XML 50 R38.htm IDEA: XBRL DOCUMENT v3.25.1
Loans and Related Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2024
Loans And Related Allowances For Loan Losses [Abstract]  
Loan Portfolio Segments

(in thousands)

    

Commercial
Real Estate

    

Acquisition
and
Development

    

Commercial
and
Industrial

    

Residential
Mortgage

    

Consumer

    

Total

December 31, 2024

Individually evaluated for impairment

$

574

$

$

2,048

$

1,810

$

$

4,432

Collectively evaluated for impairment

525,790

95,314

285,486

517,005

52,766

1,476,361

Total loans

$

526,364

$

95,314

$

287,534

$

518,815

$

52,766

$

1,480,793

December 31, 2023

Individually evaluated for impairment

$

826

$

$

$

2,137

$

$

2,963

Collectively evaluated for impairment

492,877

77,060

274,604

497,734

61,429

1,403,704

Total loans

$

493,703

$

77,060

$

274,604

$

499,871

$

61,429

$

1,406,667

Changes in Dollar Amount of Loans Outstanding to Officers, Directors and their Associates

(in thousands)

    

2024

Balance at January 1

$

5,346

Loans or advances

171

Repayments

(809)

Balance at December 31

$

4,708

Loan Portfolio Summarized by the Past Due Status

(in thousands)

    

Current

    

30-59 Day
Past Due

    

60-89 Days
Past Due

    

90 Days+
Past Due

    

Total
Past Due
and still
accruing

    

Non-
Accrual

    

Total Loans

December 31, 2024

Commercial real estate

Non owner-occupied

$

296,259

$

$

$

$

$

$

296,259

All other CRE

228,875

257

317

574

656

230,105

Acquisition and development

1-4 family residential construction

16,630

16,630

All other A&D

78,588

14

14

82

78,684

Commercial and industrial

285,675

21

21

1,838

287,534

Residential mortgage

Residential mortgage - term

447,161

66

2,411

504

2,981

2,100

452,242

Residential mortgage – home equity

65,824

371

228

69

668

81

66,573

Consumer

52,117

364

83

28

475

174

52,766

Total

$

1,471,129

$

1,058

$

2,757

$

918

$

4,733

$

4,931

$

1,480,793

December 31, 2023

Commercial real estate

Non owner-occupied

$

296,343

$

$

$

$

$

227

$

296,570

All other CRE

196,123

411

411

599

197,133

Acquisition and development

1-4 family residential construction

18,224

18,224

All other A&D

58,723

113

58,836

Commercial and industrial

274,465

120

19

139

274,604

Residential mortgage

Residential mortgage - term

433,878

130

717

384

1,231

2,720

437,829

Residential mortgage – home equity

61,021

520

158

75

753

268

62,042

Consumer

60,576

463

277

84

824

29

61,429

Total

$

1,399,353

$

1,644

$

1,171

$

543

$

3,358

$

3,956

$

1,406,667

Schedule of amortized cost basis of collateral-dependent individually evaluated loans

December 31, 2024

(in thousands)

    

Real Estate

    

Non-Accrual Loans with No Allowance

Commercial real estate

$

574

$

574

Residential mortgage

1,810

1,810

Total Loans

$

2,384

$

2,384

Allowance for Loan Losses Summarized by Loan Portfolio Segments

(in thousands)

Commercial
Real Estate

    

Acquisition
and
Development

    

Commercial
and
Industrial

    

Residential
Mortgage

    

Consumer

    

Unallocated

    

Total

Beginning balance at January 1, 2024

$

5,120

$

940

$

3,717

$

6,774

$

929

$

$

17,480

Loan charge-offs

(1,610)

(45)

(1,369)

(3,024)

Recoveries collected

82

52

212

75

364

785

Credit loss expense/(credit)

70

(83)

1,886

206

850

2,929

ACL balance at December 31, 2024

$

5,272

$

909

$

4,205

$

7,010

$

774

$

$

18,170

Beginning balance at January 1, 2023 prior to adoption of ASC 326

$

6,345

$

979

$

2,845

$

3,160

$

877

$

430

$

14,636

Impact of adopting ASC 326

(1,143)

(15)

1,334

2,112

208

(430)

2,066

Charge-offs

(87)

(423)

(55)

(874)

(1,439)

Recoveries

7

11

186

73

240

517

Loan loss (credit)/expense

(2)

(35)

(225)

1,484

478

1,700

ACL balance at December 31, 2023

$

5,120

$

940

$

3,717

$

6,774

$

929

$

$

17,480

Classes of the Loan Portfolio Summarized by the Aggregate Risk Rating

Total

2019 and

Portfolio

(in thousands)

    

2024

    

2023

    

2022

    

2021

    

2020

    

Prior

    

Revolving

    

Loans

December 31, 2024

Commercial real estate:

Non-owner-occupied

Pass

$

22,807

$

23,454

$

73,649

$

28,941

$

52,080

$

89,977

$

1,960

$

292,868

Special Mention

706

706

Substandard

2,685

2,685

Total non-owner occupied

22,807

23,454

73,649

28,941

52,786

92,662

1,960

296,259

Current period gross charge-offs

All other CRE

Pass

42,855

32,599

29,951

24,073

16,842

72,630

4,535

223,485

Special Mention

199

199

Substandard

994

1,744

3,453

230

6,421

Total all other CRE

43,849

32,599

29,951

25,817

17,041

76,083

4,765

230,105

Current period gross charge-offs

Acquisition and development:

1-4 family residential construction

Pass

11,686

3,317

1,627

16,630

Special Mention

Substandard

Total acquisition and development

11,686

3,317

1,627

16,630

Current period gross charge-offs

All other A&D

Pass

23,304

24,114

10,672

1,848

1,773

9,230

7,661

78,602

Special Mention

Substandard

82

82

Total all other A&D

23,304

24,114

10,672

1,848

1,773

9,312

7,661

78,684

Current period gross charge-offs

Commercial and industrial:

Pass

35,898

29,786

65,663

17,558

6,777

13,758

75,440

244,880

Special Mention

4,250

13,000

3,500

1,842

9,084

31,676

Substandard

122

1,209

680

6,562

692

1,713

10,978

Total commercial and industrial

40,270

42,786

70,372

18,238

15,181

14,450

86,237

287,534

Current period gross charge-offs

465

125

892

41

87

1,610

Residential mortgage:

Residential mortgage - term

Pass

32,582

70,643

91,775

78,892

35,790

133,725

1,235

444,642

Special Mention

684

840

1,524

Substandard

60

1,054

4,923

39

6,076

Total residential mortgage - term

32,582

70,643

92,519

80,786

35,790

138,648

1,274

452,242

Current period gross charge-offs

30

30

Residential mortgage - home equity

Pass

171

803

3,948

696

361

622

59,307

65,908

Special Mention

Substandard

33

12

620

665

Total residential mortgage - home equity

171

803

3,948

696

394

634

59,927

66,573

Current period gross charge-offs

15

15

Consumer:

Pass

11,132

10,945

6,312

3,525

1,091

16,593

2,833

52,431

Special Mention

Substandard

3

177

100

24

25

4

2

335

Total consumer

11,135

11,122

6,412

3,549

1,116

16,597

2,835

52,766

Current period gross charge-offs

204

314

109

64

23

655

1,369

Total Portfolio Loans

Pass

180,435

195,661

281,970

155,533

114,714

336,535

154,598

1,419,446

Special Mention

4,250

13,000

4,184

840

2,747

9,084

34,105

Substandard

1,119

177

1,369

3,502

6,620

11,851

2,604

27,242

Total Portfolio Loans

$

185,804

$

208,838

$

287,523

$

159,875

$

124,081

$

348,386

$

166,286

$

1,480,793

Current YTD Period:

Current period gross charge-offs

$

669

$

314

$

249

$

956

$

64

$

772

$

$

3,024

Total

2018 and

Portfolio

(in thousands)

    

2023

    

2022

    

2021

    

2020

    

2019

    

Prior

    

Revolving

    

Loans

December 31, 2023

Commercial real estate:

Non-owner-occupied

Pass

$

23,511

$

65,878

$

30,332

$

54,270

$

40,575

$

65,134

$

1,138

$

280,838

Special Mention

4,331

4,331

Substandard

11,401

11,401

Total non-owner occupied

23,511

65,878

30,332

54,270

40,575

80,866

1,138

296,570

Current period gross charge-offs

87

87

All other CRE

Pass

30,130

27,379

27,042

20,691

22,879

60,054

4,495

192,670

Special Mention

644

644

Substandard

1,847

1,372

600

3,819

Total all other CRE

30,130

27,379

27,042

21,335

24,726

61,426

5,095

197,133

Current period gross charge-offs

Acquisition and development:

1-4 family residential construction

Pass

13,745

3,446

1,033

18,224

Special Mention

Substandard

Total acquisition and development

13,745

3,446

1,033

18,224

Current period gross charge-offs

All other A&D

Pass

12,184

25,099

2,966

3,046

1,301

9,946

4,181

58,723

Special Mention

Substandard

113

113

Total all other A&D

12,184

25,099

2,966

3,046

1,301

10,059

4,181

58,836

Current period gross charge-offs

Commercial and industrial:

Pass

52,004

66,559

24,387

11,753

8,872

10,052

78,992

252,619

Special Mention

558

558

Substandard

9,352

1,854

6,806

98

837

2,480

21,427

Total commercial and industrial

52,562

75,911

26,241

18,559

8,970

10,889

81,472

274,604

Current period gross charge-offs

100

103

35

166

19

423

Residential mortgage:

Residential mortgage - term

Pass

51,625

94,723

88,835

38,228

25,375

130,402

1,577

430,765

Special Mention

Substandard

138

929

17

98

5,825

57

7,064

Total residential mortgage - term

51,625

94,861

89,764

38,245

25,473

136,227

1,634

437,829

Current period gross charge-offs

13

13

Residential mortgage - home equity

Pass

1,127

4,657

864

475

286

489

53,467

61,365

Special Mention

Substandard

38

16

623

677

Total residential mortgage - home equity

1,127

4,657

864

513

286

505

54,090

62,042

Current period gross charge-offs

42

42

Consumer:

Pass

18,299

10,616

6,361

2,206

510

20,365

2,873

61,230

Special Mention

Substandard

14

35

113

23

6

2

6

199

Total consumer

18,313

10,651

6,474

2,229

516

20,367

2,879

61,429

Current period gross charge-offs

236

223

74

8

4

329

874

Total Portfolio Loans

Pass

202,625

298,357

180,787

130,669

99,798

296,442

147,756

1,356,434

Special Mention

558

644

4,331

5,533

Substandard

14

9,525

2,896

6,884

2,049

19,566

3,766

44,700

Total Portfolio Loans

$

203,197

$

307,882

$

183,683

$

138,197

$

101,847

$

320,339

$

151,522

$

1,406,667

Current YTD Period:

Current period gross charge-offs

$

336

$

326

$

109

$

174

$

4

$

490

$

$

1,439

Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past.

The following tables present loan balances by year of origination segregated by performing and non-performing loans for the periods presented:

2019 and

Portfolio

(in thousands)

    

2024

    

2023

    

2022

    

2021

    

2020

    

Prior

    

Revolving

    

Loans

December 31, 2024

Commercial real estate:

Non-owner-occupied

Performing

$

22,807

$

23,454

$

73,649

$

28,941

$

52,786

$

92,662

$

1,960

$

296,259

Nonperforming

Total non-owner occupied

22,807

23,454

73,649

28,941

52,786

92,662

1,960

296,259

All other CRE

Performing

43,849

32,599

29,951

25,500

17,041

75,427

4,765

229,132

Nonperforming

317

656

973

Total all other CRE

43,849

32,599

29,951

25,817

17,041

76,083

4,765

230,105

Acquisition and development:

1-4 family residential construction

Performing

11,686

3,317

1,627

16,630

Nonperforming

Total acquisition and development

11,686

3,317

1,627

16,630

All other A&D

Performing

23,304

24,114

10,672

1,848

1,773

9,230

7,661

78,602

Nonperforming

82

82

Total all other A&D

23,304

24,114

10,672

1,848

1,773

9,312

7,661

78,684

Commercial and industrial:

Performing

40,270

42,786

69,180

17,592

15,181

14,450

86,237

285,696

Nonperforming

1,192

646

1,838

Total commercial and industrial

40,270

42,786

70,372

18,238

15,181

14,450

86,237

287,534

Residential mortgage:

Residential mortgage - term

Performing

32,582

70,643

92,519

80,661

35,790

136,184

1,259

449,638

Nonperforming

125

2,464

15

2,604

Total residential mortgage - term

32,582

70,643

92,519

80,786

35,790

138,648

1,274

452,242

Residential mortgage - home equity

Performing

171

803

3,948

696

361

634

59,810

66,423

Nonperforming

33

117

150

Total residential mortgage - home equity

171

803

3,948

696

394

634

59,927

66,573

Consumer:

Performing

11,135

11,008

6,378

3,549

1,116

16,543

2,835

52,564

Nonperforming

114

34

54

202

Total consumer

11,135

11,122

6,412

3,549

1,116

16,597

2,835

52,766

Total Portfolio Loans

Performing

185,804

208,724

286,297

158,787

124,048

345,130

166,154

1,474,944

Nonperforming

114

1,226

1,088

33

3,256

132

5,849

Total Portfolio Loans

$

185,804

$

208,838

$

287,523

$

159,875

$

124,081

$

348,386

$

166,286

$

1,480,793

Total

2018 and

Portfolio

(in thousands)

    

2023

    

2022

    

2021

    

2020

    

2019

    

Prior

    

Revolving

    

Loans

December 31, 2023

Commercial real estate:

Non-owner-occupied

Performing

$

23,511

$

65,878

$

30,332

$

54,270

$

40,575

$

80,639

$

1,138

$

296,343

Nonperforming

227

227

Total non-owner occupied

23,511

65,878

30,332

54,270

40,575

80,866

1,138

296,570

All other CRE

Performing

30,130

27,379

27,042

21,335

24,726

60,827

5,095

196,534

Nonperforming

599

599

Total all other CRE

30,130

27,379

27,042

21,335

24,726

61,426

5,095

197,133

Acquisition and development:

1-4 family residential construction

Performing

13,745

3,446

1,033

18,224

Nonperforming

Total acquisition and development

13,745

3,446

1,033

18,224

All other A&D

Performing

12,184

25,099

2,966

3,046

1,301

9,946

4,181

58,723

Nonperforming

113

113

Total all other A&D

12,184

25,099

2,966

3,046

1,301

10,059

4,181

58,836

Commercial and industrial:

Performing

52,562

75,911

26,241

18,559

8,970

10,889

81,472

274,604

Nonperforming

Total commercial and industrial

52,562

75,911

26,241

18,559

8,970

10,889

81,472

274,604

Residential mortgage:

Residential mortgage - term

Performing

51,625

94,722

89,629

38,245

25,375

133,526

1,603

434,725

Nonperforming

139

135

98

2,701

31

3,104

Total residential mortgage - term

51,625

94,861

89,764

38,245

25,473

136,227

1,634

437,829

Residential mortgage - home equity

Performing

1,127

4,657

864

475

286

488

53,802

61,699

Nonperforming

38

17

288

343

Total residential mortgage - home equity

1,127

4,657

864

513

286

505

54,090

62,042

Consumer:

Performing

18,304

10,616

6,405

2,229

516

20,367

2,879

61,316

Nonperforming

9

35

69

113

Total consumer

18,313

10,651

6,474

2,229

516

20,367

2,879

61,429

Total Portfolio Loans

Performing

203,188

307,708

183,479

138,159

101,749

316,682

151,203

1,402,168

Nonperforming

9

174

204

38

98

3,657

319

4,499

Total Portfolio Loans

$

203,197

$

307,882

$

183,683

$

138,197

$

101,847

$

320,339

$

151,522

$

1,406,667

Troubled Debt Restructuring

(in thousands)

Term Extension

Percentage of Total Loan Type

Weighted Average Term and Principal Payment Extension

Year Ended December 31, 2024

Owner-occupied commercial real estate

$

884

0.38%

12 months

Commercial and industrial

122

0.04%

60 months

Total

$

1,006