XML 32 R22.htm IDEA: XBRL DOCUMENT v3.24.3
LOANS RECEIVABLE AND ALLOWANCE FOR CREDIT LOSSES (Tables)
9 Months Ended
Sep. 30, 2024
LOANS RECEIVABLE AND ALLOWANCE FOR CREDIT LOSSES  
Schedule of loans receivable by loan portfolio segment and class

September 30, 

December 31, 

2024

  

2023

(dollars in thousands)

    

Amount

    

%

    

Amount

    

%

Loans Secured by Real Estate

Construction and land

$

7,292

4

$

4,636

3

Farmland

316

325

Single-family residential

99,905

48

86,887

50

Multi-family

5,059

2

5,165

3

Commercial

50,200

24

39,217

22

Total loans secured by real estate

162,772

136,230

Commercial and Industrial

Commercial and industrial

16,240

8

10,850

6

SBA guaranty

5,759

3

5,924

3

Total commercial and industrial loans

21,999

16,774

Consumer Loans

Consumer

3,168

2

2,039

1

Automobile

19,036

9

21,264

12

Total consumer loans

22,204

23,303

Loans, net of deferred fees and costs

206,975

100

176,307

100

Less: Allowance for credit losses

(2,748)

(2,157)

Loans, net

$

204,227

$

174,150

Schedule of transactions in the allowance for credit losses

Loans Secured By Real Estate

Commercial and Industrial Loans

Consumer Loans

 

September 30, 2024

Construction

Single-family

Commercial

 

(dollars in thousands)

    

and Land

Farmland

Residential

Multi-family

Commercial

    

and Industrial

SBA Guaranty

Consumer

Automobile

Total

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Balance, beginning of year

$

31

$

18

$

1,290

$

96

$

190

$

304

$

21

$

30

$

177

$

2,157

Charge-offs

(299)

(18)

 

(54)

(371)

Recoveries

 

 

 

 

 

 

 

 

132

 

57

 

189

(Release) provision for credit losses

 

2

 

(2)

 

259

 

133

 

187

 

277

 

16

 

(93)

 

(6)

 

773

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Balance, end of quarter

$

33

$

16

$

1,549

$

229

$

377

$

282

$

37

$

51

$

174

$

2,748

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Individually evaluated for impairment:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Balance in allowance

$

$

$

19

$

$

$

$

$

$

$

19

Related loan balance

 

 

 

36

 

 

 

129

 

 

 

 

165

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Collectively evaluated for impairment:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Balance in allowance

$

33

$

16

$

1,530

$

229

$

377

$

282

$

37

$

51

$

174

$

2,729

Related loan balance

 

7,292

 

316

 

99,869

 

5,059

 

50,200

 

16,111

 

5,759

 

3,168

 

19,036

 

206,810

Loans Secured By Real Estate

Commercial and Industrial Loans

Consumer Loans

 

December 31, 2023

Construction

Single-family

Commercial

 

(dollars in thousands)

    

and Land

Farmland

Residential

Multi-family

Commercial

    

and Industrial

SBA Guaranty

Consumer

Automobile

Total

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Balance, beginning of year

$

44

$

20

$

1,230

$

103

$

221

$

174

$

22

$

23

$

325

$

2,162

Charge-offs

(79)

(124)

(203)

Recoveries

 

 

 

 

 

 

 

 

1

 

101

 

102

(Release) provision for credit losses

 

(13)

 

(2)

 

60

 

(7)

 

(31)

 

130

 

(1)

 

85

 

(125)

 

96

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Balance, end of the year

$

31

$

18

$

1,290

$

96

$

190

$

304

$

21

$

30

$

177

$

2,157

 

  

 

  

 

  

 

  

 

 

  

 

  

 

  

 

  

 

  

Individually evaluated for impairment:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Balance in allowance

$

$

$

21

$

$

$

179

$

$

$

$

200

Related loan balance

 

 

30

 

 

 

299

 

 

 

 

329

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Collectively evaluated for impairment:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Balance in allowance

$

31

$

18

$

1,269

$

96

$

190

$

125

$

21

$

30

$

177

$

1,957

Related loan balance

 

4,636

 

325

 

86,857

 

5,165

 

39,217

 

10,551

 

5,924

 

2,039

 

21,264

 

175,978

Schedule of allowances for credit losses

    

September 30, 

September 30, 

(dollars in thousands)

2024

2023

Average loans

$

188,627

$

181,234

Net charge offs to average loans (annualized)

 

0.13

%  

 

0.05

%

Schedule of current period gross charge-offs by the year of origination

Gross Charge-offs

September 30, 2024

Term Loans by Origination Year

(dollars in thousands)

Revolving

    

2024

    

2023

    

2022

    

2021

    

2020

    

Prior

    

Loans

    

Total

Commercial and Industrial Loans

Commercial and industrial

$

$

$

$

299

$

$

$

$

299

Consumer Loans

Consumer

13

5

18

Automobile

38

16

54

Total gross charge-offs this period

$

$

$

13

$

299

$

38

$

21

$

$

371

Gross Charge-offs

December 31, 2023

Term Loans by Origination Year

(dollars in thousands)

Revolving

    

2023

    

2022

    

2021

    

2020

    

2019

    

Prior

    

Loans

    

Total

Consumer Loans

Consumer

$

$

$

$

$

$

79

$

$

79

Automobile

47

43

27

7

124

Total gross charge-offs this period

$

$

$

47

$

43

$

27

$

86

$

$

203

Schedule of reserve for unfunded commitments

Nine Months Ended

September 30, 

(dollars in thousands)

    

2024

    

2023

Beginning balance

 

$

473

 

$

477

Reduction of unfunded reserve

(157)

(52)

Provisions charged to operations

281

23

Ending balance

 

$

597

 

$

448

Schedule of current, past due, and non-accrual loans by categories of loans and restructured loans

At September 30, 2024

90 Days or

(dollars in thousands)

30-89 Days

More and

    

Current

    

Past Due

    

Still Accruing

    

Nonaccrual

    

Total

Loans Secured by Real Estate

Construction and land

$

7,292

$

$

$

$

7,292

Farmland

 

316

 

 

 

 

316

Single-family residential

99,718

86

101

99,905

Multi-family

5,059

5,059

Commercial

49,970

101

129

50,200

Total loans secured by real estate

 

162,355

 

187

 

 

230

 

162,772

Commercial and Industrial

Commercial and industrial

16,240

16,240

SBA guaranty

5,287

472

5,759

Total commercial and industrial loans

21,527

472

21,999

Consumer Loans

Consumer

3,168

3,168

Automobile

18,802

171

63

19,036

Total consumer loans

 

21,970

 

171

 

 

63

 

22,204

$

205,852

$

830

$

$

293

$

206,975

At December 31, 2023

90 Days or

(dollars in thousands)

30-89 Days

More and

    

Current

    

Past Due

    

Still Accruing

    

Nonaccrual

    

Total

Loans Secured by Real Estate

Construction and land

$

4,636

$

$

$

$

4,636

Farmland

 

325

 

 

 

 

325

Single-family residential

86,233

509

145

86,887

Multi-family

5,165

5,165

Commercial

39,217

39,217

Total loans secured by real estate

 

135,576

 

509

 

 

145

 

136,230

Commercial and Industrial

Commercial and industrial

10,551

299

10,850

SBA guaranty

5,924

5,924

Total commercial and industrial loans

16,475

299

16,774

Consumer Loans

Consumer

1,981

58

2,039

Automobile

20,794

387

83

21,264

Total consumer loans

 

22,775

 

445

 

 

83

 

23,303

$

174,826

$

954

$

$

527

$

176,307

Summary of the recorded investment amount and related allowance for losses of the Bank's impaired loans

September 30, 2024

    

    

Unpaid

Interest

Average

(dollars in thousands)

Recorded

Principal

Income

Specific

Recorded

Investment

Balance

Recognized

Reserve

Investment

Impaired loans with specific reserves:

 

  

 

  

 

  

 

  

 

  

Loans Secured by Real Estate

Construction and land

$

$

$

$

$

Farmland

 

 

 

 

 

Single-family residential

 

8

 

27

 

3

 

19

 

48

Multi-family

Commercial

Total loans secured by real estate

8

27

3

19

48

Commercial and Industrial

Commercial and industrial

SBA guaranty

Total commercial and industrial loans

Consumer Loans

Consumer

Automobile

Total consumer loans

Total impaired loans with specific reserves

$

8

$

27

$

3

$

19

$

48

Impaired loans with no specific reserve:

 

  

 

 

  

 

  

 

  

Loans Secured by Real Estate

Construction and land

$

$

$

$

n/a

$

Farmland

 

 

 

 

n/a

 

Single-family residential

 

74

 

74

 

8

 

n/a

 

91

Multi-family

n/a

Commercial

129

129

7

n/a

138

Total loans secured by real estate

203

203

15

229

Commercial and Industrial

Commercial and industrial

n/a

SBA guaranty

n/a

Total commercial and industrial loans

Consumer Loans

Consumer

n/a

Automobile

92

92

4

n/a

85

Total consumer loans

92

92

4

n/a

85

Total impaired loans with no specific reserve

$

295

$

295

$

19

$

$

314

December 31, 2023

    

    

Unpaid

Interest

Average

(dollars in thousands)

Recorded

Principal

Income

Specific

Recorded

Investment

Balance

Recognized

Reserve

Investment

Impaired loans with specific reserves:

 

  

 

  

 

  

 

  

 

  

Loans Secured by Real Estate

Construction and land

$

$

$

$

$

Farmland

 

 

 

 

 

Single-family residential

 

9

 

30

 

4

 

21

 

48

Multi-family

Commercial

Total loans secured by real estate

9

30

4

21

48

Commercial and Industrial

Commercial and industrial

120

299

179

499

SBA guaranty

Total commercial and industrial loans

120

299

179

499

Consumer Loans

Consumer

Automobile

Total consumer loans

Total impaired loans with specific reserves

$

129

$

329

$

4

$

200

$

547

Impaired loans with no specific reserve:

 

  

 

  

 

  

 

  

 

  

Loans Secured by Real Estate

Construction and land

$

$

$

$

n/a

$

Farmland

 

 

 

 

n/a

 

Single-family residential

 

115

 

115

 

5

 

n/a

 

130

Multi-family

n/a

Commercial

n/a

Total loans secured by real estate

115

115

5

130

Commercial and Industrial

Commercial and industrial

n/a

SBA guaranty

n/a

Total commercial and industrial loans

Consumer Loans

Consumer

n/a

Automobile

154

154

6

n/a

104

Total consumer loans

154

154

6

n/a

104

Total impaired loans with no specific reserve

$

269

$

269

$

11

$

$

234

Schedule of allowance for loan loss and the unearned income on loans

September 30, 

December 31, 

(dollars in thousands)

    

2024

2023

 

Restructured loans to borrowers with financial difficulty

 

$

27

$

30

Non-accrual and 90+ days past due and still accruing loans to average loans

0.14

%  

0.29

%

Allowance for credit losses to nonaccrual & 90+ days past due and still accruing loans

937.5

%  

409.3

%

Schedule of non accrual loans

Commercial and

 

Loans Secured By Real Estate

Industrial Loans

Consumer Loans

Single-family

Commercial

 

(dollars in thousands)

Residential

Commercial

    

and Industrial

    

SBA Guaranty

    

Consumer

    

Automobile

Total

  

 

  

 

  

 

  

 

  

 

  

 

  

December 31, 2022

$

104

$

$

299

$

$

$

85

$

488

Transfers into nonaccrual

307

145

452

Loans paid down/payoffs

(262)

 

 

 

 

 

(24)

 

(286)

Loans returned to accrual status

 

(16)

(16)

Loans charged off

 

 

 

 

 

 

(57)

 

(57)

 

 

 

 

 

 

 

September 30, 2023

$

149

$

$

299

$

$

$

133

$

581

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

December 31, 2023

$

145

$

$

299

$

$

$

83

$

527

Transfers into nonaccrual

141

50

191

Loans paid down/payoffs

 

(44)

 

(12)

 

 

 

 

(30)

 

(86)

Loans returned to accrual status

Loans charged off

 

 

 

(299)

 

 

 

(40)

 

(339)

September 30, 2024

$

101

$

129

$

$

$

$

63

$

293

Schedule of company's credit quality indicators by loan portfolio segment

Loans Secured By Real Estate

Commercial and Industrial Loans

Consumer Loans

 

September 30, 2024

Construction

Single-family

Commercial

 

(dollars in thousands)

and Land

Farmland

Residential

Multi-family

Commercial

    

and Industrial

SBA Guaranty

Consumer

Automobile

Total

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

7,292

$

316

$

99,804

$

5,059

$

50,071

$

16,240

$

5,759

$

3,168

$

18,944

$

206,653

Special mention

Substandard

101

129

92

322

Doubtful

Loss

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

$

7,292

$

316

$

99,905

$

5,059

$

50,200

$

16,240

$

5,759

$

3,168

$

19,036

$

206,975

Nonaccrual

$

$

$

101

$

$

129

$

$

$

$

63

$

293

Restructured loans to borrowers with financial difficulty

$

$

$

27

$

$

$

$

$

$

$

27

Number restructured loans to borrowers with financial difficulty

1

1

Non-performing restructured loans to borrowers with financial difficulty

$

$

$

27

$

$

$

$

$

$

$

27

Number of non-performing restructured loan accounts

1

1

Loans Secured By Real Estate

Commercial and Industrial Loans

Consumer Loans

 

December 31, 2023

Construction

Single-family

Commercial

 

(dollars in thousands)

    

and Land

Farmland

Residential

Multi-family

Commercial

    

and Industrial

SBA Guaranty

Consumer

Automobile

Total

 

Pass

$

4,636

$

325

$

86,742

$

5,165

$

39,217

$

10,551

$

5,924

$

2,039

$

21,110

$

175,709

Special mention

Substandard

145

299

154

598

Doubtful

Loss

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

$

4,636

$

325

$

86,887

$

5,165

$

39,217

$

10,850

$

5,924

$

2,039

$

21,264

$

176,307

Nonaccrual

$

$

$

145

$

$

$

299

$

$

$

83

$

527

Restructured loans to borrowers with financial difficulty

$

$

$

30

$

$

$

$

$

$

$

30

Number restructured loans to borrowers with financial difficulty

1

1

Non-performing restructured loans to borrowers with financial difficulty

$

$

$

30

$

$

$

$

$

$

$

30

Number of non-performing restructured loan accounts

1

1