Financing Receivables [Text Block] | Note 3: Loans and Allowance for Credit Losses Loans Loans as of September 30, 2024 include acquired loans at their outstanding principal balance, net of the remaining purchase discount of $ 7,886 . Originated loans as of September 30, 2024 and December 31, 2023 are presented at amortized cost, net of unearned income and deferred fees and costs. The following table presents the composition of the loan portfolio, excluding mortgage loans held for sale, as of the dates indicated. September 30, 2024 December 31, 2023 Real estate construction $ 71,920 $ 55,379 Consumer real estate 306,012 241,564 Commercial real estate 473,018 419,130 Commercial non real estate 52,699 41,555 Public sector and IDA 58,109 60,551 Consumer non real estate 40,483 38,996 Gross loans $ 1,002,241 $ 857,175 Less unearned income and deferred fees and costs ( 582 ) ( 529 ) Loans, net of unearned income and deferred fees and costs $ 1,001,659 $ 856,646 Allowance for credit losses on loans ( 10,328 ) ( 9,094 ) Total loans, net $ 991,331 $ 847,552 Accrued interest receivable of $ 3,269 at September 30, 2024 and $ 3,032 at December 31, 2023 is not included in total loans above. Past Due and Nonaccrual Loans The following tables present the aging of past due loans, by loan pool, as of the dates indicated. September 30, 2024 Accruing Current Loans Accruing Loans Accruing Loans Nonaccrual Loans Total Loans Accruing and Nonaccrual Real Estate Construction Construction, 1-4 family residential $ 18,070 $ - $ - $ - $ 18,070 $ - Construction, other 53,822 28 - - 53,850 - Consumer Real Estate Equity line 22,253 90 - - 22,343 - Residential closed-end first liens 169,444 930 84 - 170,458 - Residential closed-end junior liens 7,297 10 - - 7,307 - Investor-owned residential real estate 105,142 762 - - 105,904 - Commercial Real Estate Multifamily residential real estate 132,554 - - - 132,554 - Commercial real estate owner-occupied 140,800 322 - 2,283 143,405 215 Commercial real estate, other 196,511 548 - - 197,059 - Commercial Non Real Estate Commercial and industrial 52,543 112 44 - 52,699 44 Public Sector and IDA States and political subdivisions 58,109 - - - 58,109 - Consumer Non Real Estate Credit cards 4,789 4 1 - 4,794 1 Automobile 13,498 174 - - 13,672 - Other consumer loans 21,721 270 26 - 22,017 26 Total $ 996,553 $ 3,250 $ 155 $ 2,283 $ 1,002,241 $ 286 December 31, 2023 Accruing Current Loans Accruing Loans Accruing Loans Nonaccrual Loans Total Loans Accruing and Nonaccrual 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 The following table presents nonaccrual loans, by loan class, as of the dates indicated: September 30, 2024 December 31, 2023 With No With an Total With No With an Total Commercial Real Estate Commercial real estate owner-occupied $ 2,068 $ 215 $ 2,283 $ 2,177 $ 231 $ 2,408 Commercial Non Real Estate Commercial and industrial - - - - 221 221 Total $ 2,068 $ 215 $ 2,283 $ 2,177 $ 452 $ 2,629 During the three and nine months ended September 30, 2024, no accrued interest receivable was reversed against interest income. Allowance for Credit Losses on Loans (“ACLL”) The following tables present the activity in the ACLL by portfolio segment for the periods indicated: Activity in the ACLL for the Nine Months Ended September 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 - - - ( 145 ) - ( 266 ) - ( 411 ) Recoveries - - 41 12 - 105 - 158 Provision for (recovery of) credit losses 43 697 589 106 5 139 ( 267 ) 1,312 Merger adjustment (1) 10 97 55 4 - 9 - 175 Balance, September 30, 2024 $ 461 $ 3,956 $ 4,261 $ 659 $ 338 $ 570 $ 83 $ 10,328 (1) Adjustment for PCD acquired loans. Activity in the ACLL for the Nine Months Ended September 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 ) – ( 204 ) – ( 232 ) Recoveries – 103 37 4 – 91 – 235 Provision for (recovery of) credit losses 133 ( 353 ) ( 212 ) ( 300 ) 10 156 177 ( 389 ) Balance, September 30, 2023 $ 562 $ 3,193 $ 4,167 $ 839 $ 314 $ 621 $ 485 $ 10,181 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 The following tables present information about the ACLL for individually evaluated loans and collectively evaluated loans by portfolio segment as of the dates indicated. ACLL by Segment and Evaluation Method September 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 $ – $ 34 $ 51 $ – $ – $ – $ – $ 85 Collectively evaluated 461 3,922 4,210 659 338 570 83 10,243 Total $ 461 $ 3,956 $ 4,261 $ 659 $ 338 $ 570 $ 83 $ 10,328 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 The following tables present information about individually evaluated loans and collectively evaluated loans by portfolio segment as of the dates indicated. Loans by Segment and Evaluation Method as of September 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 $ – $ 591 $ 10,122 $ – $ – $ 0 $ 10,713 Collectively evaluated 71,920 305,421 462,896 52,699 58,109 40,483 991,528 Total $ 71,920 $ 306,012 $ 473,018 $ 52,699 $ 58,109 $ 40,483 $ 1,002,241 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 Collateral Dependent Loans Loans are collateral dependent when repayment is expected substantially through the operation or sale of the collateral and the borrower is experiencing financial difficulty. Collateral dependent loans are individually evaluated. The Company measures the ACLL on collateral dependent loans based upon the fair value of the collateral, as permitted by ASU 2016-13. Fair value of the collateral is adjusted for liquidation costs/discounts. If the fair value of the collateral falls below the amortized cost of the loan, the shortfall is recognized in the ACLL. If the fair value of the collateral exceeds the amortized cost, no ACLL is required. As of September 30, 2024, four of the Company’s individually evaluated loans were collateral dependent. As of December 31, 2023, three of the Company’s individually evaluated loans were collateral dependent. All collateral dependent loans were secured by real estate as of September 30, 2024 and December 31, 2023. The following table details the amortized cost of the collateral dependent loans as of the dates indicated: September 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 8,464 – 2,177 – Commercial real estate, other 880 – – – Total Loans $ 9,428 $ – $ 2,184 $ – Credit Quality The Company categorizes loans by risk based on relevant information about the ability of borrowers to service their debt, including: collateral and financial information, historical payment experience, credit documentation and current economic trends, among other factors. At origination, each loan is assigned a risk rating. Ongoing analysis of the loan portfolio adjusts risk ratings on an individual loan basis to reflect updated information. Loans rated pass have acceptable credit quality. Loans rated special mention have potential weakness due to challenging economic or financial conditions. Loans rated classified have well-defined weaknesses that heighten the risk of default. The tables below present the loan portfolio by amortized cost basis, year of origination, loan class and credit quality, and gross charge-offs for the nine months ended September 30, 2024 and year ended December 31, 2023. Term Loans Amortized Cost Basis by Origination Year Revolving September 30, 2024 Prior 2020 2021 2022 2023 2024 Revolving to Term Total Construction, residential Pass $ 170 $ 60 $ 163 $ 691 $ 4,561 $ 1,511 $ 10,914 $ — $ 18,070 Construction, other Pass $ 2,859 $ 1,103 $ 7,923 $ 22,163 $ 7,334 $ 7,465 $ 4,731 $ — $ 53,578 Classified — — 272 — — — — — 272 Total $ 2,859 $ 1,103 $ 8,195 $ 22,163 $ 7,334 $ 7,465 $ 4,731 $ — $ 53,850 Equity lines Pass $ 372 $ 335 $ 408 $ 486 $ 938 $ 93 $ 19,621 $ — $ 22,253 Classified — — — — — – 90 — 90 Total $ 372 $ 335 $ 408 $ 486 $ 938 $ 93 $ 19,711 $ — $ 22,343 Residential closed-end first liens Pass $ 41,446 $ 18,265 $ 34,985 $ 37,415 $ 20,325 $ 16,572 $ — $ 305 $ 169,313 Special Mention 369 — — — — — — — 369 Classified 776 — — — — — — — 776 Total $ 42,591 $ 18,265 $ 34,985 $ 37,415 $ 20,325 $ 16,572 $ — $ 305 $ 170,458 Residential closed-end junior liens Pass $ 1,637 $ — $ 284 $ 2,066 $ 1,663 $ 1,630 $ 27 $ — $ 7,307 Investor-owned residential real estate Pass $ 29,550 $ 23,305 $ 19,409 $ 16,420 $ 8,309 $ 3,030 $ 2,066 $ 2,554 $ 104,643 Special Mention — — — 140 — — — — 140 Classified 751 — 169 35 166 — — — 1,121 Total $ 30,301 $ 23,305 $ 19,578 $ 16,595 $ 8,475 $ 3,030 $ 2,066 $ 2,554 $ 105,904 Multifamily residential real estate Pass $ 40,280 $ 2,097 $ 40,166 $ 28,004 $ 8,614 $ 13,243 $ 150 $ — $ 132,554 Commercial real estate, owner occupied Pass $ 54,180 $ 24,811 $ 7,546 $ 29,283 $ 10,495 $ 3,528 $ 3,915 $ 84 $ 133,842 Special mention 6,396 — — — — — — — 6,396 Classified 2,404 748 — — — — 15 — 3,167 Total $ 62,980 $ 25,559 $ 7,546 $ 29,283 $ 10,495 $ 3,528 $ 3,930 $ 84 $ 143,405 Commercial real estate, other Pass $ 91,828 $ 18,117 $ 37,922 $ 24,009 $ 17,112 $ 5,519 $ 1,857 $ — $ 196,364 Special Mention 695 — — — — — — — 695 Total $ 92,523 $ 18,117 $ 37,922 $ 24,009 $ 17,112 $ 5,519 $ 1,857 $ — $ 197,059 Commercial and industrial Pass $ 6,539 $ 2,241 $ 12,256 $ 5,860 $ 6,680 $ 7,042 $ 12,041 $ 12 $ 52,671 Special Mention — — — — — — 22 — 22 Classified — — — 6 — — — — 6 Total $ 6,539 $ 2,241 $ 12,256 $ 5,866 $ 6,680 $ 7,042 $ 12,063 $ 12 $ 52,699 YTD gross charge-offs $ 125 $ — $ — $ — $ — $ — $ 20 $ — $ 145 Public sector and IDA Pass $ 19,421 $ 223 $ 25,978 $ 6,025 $ 6,462 $ — $ — $ — $ 58,109 Credit cards Pass $ — $ — $ — $ — $ — $ — $ 4,794 $ — $ 4,794 YTD gross charge-offs $ — $ — $ — $ — $ — $ — $ 43 $ — $ 43 Automobile Pass $ 55 $ 324 $ 915 $ 1,953 $ 5,091 $ 5,252 $ — $ — $ 13,590 Special Mention — — — — 4 — — — 4 Classified — — — 5 73 — — — 78 Total $ 55 $ 404 $ 1,139 $ 2,181 $ 6,019 $ 3,905 $ — $ — $ 13,672 YTD gross charge-offs $ — $ — $ — $ 9 $ 13 $ 11 $ — $ — $ 33 Other consumer Pass $ 264 $ 496 $ 1,151 $ 2,807 $ 7,115 $ 9,422 $ 724 $ — $ 21,979 Special Mention — — 1 — — 10 — — 11 Classified — — — — 5 22 — — 27 Total $ 264 $ 496 $ 1,152 $ 2,807 $ 7,120 $ 9,454 $ 724 $ — $ 22,017 YTD gross charge-offs $ — $ 4 $ 15 $ 17 $ 74 $ 80 $ — $ — $ 190 Total Loans Pass $ 288,601 $ 91,377 $ 189,106 $ 177,182 $ 104,699 $ 74,307 $ 60,840 $ 2,955 $ 989,067 Special Mention 7,460 — 1 140 4 10 22 — 7,637 Classified 3,931 748 441 46 244 22 105 — 5,537 Total $ 299,992 $ 92,125 $ 189,548 $ 177,368 $ 104,947 $ 74,339 $ 60,967 $ 2,955 $ 1,002,241 YTD gross charge-offs $ 125 $ 4 $ 15 $ 26 $ 87 $ 91 $ 63 $ – $ 411 Term Loans Amortized Cost Basis by Origination Year Revolving 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 Loan Modifications to Borrowers Experiencing Financial Difficulty The Company modifies loans for a variety of reasons. At the date of modification, the Company assesses whether the borrower is experiencing financial difficulty. If the borrower is experiencing financial difficulty, the loan’s risk rating is evaluated and is typically changed to special mention or classified, which results in individual evaluation of the loan for the ACLL. Two loans were modified for borrowers experiencing financial difficulty during the first three months of 2024. These loans were modified again during the three months ended September 30, 2024. There was one loan to a borrower experiencing financial difficulty that was modified during the nine months ended September 30, 2023. The following table presents information as of September 30, 2024 about loans modified for borrowers experiencing financial difficulty during the nine months ended September 30, 2024. September 30, 2024 Amortized Cost Basis % of Class Type of Modification Financial Effect Commercial Real Estate Commercial real estate owner-occupied $ 6,396 4.40 % Interest only payments 3 months of interest only payments, re-amortization of the balance to contractual maturity. Commercial Non real estate Commercial and industrial $ 6 0.01 % Term Renewal of single-payment note for an additional 3 months. The following table presents information as of September 30, 2023 about loans modified for borrowers experiencing financial difficulty during the nine months ended September 30, 2023. September 30, 2023 Amortized Cost Basis % of Class Type of Modification Financial Effect Commercial Real Estate Commercial real estate owner-occupied $ 6,396 5.38 % Interest only 6 months of interest only payments, The Company closely monitors the performance of loans that are modified to borrowers experiencing financial difficulty. Both loans are in current status as of September 30, 2024. There were no loans to borrowers experiencing financial difficulty that had a payment default during the three or nine months ended September 30, 2024 and 2023 and were modified in the twelve months prior to that default. Default is determined at 90 or more days past due, upon charge-off, or upon foreclosure. Modified loans in default are individually evaluated for the allowance for credit losses or if the modified loan is deemed uncollectible, the loan, or a portion of the loan, is written off and the allowance for credit losses is adjusted accordingly. Consumer Real Estate Loans In Process of Foreclosure As of September 30, 2024 , the Company had three consumer real estate loans totaling $ 397 in process of foreclosure. As of December 31, 2023 , one consumer real estate loan of $ 7 was in process of foreclosure. ACL for Unfunded Commitments The following tables present the balance and activity in the ACL for unfunded commitments for the nine months ended September 30, 2024 and 2023: Allowance for Credit Losses on Unfunded Commitments Balance, December 31, 2023 $ 259 Recovery of credit losses ( 25 ) FCB acquisition 7 Balance, September 30, 2024 $ 241 Allowance for Credit Losses on Unfunded Commitments Balance, December 31, 2022 $ 35 Adoption of ASU 2016-13 207 Recovery of credit losses 21 Balance, September 30, 2023 $ 263 |