occupied

 $183,242  $197  $-  $106  $303  $183,545 

Non-owner occupied

  397,964   3,616   -   -   3,616   401,580 

Multifamily

  82,440   -   -   66   66   82,506 

Residential real estate

  326,224   1,366   1,010   254   2,630   328,854 

Commercial and industrial

  221,304   -   146   58   204   221,508 

Home equity lines of credit

  126,894   447   180   297   924   127,818 

Construction and other

  125,040   65   -   -   65   125,105 

Consumer installment

  7,138   69   -   7   76   7,214 

Total

 $1,470,246  $5,760  $1,336  $788  $7,884  $1,478,130 
Financing Receivable, Nonaccrual [Table Text Block]
  

September 30, 2024

 
  

Nonaccrual

  

Nonaccrual

      

Loans Past

     

(Dollar amounts in thousands)

 

with no

  

with

  

Total

  

Due Over 90 Days

  

Total

 
  

ACL

  

ACL

  

Nonaccrual

  

Still Accruing

  

Nonperforming

 

Commercial real estate:

                    

Owner occupied

 $-  $310  $310  $-  $310 

Non-owner occupied

  21,870   3,616   25,486   -   25,486 

Residential real estate

  617   1,321   1,938   -   1,938 

Commercial and industrial

  -   1,212   1,212   -   1,212 

Home equity lines of credit

  -   916   916   32   948 

Consumer installment

  179   5   184   -   184 

Total

 $22,666  $7,380  $30,046  $32  $30,078 
  

December 31, 2023

 
  

Nonaccrual

  

Nonaccrual

      

Loans Past

     

(Dollar amounts in thousands)

 

with no

  

with

  

Total

  

Due Over 90 Days

  

Total

 
  

ACL

  

ACL

  

Nonaccrual

  

Still Accruing

  

Nonperforming

 

Commercial real estate:

                    

Owner occupied

 $-  $252  $252  $-  $252 

Non-owner occupied

  4,534   3,616   8,150   -   8,150 

Multifamily

  -   66   66   -   66 

Residential real estate

  -   1,170   1,170   -   1,170 

Commercial and industrial

  -   223   223   -   223 

Home equity lines of credit

  -   856   856   -   856 

Construction and other

  -   -   -   -   - 

Consumer installment

  153   7   160   -   160 

Total

 $4,687  $6,190  $10,877  $-  $10,877 
Financing Receivable, Modified [Table Text Block]
  

September 30, 2024

 
  

Modifications

 
          

Payment

  

Interest Rate

  

Interest Rate

      

Percentage of

 
          

Deferral

  

Reduction

  

Reduction

      

Total Loans

 
  

Payment

  

Term

  

and Term

  

and Term

  

and Principal

      

Held for

 
  

Deferral

  

Extension

  

Extension

  

Past Due

  

Forgiveness

  

Total

  

Investment

 
                             

Commercial real estate:

                            

Non-owner occupied

 $-  $13,482  $2,507  $-  $-  $15,989   1.1%

Construction and other

  -   1,819   -   -   -   1,819   0.1%

Total

 $-  $15,301  $2,507  $-  $-  $17,808   1.2%
  

September 30, 2023

 
  

Modifications

 
          

Payment

  

Interest Rate

  

Interest Rate

      

Percentage of

 
          

Deferral

  

Reduction

  

Reduction

      

Total Loans

 
  

Payment

  

Term

  

and Term

  

and Term

  

and Principal

      

Held for

 
  

Deferral

  

Extension

  

Extension

  

Past Due

  

Forgiveness

  

Total

  

Investment

 
                             

Commercial real estate:

                            

Non-owner occupied

 $-  $145  $2,507  $-  $-  $2,652   0.2%

Residential real estate

  -   19,074   -   -   -   19,074   1.4%

Commercial and industrial

  -   83   -   -   -   83   0.0%

Consumer installment

  -   8   -   -   -   8   0.0%

Total

 $-  $19,310  $2,507  $-  $-  $21,817   1.6%