XML 42 R31.htm IDEA: XBRL DOCUMENT v3.25.1
Loans and Allowance for Credit Losses - Loans (Tables)
12 Months Ended
Dec. 31, 2024
Loans and Allowance for Credit Losses - Loans  
Schedule of loans receivable by loan portfolio segment and class

    

December 31,

(dollars in thousands)

2024

2023

Loans Secured by Real Estate

Construction and land

$

8,882

$

4,636

Farmland

315

325

Single-family residential

98,993

86,887

Multi-family

5,022

5,165

Commercial

48,726

39,217

Total loans secured by real estate

161,938

136,230

Commercial and Industrial

Commercial and industrial

16,705

10,850

SBA guaranty

 

5,691

 

5,924

Total commercial and industrial loans

22,396

16,774

Consumer Loans

Consumer

 

2,880

 

2,039

Automobile

 

18,005

 

21,264

Total consumer loans

 

20,885

 

23,303

Loans, net of deferred fees and costs

205,219

176,307

Less: Allowance for credit losses

(2,839)

(2,157)

Loans, net

$

202,380

$

174,150

Schedule of activity due from directors and other related parties

    

December 31,

(dollars in thousands)

2024

2023

Balance at beginning of year

$

150

$

Additions

 

2,600

 

150

Repayments

 

(29)

 

Reduction due to retirement

(150)

Balance at end of year

$

2,571

$

150

Schedule of transactions in the allowance for credit losses

Loans Secured By Real Estate

Commercial and Industrial Loans

Consumer Loans

 

December 31, 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)

(67)

(384)

Recoveries

 

 

 

 

 

 

 

 

133

 

89

 

222

Provision (release) for credit losses

 

9

 

(2)

 

239

 

128

 

317

 

(32)

 

316

 

(100)

 

(31)

 

844

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Balance, end of year

$

40

$

16

$

1,529

$

224

$

507

$

272

$

38

$

45

$

168

$

2,839

 

  

 

  

 

  

 

  

 

 

  

 

  

 

  

 

  

 

  

Individually evaluated for impairment:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Balance in allowance

$

$

$

18

$

$

$

121

$

$

$

$

139

Related loan balance

 

 

 

26

 

 

 

773

 

 

 

 

799

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Collectively evaluated for impairment:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Balance in allowance

$

40

$

16

$

1,511

$

224

$

507

$

151

$

38

$

45

$

168

$

2,700

Related loan balance

 

8,882

 

315

 

98,967

 

5,022

 

48,726

 

15,932

 

5,691

 

2,880

 

18,005

 

204,420

    

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 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 current period gross charge-offs by the year of origination

Gross Charge-offs

December 31, 2024

Term Loans by Origination Year

Revolving

(dollars in thousands)

2024

2023

2022

2021

2020

Prior

Loans

Total

Commercial and Industrial Loans

$

$

$

$

299

$

$

$

$

299

Consumer Loans

Consumer

$

$

13

$

$

$

5

$

18

Automobile

51

16

67

Total consumer

13

51

21

85

Total gross charge-offs this period

$

$

$

13

$

299

$

51

$

21

$

$

384

Schedule of non accrual loans

Loans Secured By Real Estate

Commercial and Industrial Loans

Consumer Loans

Single-family

Commercial

Residential

Multi-family

Commercial

and Industrial

    

SBA Guaranty

    

Consumer

Automobile

Total

(dollars in thousands)

  

 

  

 

  

 

  

 

  

 

  

  

December 31, 2022

$

104

$

$

$

299

$

$

$

85

$

488

Transfers into nonaccrual

307

 

 

 

 

 

 

175

 

482

Loans paid down/payoffs

(266)

$

$

(35)

(301)

Loans returned to accrual status

 

(18)

(18)

Loans charged off

 

 

 

 

 

 

 

(124)

 

(124)

 

December 31, 2023

$

145

$

$

$

299

$

$

$

83

$

527

Transfers into nonaccrual

 

52

 

 

140

 

 

 

 

93

 

285

Loans paid down/payoffs

(48)

$

(16)

(35)

(99)

Loans returned to accrual status

(1)

(1)

Loans charged off

 

 

 

 

(299)

 

 

 

(53)

 

(352)

December 31, 2024

$

149

$

$

124

$

$

$

$

87

$

360

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

Loans Secured By Real Estate

Commercial and Industrial Loans

Consumer Loans

 

December 31, 2024

Construction

Single-family

Commercial

 

(dollars in thousands)

    

and Land

Farmland

Residential

Multi-family

Commercial

    

and Industrial

SBA Guaranty

Consumer

Automobile

Total

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

8,882

$

315

$

98,844

$

5,022

$

47,829

$

16,705

$

5,219

$

2,880

$

17,918

$

203,614

Special mention

472

472

Substandard

149

897

87

1,133

Doubtful

Loss

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

$

8,882

$

315

$

98,993

$

5,022

$

48,726

$

16,705

$

5,691

$

2,880

$

18,005

$

205,219

Nonaccrual

$

$

$

149

$

$

124

$

$

$

$

87

$

360

Restructured loans to borrowers with financial difficulty

$

$

$

26

$

$

$

$

$

$

$

26

Number restructured loans to borrowers with financial difficulty

1

1

Non-performing restructured loans to borrowers with financial difficulty

$

$

$

26

$

$

$

$

$

$

$

26

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

$

86,743

$

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

Schedule of information about credit quality indicators

Origination Year

December 31, 2024

2024

2023

2022

2021

2020

Prior

Total

(dollars in thousands)

Loans Secured By Real Estate:

  

  

  

  

  

  

  

Pass

$

37,899

$

14,919

$

13,565

$

14,959

$

8,287

$

71,263

$

160,892

Special mention

Substandard

773

773

Nonaccrual

273

273

Doubtful

Loss

$

37,899

$

14,919

$

13,565

$

14,959

$

8,287

$

72,309

$

161,938

Commercial and Industrial Loans:

  

  

  

  

  

  

  

Pass

$

5,734

$

3,493

$

903

$

301

$

3,434

$

8,059

$

21,924

Special mention

472

472

Substandard

Nonaccrual

Doubtful

Loss

$

5,734

$

3,493

$

903

$

301

$

3,434

$

8,531

$

22,396

Consumer Loans:

  

  

  

  

  

  

  

Pass

$

7,917

$

1,786

$

3,128

$

3,174

$

1,721

$

3,072

$

20,798

Special mention

Substandard

Nonaccrual

40

34

12

1

87

Doubtful

Loss

$

7,917

$

1,786

$

3,168

$

3,208

$

1,733

$

3,073

$

20,885

Origination Year

December 31, 2023

2023

2022

2021

2020

2019

Prior

Total

(dollars in thousands)

Loans Secured By Real Estate:

  

  

  

  

  

  

  

Pass

$

15,316

$

12,507

$

16,675

$

9,739

$

9,457

$

72,391

$

136,085

Special mention

Substandard

Nonaccrual

145

145

Doubtful

Loss

$

15,316

$

12,507

$

16,675

$

9,739

$

9,457

$

72,536

$

136,230

Commercial and Industrial Loans:

  

  

  

  

  

  

  

Pass

$

3,515

$

1,099

$

153

$

3,834

$

711

$

7,163

$

16,475

Special mention

Substandard

Nonaccrual

299

299

Doubtful

Loss

$

3,515

$

1,099

$

452

$

3,834

$

711

$

7,163

$

16,774

Consumer Loans:

  

  

  

  

  

  

  

Pass

$

2,140

$

4,598

$

5,697

$

3,364

$

3,481

$

3,940

$

23,220

Special mention

Substandard

Nonaccrual

27

40

9

7

83

Doubtful

Loss

$

2,140

$

4,625

$

5,737

$

3,373

$

3,481

$

3,947

$

23,303

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

90 Days or

30-89 Days

More and

December 31, 2024

    

Current

    

Past Due

    

Still Accruing

    

Nonaccrual

    

Total

(dollars in thousands)

Loans Secured by Real Estate

Construction and land

$

8,882

$

$

$

$

8,882

Farmland

315

315

Single-family residential

97,742

1,102

149

98,993

Multi-family

 

5,022

 

 

 

 

5,022

Commercial

48,602

124

48,726

Total loans secured by real estate

160,563

1,102

273

161,938

Commercial and Industrial

Commercial and industrial

16,233

472

16,705

SBA guaranty

5,691

5,691

Total commercial and industrial loans

21,924

472

22,396

Consumer Loans

Consumer

2,879

1

2,880

Automobile

17,613

305

87

18,005

Total consumer loans

20,492

306

87

20,885

$

202,979

$

1,880

$

$

360

$

205,219

90 Days or

30-89 Days

More and

December 31, 2023

    

Current

    

Past Due

    

Still Accruing

    

Nonaccrual

    

Total

(dollars in thousands)

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

Unpaid

    

Interest

    

    

Average

December 31, 2024

Recorded

Principal

Income

Specific

Recorded

(dollars in thousands)

Investment

Balance

Recognized

Reserve

Investment

Impaired loans with specific reserves:

 

  

 

  

 

  

 

  

 

  

Loans Secured by Real Estate

Construction and land

$

$

$

$

$

Farmland

 

 

 

 

 

Single-family residential

 

8

 

26

 

4

 

18

 

48

Multi-family

Commercial

652

773

121

2,270

Total loans secured by real estate

660

799

4

139

2,318

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

$

660

$

799

$

4

$

139

$

2,318

Impaired loans with no specific reserve:

 

  

 

  

 

  

 

  

 

  

Loans Secured by Real Estate

Construction and land

$

$

$

$

n/a

$

Farmland

 

 

 

 

n/a

 

Single-family residential

 

123

 

123

 

12

 

n/a

 

91

Multi-family

n/a

Commercial

125

125

8

n/a

138

Total loans secured by real estate

248

248

20

229

Commercial and Industrial

Commercial and industrial

n/a

SBA guaranty

n/a

Total commercial and industrial loans

Consumer Loans

Consumer

n/a

Automobile

86

86

6

n/a

102

Total consumer loans

86

86

6

n/a

102

Total impaired loans with no specific reserve

$

334

$

334

$

26

$

$

331

    

    

Unpaid

    

Interest

    

    

Average

December 31, 2023

Recorded

Principal

Income

Specific

Recorded

(dollars in thousands)

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