XML 44 R32.htm IDEA: XBRL DOCUMENT v3.23.1
Loans (Tables)
12 Months Ended
Dec. 31, 2022
Receivables [Abstract]  
Summary of Major Classifications of Loans

Major classifications of loans are as follows:

 

 

 

As of December 31,

 

 

 

2022

 

 

2021

 

Commercial:

 

 

 

 

 

 

Real estate

 

$

210,858

 

 

$

185,223

 

Land development

 

 

 

 

 

1,400

 

Other

 

 

43,708

 

 

 

38,160

 

Residential real estate:

 

 

 

 

 

 

First mortgage

 

 

85,444

 

 

 

80,661

 

Construction

 

 

3,248

 

 

 

3,388

 

Consumer:

 

 

 

 

 

 

Home equity and lines of credit

 

 

18,590

 

 

 

17,032

 

Other

 

 

99

 

 

 

128

 

Subtotal

 

 

361,947

 

 

 

325,992

 

Net deferred loan costs

 

 

830

 

 

 

655

 

Allowance for loan losses

 

 

(3,203

)

 

 

(2,858

)

Loans, net

 

$

359,574

 

 

$

323,789

 

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:

 

For the year ended December 31,2022

 

Commercial

 

 

Residential

 

 

Consumer

 

 

Total

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the year ended December 31,2021

 

Commercial

 

 

Residential

 

 

Consumer

 

 

Total

 

Allowance for loan losses

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

1,609

 

 

$

745

 

 

$

349

 

 

$

2,703

 

Provision for loan losses

 

 

30

 

 

 

 

 

 

 

 

 

30

 

Loans charged-off

 

 

 

 

 

 

 

 

(19

)

 

 

(19

)

Recoveries

 

 

18

 

 

 

 

 

 

126

 

 

 

144

 

Ending balance

 

$

1,657

 

 

$

745

 

 

$

456

 

 

$

2,858

 

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

Information about how loans were evaluated for impairment and the related allowance for loan losses follows:

 

December 31, 2022

 

Commercial

 

 

Residential

 

 

Consumer

 

 

Total

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

3,374

 

 

$

1,068

 

 

$

55

 

 

$

4,497

 

Collectively evaluated for impairment

 

 

251,192

 

 

 

87,624

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

Commercial

 

 

Residential

 

 

Consumer

 

 

Total

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

4,833

 

 

$

1,357

 

 

$

37

 

 

$

6,227

 

Collectively evaluated for impairment

 

 

219,950

 

 

 

82,692

 

 

 

17,123

 

 

 

319,765

 

Total loans

 

$

224,783

 

 

$

84,049

 

 

$

17,160

 

 

$

325,992

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

 

$

 

 

$

 

 

$

 

Collectively evaluated for impairment

 

 

1,657

 

 

 

745

 

 

 

456

 

 

 

2,858

 

Total allowance for loan losses

 

$

1,657

 

 

$

745

 

 

$

456

 

 

$

2,858

 

Summary of Information Regarding Impaired Loans

Information regarding impaired loans follows:

 

 

 

Recorded Investment

 

 

Unpaid Principal

 

 

Reserve

 

 

Average Investment

 

 

Interest Recognized

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans with reserve:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Land development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity and lines of credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans with reserve

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans with no reserve:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

$

1,271

 

 

$

1,271

 

 

NA

 

 

$

3,757

 

 

$

171

 

Land development

 

 

 

 

 

 

 

NA

 

 

 

 

 

 

 

Other

 

 

2,103

 

 

 

2,103

 

 

NA

 

 

 

1,325

 

 

 

110

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgages

 

 

1,068

 

 

 

1,337

 

 

NA

 

 

 

1,206

 

 

 

61

 

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

 

 

 

Information regarding impaired loans follows:

 

 

 

Recorded Investment

 

 

Unpaid Principal

 

 

Reserve

 

 

Average Investment

 

 

Interest Recognized

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans with reserve:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Land development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity and lines of credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans with no reserve:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

$

4,088

 

 

$

4,089

 

 

NA

 

 

$

5,615

 

 

$

213

 

Land development

 

 

 

 

 

 

 

NA

 

 

 

734

 

 

 

33

 

Other

 

 

745

 

 

 

796

 

 

NA

 

 

 

1,478

 

 

 

35

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgages

 

 

1,357

 

 

 

1,572

 

 

NA

 

 

 

914

 

 

 

34

 

Construction

 

 

 

 

 

 

 

NA

 

 

 

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity and lines of credit

 

 

37

 

 

 

41

 

 

NA

 

 

 

17

 

 

 

22

 

Other

 

 

 

 

 

 

 

NA

 

 

 

 

 

 

 

Total impaired loans with no reserve

 

 

6,227

 

 

 

6,498

 

 

NA

 

 

 

8,758

 

 

 

337

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans

 

$

6,227

 

 

$

6,498

 

 

$

 

 

$

8,758

 

 

$

337

 

Summary of Internal Risk Ratings of Loans

Information regarding the credit quality indicators most closely monitored for commercial loans by class follows:

 

December 31, 2022

 

Pass

 

 

Watch and Special Mention

 

 

Substandard

 

 

Total

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

Pass

 

 

Watch and Special Mention

 

 

Substandard

 

 

Total

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

$

172,172

 

 

$

8,963

 

 

$

4,088

 

 

$

185,223

 

Land development

 

 

1,400

 

 

 

 

 

 

 

 

 

1,400

 

Other

 

 

37,414

 

 

 

1

 

 

 

745

 

 

 

38,160

 

Total

 

$

210,986

 

 

$

8,964

 

 

$

4,833

 

 

$

224,783

 

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

Information regarding the credit quality indicators most closely monitored for residential real estate and consumer loans by class follows:

 

December 31, 2022

 

Performing

 

 

Non-Performing

 

 

Total

 

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

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

Performing

 

 

Non-Performing

 

 

Total

 

Residential real estate:

 

 

 

 

 

 

 

 

 

First mortgage

 

$

79,722

 

 

$

939

 

 

$

80,661

 

Construction

 

 

3,388

 

 

 

 

 

 

3,388

 

Consumer:

 

 

 

 

 

 

 

 

 

Home equity and lines of credit

 

 

16,954

 

 

 

78

 

 

 

17,032

 

Other

 

 

128

 

 

 

 

 

 

128

 

Total

 

$

100,192

 

 

$

1,017

 

 

$

101,209

 

Schedule of Analysis of Past due Loans

Loan aging and non-accrual information follows:

 

December 31, 2022

 

Current Loans

 

 

Loans Past Due 30-89 Days

 

 

Loans Past Due 90+ Days

 

 

Total Loans

 

 

Non-accrual Loans

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

$

209,126

 

 

$

1,732

 

 

$

 

 

$

210,858

 

 

$

 

Land development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

43,708

 

 

 

 

 

 

 

 

 

43,708

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

 

85,200

 

 

 

181

 

 

 

63

 

 

 

85,444

 

 

 

714

 

Construction

 

 

3,248

 

 

 

 

 

 

 

 

 

3,248

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity and lines of credit

 

 

18,497

 

 

 

72

 

 

 

21

 

 

 

18,590

 

 

 

55

 

Other

 

 

97

 

 

 

2

 

 

 

 

 

 

99

 

 

 

 

Total

 

$

359,876

 

 

$

1,987

 

 

$

84

 

 

$

361,947

 

 

$

769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

'Total non-accrual loans to total loans

 

 

 

 

 

 

0.21

%

 

 

 

 

 

'Total non-accrual loans to total assets

 

 

 

 

 

 

0.14

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

Current Loans

 

 

Loans Past Due 30-89 Days

 

 

Loans Past Due 90+ Days

 

 

Total Loans

 

 

Non-accrual Loans

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

$

185,223

 

 

$

 

 

$

 

 

$

185,223

 

 

$

 

Land development

 

 

1,400

 

 

 

 

 

 

 

 

 

1,400

 

 

 

 

Other

 

 

38,127

 

 

 

33

 

 

 

 

 

 

38,160

 

 

 

 

Residential real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

 

80,319

 

 

 

342

 

 

 

 

 

 

80,661

 

 

 

939

 

Construction

 

 

3,388

 

 

 

 

 

 

 

 

 

3,388

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity and lines of credit

 

 

17,032

 

 

 

 

 

 

 

 

 

17,032

 

 

 

78

 

Other

 

 

128

 

 

 

 

 

 

 

 

 

128

 

 

 

 

Total

 

$

325,617

 

 

$

375

 

 

$

 

 

$

325,992

 

 

$

1,017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

'Total non-accrual loans to total loans

 

 

 

 

 

 

0.31

%

 

 

 

 

 

'Total non-accrual loans to total assets

 

 

 

 

 

 

0.19

%

Summary of Nonperforming Loans

Non-performing loans are as follows:

 

 

 

Years ended December 31,

 

 

 

2022

 

 

2021

 

Nonaccrual loans, other than troubled debt restructurings

 

$

586

 

 

$

826

 

Nonaccrual loans, troubled debt restructurings

 

 

183

 

 

 

191

 

Total nonperforming loans (NPLs)

 

$

769

 

 

$

1,017

 

Troubled debt restructurings, accruing

 

$

355

 

 

$

418