Loans, Allowance For Credit Losses And OREO (Tables)

3 Months Ended

Mar. 31, 2023

Loans, allowance for credit losses and OREO [Abstract]


	As of
	March 31, 2023
Commercial	$ 71,652
Commercial Real Estate:
Commercial Mortgages-Owner Occupied	131,171
Commercial Mortgages-Non-Owner Occupied	180,053
Commercial Construction/Land	23,472
Consumer
Consumer Open-End	50,449
Consumer Closed-End	27,285
Residential:
Residential Mortgages	101,688
Residential Consumer Construction/Land	40,168

Total loans	$ 625,938

Less allowance for credit losses	7,715

Net loans	$ 618,223

	As of
	December 31, 2022
Commercial	$ 95,885
Commercial Real Estate:
Commercial Mortgages-Owner Occupied	135,189
Commercial Mortgages-Non-Owner Occupied	206,701
Commercial Construction	12,135
Consumer
Consumer Unsecured	2,828
Consumer Secured	95,131
Residential:
Residential Mortgages	43,049
Residential Consumer Construction	20,707

Total loans	$ 611,625

Less allowance for credit losses	6,259

Net loans	$ 605,366

(1)Includes net deferred costs of $1,054 and $1,114 as of March 31, 2023 and December 31, 2022, respectively.

Amortized Cost Basis of Collateral Dependent Loans


Collateral Dependent Loans	March 31, 2023
(dollars in thousands)	Business/Other Assets	Real Estate
Commercial	$ 346	$ -
Commercial Real Estate	-	3,633
Consumer	-	399
Residential	-	1,339
Total	$ 346	$ 5,371

Impaired Loans



		Impaired Loans
		(dollars in thousands)
		As of and For the Year Ended December 31, 2022
			Unpaid		Average	Interest
		Recorded	Principal	Related	Recorded	Income
2022		Investment (1)	Balance	Allowance	Investment	Recognized
With No Related Allowance Recorded:
	Commercial	$ -	$ -	$ -	9	-
	Commercial Real Estate
	Commercial Mortgages-Owner Occupied	554	581	-	1,573	48
	Commercial Mortgage Non-Owner Occupied	518	526	-	310	23
	Commercial Construction	-	-	-	-	-
	Consumer
	Consumer Unsecured	-	-	-	-	-
	Consumer Secured	249	249	-	154	12
	Residential
	Residential Mortgages	1,345	1,428	-	1,331	54
	Residential Consumer Construction	-	-	-	-	-

With an Allowance Recorded:
	Commercial	$ -	$ -	$ -	-	-
	Commercial Real Estate
	Commercial Mortgages-Owner Occupied	-	-	-	-	-
	Commercial Mortgage Non-Owner Occupied	-	-	-	-	-
	Commercial Construction	-	-	-	-	-
	Consumer
	Consumer Unsecured	-	-	-	-	-
	Consumer Secured	-	-	-	-	-
	Residential
	Residential Mortgages	-	-	-	-	-
	Residential Consumer Construction	-	-	-	-	-

Totals:
	Commercial	$ -	$ -	$ -	$ 9	$ -
	Commercial Real Estate
	Commercial Mortgages-Owner Occupied	554	581	-	1,573	48
	Commercial Mortgage Non-Owner Occupied	518	526	-	310	23
	Commercial Construction	-	-	-	-	-
	Consumer
	Consumer Unsecured	-	-	-	-	-
	Consumer Secured	249	249	-	154	12
	Residential
	Residential Mortgages	1,345	1,428	-	1,331	54
	Residential Consumer Construction	-	-	-	-	-
		$ 2,666	$ 2,784	$ -	$ 3,377	$ 137

(1)Recorded Investment is net of charge-offs and interest paid while a loan is in nonaccrual status.

Allowance For Loan Losses And Recorded Investment In Loans



	Allowance for Credit Losses and Recorded Investment in Loans
	(dollars in thousands)
	As of and For the Three Months Ended March 31, 2023

		Commercial
2023	Commercial	Real Estate	Consumer	Residential	Total

Allowance for Credit Losses:

Beginning Balance, December 31, 2022	$ 1,102	$ 2,902	$ 904	$ 1,351	$ 6,259
Adoption of ASU 2016-13	(526)	1,157	257	357	1,245
Charge-Offs	(17)	-	(16)	-	(33)
Recoveries	9	88	5	2	104
Provision (Recovery of)	33	(52)	11	148	140
Ending Balance, March 31, 2023	601	4,095	1,161	1,858	7,715

Ending Balance: Individually evaluated	-	-	2	-	2

Ending Balance: Collectively evaluated	601	4,095	1,159	1,858	7,713

Totals:	$ 601	$ 4,095	$ 1,161	$ 1,858	$ 7,715

Financing Receivables:
Ending Balance: Individually evaluated	$ 346	$ 3,633	$ 399	$ 1,339	$ 5,717

Ending Balance: Collectively evaluated	71,306	331,063	77,335	140,517	620,221

Totals:	$ 71,652	$ 334,696	$ 77,734	$ 141,856	$ 625,938

‎

Note 8 – Loans, allowance for credit losses and OREO (continued)





	As of and For the Year Ended December 31, 2022

		Commercial
2022	Commercial	Real Estate	Consumer	Residential	Total

Allowance for Credit Losses:

Beginning Balance	$ 1,471	$ 3,637	$ 860	$ 947	$ 6,915
Charge-Offs	-	(137)	(25)	-	(162)
Recoveries	104	212	18	72	406
Provision (Recovery of)	(473)	(810)	51	332	(900)
Ending Balance	1,102	2,902	904	1,351	6,259

Ending Balance: Individually evaluated for impairment	-	-	-	-	-

Ending Balance: Collectively evaluated for impairment	1,102	2,902	904	1,351	6,259

Totals:	$ 1,102	$ 2,902	$ 904	$ 1,351	$ 6,259

Financing Receivables:
Ending Balance: Individually evaluated for impairment	$ -	$ 1,072	$ 249	$ 1,345	$ 2,666

Ending Balance: Collectively evaluated for impairment	95,885	352,953	97,710	62,411	608,959

Totals:	$ 95,885	$ 354,025	$ 97,959	$ 63,756	$ 611,625

Amoritzed Cost Basis by Origination Year


	Term Loans Amortized Cost Basis by Origination Year
	2023	2022	2021	2020	2019	Prior	Revolving Loans Amortized Cost Basis	Total	Revolving Loans Converted to Term
Commercial:
Risk Rating
Pass	$ 2,986	$ 5,994	$ 14,357	$ 8,355	$ 3,417	$ 12,746	$ 22,721	$ 70,576	$ -
Special Mention	-	95	-	143	-	-	413	651	-
Substandard	-	21	58	-	8	149	189	425	-
Total	$ 2,986	$ 6,110	$ 14,415	$ 8,498	$ 3,425	$ 12,895	$ 23,323	$ 71,652	$ -

Commercial Real Estate:
Commercial Mort. - Owner Occupied
Risk Rating
Pass	$ 2,719	$ 23,189	$ 49,580	$ 8,696	$ 9,832	$ 34,648	$ -	$ 128,664	$ -
Special Mention	-	-	-	-	-	475	-	475	-
Substandard	-	-	-	46	302	1,684	-	2,032	-
Total	$ 2,719	$ 23,189	$ 49,580	$ 8,742	$ 10,134	$ 36,807	$ -	$ 131,171	$ -

Commercial Mort. - Non-Owner Occupied
Risk Rating
Pass	$ 7,778	$ 54,870	$ 36,512	$ 10,760	$ 8,387	$ 60,570	$ -	$ 178,877	$ -
Special Mention	-	-	-	-	-	-	-	-	-
Substandard	-	-	-	-	1,176	-	-	1,176	-
Total	$ 7,778	$ 54,870	$ 36,512	$ 10,760	$ 9,563	$ 60,570	$ -	$ 180,053	$ -

Commercial Construction/Land
Risk Rating
Pass	$ -	$ 6,093	$ 10,708	$ 3,227	$ 756	$ 2,264	$ -	$ 23,048	$ -
Special Mention	-	-	-	-	-	-	-	-	-
Substandard	-	-	424	-	-	-	-	424	-
Total	$ -	$ 6,093	$ 11,132	$ 3,227	$ 756	$ 2,264	$ -	$ 23,472	$ -

Consumer:
Consumer - Open-End
Risk Rating
Pass	$ -	$ -	$ -	$ -	$ -	$ -	$ 50,231	$ 50,231	$ 1,448
Special Mention	-	-	-	-	-	-	-	-	-
Substandard	-	-	-	-	-	-	218	218	-
Total	$ -	$ -	$ -	$ -	$ -	$ -	$ 50,449	$ 50,449	$ 1,448

Consumer - Closed-End
Risk Rating
Pass	$ 2,071	$ 12,988	$ 819	$ 630	$ 9,546	$ 963	$ -	$ 27,017	$ -
Special Mention	-	-	-	18	-	-	-	18	-
Substandard	-	-	-	-	217	33	-	250	-
Total	$ 2,071	$ 12,988	$ 819	$ 648	$ 9,763	$ 996	$ -	$ 27,285	$ -

Residential:
Residential Mortgages
Risk Rating
Pass	$ 14,430	$ 26,460	$ 10,540	$ 10,142	$ 8,308	$ 28,433	$ -	$ 98,313	$ -
Special Mention	-	-	-	-	-	1,770	-	1,770	-
Substandard	-	-	-	-	60	1,545	-	1,605	-
Total	$ 14,430	$ 26,460	$ 10,540	$ 10,142	$ 8,368	$ 31,748	$ -	$ 101,688	$ -

Residential Consumer Constr./Land
Risk Rating
Pass	$ 1,437	$ 20,134	$ 10,527	$ 2,815	$ 2,253	$ 3,002	$ -	$ 40,168	$ -
Special Mention	-	-	-	-	-	-	-	-	-
Substandard	-	-	-	-	-	-	-	-	-
Total	$ 1,437	$ 20,134	$ 10,527	$ 2,815	$ 2,253	$ 3,002	$ -	$ 40,168	$ -

Totals:
Risk Rating
Pass	$ 31,421	$ 149,728	$ 133,043	$ 44,625	$ 42,499	$ 142,626	$ 72,952	$ 616,894	$ 1,448
Special Mention	-	95	-	161	-	2,245	413	2,914	-
Substandard	-	21	482	46	1,763	3,411	407	6,130	-
Total	$ 31,421	$ 149,844	$ 133,525	$ 44,832	$ 44,262	$ 148,282	$ 73,772	$ 625,938	$ 1,448

Gross Charge-Offs by Origination Year


Current Period Gross Charge-Offs by Origination Year (in thousands)


	2023	2022	2021	2020	2019	Prior	Revolving Loans Amortized Cost Basis	Total	Revolving Loans Converted to Term
Commercial	$ -	$ -	$ -	$ 17	$ -	$ -	$ -	$ 17	$ -
Commercial Real Estate:
Commercial Mortgages-Owner Occupied	-	-	-	-	-	-	-	-	-
Commercial Mortgages-Non-Owner Occupied	-	-	-	-	-	-	-	-	-
Commercial Construction/Land	-	-	-	-	-	-	-	-	-
Consumer:
Consumer Open-End	-	-	-	-	-	-	6	6	-
Consumer Closed-End	-	-	10	-	-	-	-	10	-
Residential:
Residential Mortgages	-	-	-	-	-	-	-	-	-
Residential Consumer Construction/Land	-	-	-	-	-	-	-	-	-

Total	$ -	$ -	$ 10	$ 17	$ -	$ -	$ 6	$ 33	$ -

Credit Quality Information-By Class


Credit Quality Information - by Class
December 31, 2022
2022		Pass		Monitor		Special		Substandard		Doubtful		Totals
						Mention
Commercial	$	89,889	$	4,418	$	1,465	$	113	$	—	$	95,885
Commercial Real Estate:
Commercial Mortgages-Owner Occupied		132,686		1,931		—		572		—		135,189
Commercial Mortgages-Non-Owner Occupied		204,810		—		1,182		709		—		206,701
Commercial Construction		12,126		9		—		—		—		12,135
Consumer
Consumer Unsecured		2,809		—		19		—		—		2,828
Consumer Secured		94,788		—		—		343		—		95,131
Residential:
Residential Mortgages		41,591		—		—		1,458		—		43,049
Residential Consumer Construction		19,178		1,529		—		—		—		20,707

Totals	$	597,877	$	7,887	$	2,666	$	3,195	$	—	$	611,625

Loans On Non-Accrual Status


	CECL			Incurred Loss
	March 31, 2023			December 31, 2022
	Nonaccrual Loans			Nonaccrual Loans
	With No Allowance	With an Allowance	Total
Commercial Real Estate:
Commercial Mortgages-Non-Owner Occupied	$ -	$ -	$ -	$ 518
Commercial Construction/Land	424	-	424	-
Consumer
Consumer Open-End	7	-	7	-
Consumer Closed-End	94	-	94	20
Residential:
Residential Mortgages	-	-	-	95
Total	$ 525	$ -	$ 525	$ 633

Age Analysis Of Past Due Financing Receivables


Age Analysis of Past Due Loans as of March 31, 2023
														Recorded
						Greater								Investment
2023		30-59 Days		60-89 Days		than		Total Past				Total		> 90 Days &
		Past Due		Past Due		90 Days		Due		Current		Loans		Accruing
Commercial	$	—	$	—	$	—	$	—	$	71,652	$	71,652	$	—
Commercial Real Estate:
Commercial Mortgages-Owner Occupied		—		—		—		—		131,171		131,171		—
Commercial Mortgages-Non-Owner Occupied		—		—		—		—		180,053		180,053		—
Commercial Construction/Land		—		—		—		—		23,472		23,472		—
Consumer:
Consumer Open-End		113		—		—		113		50,336		50,449		—
Consumer Closed-End		123		—		94		217		27,068		27,285		—
Residential:
Residential Mortgages		382		665		—		1,047		100,641		101,688		—
Residential Consumer Construction/Land		274		—		—		274		39,894		40,168		—
Total	$	892	$	665	$	94	$	1,651	$	624,287	$	625,938	$	—


Age Analysis of Past Due Loans as of December 31, 2022

2022						Greater								Investment
		30-59 Days		60-89 Days		than		Total Past				Total		> 90 Days &
		Past Due		Past Due		90 Days		Due		Current		Loans		Accruing
Commercial	$	52	$	194	$	—	$	246	$	95,639	$	95,885	$	—
Commercial Real Estate:
Commercial Mortgages-Owner Occupied		—		—		—		—		135,189		135,189		—
Commercial Mortgages-Non-Owner Occupied		55		—		—		55		206,646		206,701		—
Commercial Construction		—		397		—		397		11,738		12,135		—
Consumer:
Consumer Unsecured		15		—		—		15		2,813		2,828		—
Consumer Secured		62		—		13		75		95,056		95,131		—
Residential:
Residential Mortgages		139		—		95		234		42,815		43,049		—
Residential Consumer Construction		—		—		—		—		20,707		20,707		—
Total	$	323	$	591	$	108	$	1,022	$	610,603	$	611,625	$	—

Allowance for Credit Losses on Unfunded Commitments


Allowance for Credit Losses on Unfunded Commitments
Balance, December 31, 2022	$ -
Adoption of ASU 2016-13	779
Provision for credit losses	-
Balance March 31, 2023	$ 779

Changes in OREO Balance


	Three Months Ended Year Ended
	March 31, 2023		December 31, 2022
Balance at the beginning of the year (net)	$	566	$	761
Transfers from loans		—		—
Capitalized costs		—		—
Valuation adjustments		(26)		(195)
Sales proceeds		—		—
Loss on disposition		—		—
Balance at the end of the period (net)	$	540	$	566