XML 43 R33.htm IDEA: XBRL DOCUMENT v3.24.1
Loans (Tables)
12 Months Ended
Dec. 31, 2023
Receivables [Abstract]  
Summary of Major Classifications of Loans

Major classifications of loans are as follows:

 

 

December 31,
2023

 

 

December 31,
2022

 

 

(in thousands)

 

Commercial:

 

 

 

 

 

 

Real estate

 

$

231,893

 

 

$

210,858

 

Other

 

 

47,898

 

 

 

43,708

 

Residential real estate:

 

 

 

 

 

 

First mortgage

 

 

97,747

 

 

 

85,444

 

Construction

 

 

359

 

 

 

3,248

 

Consumer:

 

 

 

 

 

 

Home equity and lines of credit

 

 

19,683

 

 

 

18,590

 

Other

 

 

134

 

 

 

99

 

Subtotal

 

 

397,714

 

 

 

361,947

 

Net deferred loan costs

 

 

854

 

 

 

830

 

Allowance for credit losses for loans

 

 

(3,734

)

 

 

(3,203

)

Loans, net

 

$

394,834

 

 

$

359,574

 

 

Summary of Activity in Allowance for Loan and Lease Losses

A summary of the activity in the allowance for loan losses by portfolio segment is as follows:

 

 

Commercial

 

 

Residential

 

 

Consumer

 

 

Total

 

 

(in thousands)

 

Year ended December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses for loans

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

1,944

 

 

$

752

 

 

$

507

 

 

$

3,203

 

Provision for credit losses

 

 

64

 

 

 

22

 

 

 

4

 

 

 

90

 

CECL Adoption Adjustment(1)

 

 

666

 

 

 

75

 

 

 

(329

)

 

 

412

 

Loans charged-off

 

 

 

 

 

 

 

 

(10

)

 

 

(10

)

Recoveries

 

 

19

 

 

 

 

 

 

20

 

 

 

39

 

Ending balance

 

$

2,693

 

 

$

849

 

 

$

192

 

 

$

3,734

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses for unfunded loan commitments(2)

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

 

 

$

 

 

$

 

 

$

 

Provision for credit losses

 

 

207

 

 

 

3

 

 

 

 

 

 

210

 

CECL Adoption Adjustment(1)

 

 

640

 

 

 

25

 

 

 

 

 

$

665

 

Ending balance

 

$

847

 

 

$

28

 

 

$

 

 

$

875

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Allowance for credit losses for loans and unfunded loan commitments

 

$

3,540

 

 

$

877

 

 

$

192

 

 

$

4,609

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

1,657

 

 

$

745

 

 

$

456

 

 

$

2,858

 

Provision for loan losses

 

 

222

 

 

 

 

 

 

 

 

 

222

 

Loans charged-off

 

 

 

 

 

 

 

 

(10

)

 

 

(10

)

Recoveries

 

 

65

 

 

 

7

 

 

 

61

 

 

 

133

 

Ending balance

 

$

1,944

 

 

$

752

 

 

$

507

 

 

$

3,203

 

 

(1) On January 1, 2023, the Company adopted ASU 2016-13 ("CECL"). See Note 1 for additional information regarding the adoption of ASU 2016-13.

(2) The allowance for credit losses for unfunded loan commitments is included in other liabilities on the Company's Consolidated Balance Sheets.

The following table presents the components of the provision for credit losses:

 

 

Year ended December 31,

 

 

2023

 

 

2022

 

 

(in thousands)

 

Provision for credit losses for:

 

 

 

 

 

 

Loans

 

$

90

 

 

$

222

 

Unfunded loan commitments

 

 

210

 

 

N/A

 

Total

 

$

300

 

 

$

222

 

Summary of Amortized Cost Basis of Loans By Credit Quality Indicator and Origination Year

The following table presents the amortized cost basis of our loans by credit quality indicator and origination year, at December 31, 2023:

 

December 31, 2023

 

2023

 

2022

 

2021

 

2020

 

2019

 

2018 and Prior

 

Revolving Lines of Credit

 

Revolving Lines of Credit Converted to Term Loans

 

Total Loans

 

(in thousands)

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Pass

 

$22,486

 

$78,098

 

$40,597

 

$40,914

 

$8,881

 

$34,342

 

$42

 

$-

 

$225,360

     Watch and special mention

 

-

 

232

 

-

 

-

 

1,706

 

328

 

-

 

-

 

2,266

     Substandard

 

-

 

1,885

 

598

 

-

 

287

 

1,075

 

-

 

-

 

3,845

     Nonaccrual

 

-

 

79

 

-

 

-

 

-

 

343

 

-

 

-

 

422

Total commercial real estate

 

22,486

 

80,294

 

41,195

 

40,914

 

10,874

 

36,088

 

42

 

-

 

231,893

Other commercial loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Pass

 

16,949

 

11,347

 

4,729

 

974

 

64

 

1,488

 

9,905

 

-

 

45,456

     Watch and special mention

 

-

 

-

 

197

 

31

 

15

 

48

 

828

 

-

 

1,119

     Substandard

 

-

 

236

 

411

 

-

 

-

 

116

 

560

 

-

 

1,323

Total other commercial loans

 

16,949

 

11,583

 

5,337

 

1,005

 

79

 

1,652

 

11,293

 

-

 

47,898

Total commercial loans

 

39,435

 

91,877

 

46,532

 

41,919

 

10,953

 

37,740

 

11,335

 

-

 

279,791

Residential real estate - first mortgage:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Performing

 

13,485

 

14,419

 

33,619

 

15,854

 

3,033

 

16,680

 

-

 

-

 

97,090

     Nonaccrual

 

-

 

-

 

-

 

-

 

-

 

657

 

-

 

-

 

657

Total residential real estate - first mortgage

 

13,485

 

14,419

 

33,619

 

15,854

 

3,033

 

17,337

 

-

 

-

 

97,747

Residential real estate - construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Performing

 

359

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

359

     Nonaccrual

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Total residential real estate - construction

 

359

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

359

Total residential real estate

 

13,844

 

14,419

 

33,619

 

15,854

 

3,033

 

17,337

 

-

 

-

 

98,106

Consumer - home equity and lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Performing

 

74

 

53

 

142

 

66

 

167

 

1,504

 

16,939

 

707

 

19,652

     Nonaccrual

 

-

 

-

 

-

 

-

 

-

 

31

 

-

 

-

 

31

Total consumer - home equity and lines of credit

 

74

 

53

 

142

 

66

 

167

 

1,535

 

16,939

 

707

 

19,683

Consumer - other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Performing

 

73

 

46

 

-

 

7

 

-

 

8

 

-

 

-

 

134

     Nonaccrual

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Total consumer - other

 

73

 

46

 

-

 

7

 

-

 

8

 

-

 

-

 

134

Total consumer

 

147

 

99

 

142

 

73

 

167

 

1,543

 

16,939

 

707

 

19,817

Total loans

 

$53,426

 

$106,395

 

$80,293

 

$57,846

 

$14,153

 

$56,620

 

$28,274

 

$707

 

$397,714

 

Summary of Internal Risk Ratings of Loans

A summary of the credit quality indicators for commercial loans, at amortized cost, prior to the adoption of CECL is presented below:

 

 

December 31, 2022

 

 

Pass

 

 

Watch and Special Mention

 

 

Substandard

 

 

Total

 

 

(in thousands)

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

$

206,655

 

 

$

2,932

 

 

$

1,271

 

 

$

210,858

 

Land development

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

41,569

 

 

 

35

 

 

 

2,104

 

 

 

43,708

 

Total

 

$

248,224

 

 

$

2,967

 

 

$

3,375

 

 

$

254,566

 

Summary of Information Regarding the Credit Quality Indicators for Residential Real Estate and Consumer Loans

A summary of the credit quality indicators for residential real estate and consumer loans, at amortized cost, prior to the adoption of CECL is presented below:

 

 

December 31, 2022

 

 

Performing

 

 

Non-Performing

 

 

Total

 

 

(in thousands)

 

Residential real estate:

 

 

 

 

 

 

 

 

 

First mortgage

 

$

84,730

 

 

$

714

 

 

$

85,444

 

Construction

 

 

3,248

 

 

 

 

 

 

3,248

 

Consumer:

 

 

 

 

 

 

 

 

 

Home equity and lines of credit

 

 

18,535

 

 

 

55

 

 

 

18,590

 

Other

 

 

99

 

 

 

 

 

 

99

 

Total

 

$

106,612

 

 

$

769

 

 

$

107,381

 

Summary of Gross Charge-offs of Loans for Portfolio Class By Origination Year

The following table presents gross charge-offs of our loans for each portfolio class, by origination year, that occurred during 2023. See Note 1 for additional information on our charge-off policy.

 

 

For the twelve months ended December 31, 2023

 

2023

 

2022

 

2021

 

2020

 

2019

 

2018 and Prior

 

Revolving Lines of Credit

 

Revolving Lines of Credit Converted to Term Loans

 

Total Loans

 

(in thousands)

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Real estate

 

$-

 

$-

 

$-

 

$-

 

$-

 

$-

 

$-

 

$-

 

$-

     Land development

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

     Other

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Total commercial loans

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     First mortgage

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

     Construction

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Total residential real estate

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Home equity and lines of credit

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

     Other

 

1

 

3

 

1

 

1

 

-

 

4

 

-

 

-

 

10

Total consumer

 

1

 

3

 

1

 

1

 

-

 

4

 

-

 

-

 

10

Total current period charge-offs

 

$1

 

$3

 

$1

 

$1

 

$-

 

$4

 

$-

 

$-

 

$10

Schedule of Analysis of Past due Loans

An analysis of past due loans, net of amortized costs, is presented below:

 

 

December 31, 2023

 

 

Loans Past Due 30-89 Days

 

 

Loans Past Due 90+ Days

 

 

Total Past Due

 

 

Current Loans

 

 

Total Loans

 

 

(in thousands)

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

$

79

 

 

$

343

 

 

$

422

 

 

$

231,471

 

 

$

231,893

 

Land development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

47,898

 

 

 

47,898

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

 

299

 

 

 

52

 

 

 

351

 

 

 

97,396

 

 

 

97,747

 

Construction

 

 

 

 

 

 

 

 

 

 

 

359

 

 

 

359

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity and lines of credit

 

 

 

 

 

 

 

 

 

 

 

19,683

 

 

 

19,683

 

Other

 

 

 

 

 

 

 

 

 

 

 

134

 

 

 

134

 

        Total

 

 

378

 

 

 

395

 

 

$

773

 

 

$

396,941

 

 

$

397,714

 

 

 

December 31, 2022

 

 

Loans Past Due 30-89 Days

 

 

Loans Past Due 90+ Days

 

 

Total Past Due

 

 

Current Loans

 

 

Total Loans

 

 

(in thousands)

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

$

1,732

 

 

$

 

 

$

1,732

 

 

$

209,126

 

 

$

210,858

 

Land development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

43,708

 

 

 

43,708

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

 

181

 

 

 

63

 

 

 

244

 

 

 

85,200

 

 

 

85,444

 

Construction

 

 

 

 

 

 

 

 

 

 

 

3,248

 

 

 

3,248

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity and lines of credit

 

 

72

 

 

 

21

 

 

 

93

 

 

 

18,497

 

 

 

18,590

 

Other

 

 

2

 

 

 

 

 

 

2

 

 

 

97

 

 

 

99

 

        Total

 

$

1,987

 

 

$

84

 

 

$

2,071

 

 

$

359,876

 

 

$

361,947

 

Summary of Information Regarding Non-accrual Loans

The following table presents the amortized cost of our loans on nonaccrual status as of December 31, 2023 and December 31, 2022. All loans that were 90 days or more past due were on nonaccrual status as of December 31, 2023 and December 31, 2022.

 

 

December 31,
2023

 

 

December 31,
2022

 

 

(in thousands)

 

Commercial:

 

 

 

 

 

 

Real estate

 

$

422

 

 

$

 

Land development

 

 

 

 

 

 

Other

 

 

 

 

 

 

Residential real estate:

 

 

 

 

 

 

First mortgage

 

 

657

 

 

 

714

 

Construction

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

Home equity and lines of credit

 

 

31

 

 

 

55

 

Other

 

 

 

 

 

 

Total nonaccrual loans

 

$

1,110

 

 

$

769

 

Total nonaccrual loans to total loans

 

 

0.28

%

 

 

0.21

%

Total nonaccrual loans to total assets

 

 

0.20

%

 

 

0.14

%

Summary of Collateral Dependent Loans and Related ACL

The table below summarizes collateral dependent loans and the related ACL at December 31, 2023 for which the borrower is experiencing financial difficulty:

 

 

Loans

 

 

ACL

 

 

(in thousands)

 

Commercial:

 

 

 

 

 

 

Real estate

 

$

4,457

 

 

$

 

Land development

 

 

 

 

 

 

Other

 

 

1,323

 

 

 

 

Residential real estate:

 

 

 

 

 

 

First mortgage

 

 

855

 

 

 

 

Construction

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

Home equity and lines of credit

 

 

31

 

 

 

 

Other

 

 

 

 

 

 

        Total

 

$

6,666

 

 

 

 

Summary of Allowance for Loan and Lease Losses for Loans Evaluated Individually and Collectively for Impairment

A summary of loans evaluated individually and collectively for impairment, at amortized cost, and the related allowance for loan losses, prior to the adoption of CECL is presented below:

 

 

December 31, 2022

 

 

Commercial

 

 

Residential

 

 

Consumer

 

 

Total

 

 

(in thousands)

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

3,525

 

 

$

917

 

 

$

55

 

 

$

4,497

 

Collectively evaluated for impairment

 

 

251,041

 

 

 

87,775

 

 

 

18,634

 

 

 

357,450

 

Total loans

 

$

254,566

 

 

$

88,692

 

 

$

18,689

 

 

$

361,947

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

 

$

 

 

$

 

 

$

 

Collectively evaluated for impairment

 

 

1,944

 

 

 

752

 

 

 

507

 

 

 

3,203

 

Total allowance for loan losses

 

$

1,944

 

 

$

752

 

 

$

507

 

 

$

3,203

 

Summary of Information Regarding Impaired Loans

Information regarding impaired loans, at amortized cost, prior to the adoption of CECL is presented below:

 

 

As of and for the Year Ended December 31, 2022

 

 

Recorded Investment

 

 

Unpaid Principal

 

 

Reserve

 

 

Average Investment

 

 

Interest Recognized

 

 

(in thousands)

 

Impaired loans with reserve:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Land development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity and lines of credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans
with reserve

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans with no reserve:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

$

1,422

 

 

$

1,470

 

 

NA

 

 

$

3,952

 

 

$

177

 

Land development

 

 

 

 

 

 

 

NA

 

 

 

 

 

 

 

Other

 

 

2,103

 

 

 

2,103

 

 

NA

 

 

 

1,325

 

 

 

110

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

 

917

 

 

 

1,138

 

 

NA

 

 

 

1,011

 

 

 

55

 

Construction

 

 

 

 

 

 

 

NA

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity and lines of credit

 

 

55

 

 

 

60

 

 

NA

 

 

 

37

 

 

 

2

 

Other

 

 

 

 

 

 

 

NA

 

 

 

 

 

 

 

Total impaired loans
with no reserve

 

 

4,497

 

 

 

4,771

 

 

NA

 

 

 

6,325

 

 

 

344

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans

 

$

4,497

 

 

$

4,771

 

 

$

 

 

$

6,325

 

 

$

344