Loans, Notes, Trade and Other Receivables Disclosure [Text Block] | 4. Loans and allowance for credit losses Major categories of loans are as follows: September 30, December 31, 2023 2022 Real estate: Commercial $ 367,260,065 $ 351,794,702 Construction and land development 21,137,478 23,978,373 Residential 112,068,945 114,683,149 Commercial 30,612,786 31,066,497 Consumer 171,426 156,422 531,250,700 521,679,143 Less: Allowance for credit losses 4,516,402 4,150,198 Deferred origination fees net of costs 601,257 608,405 $ 526,133,041 $ 516,920,540 The following tables present the amortized cost basis of loans on nonaccrual status and loans past 90 September 30, 2023 December 31, 2022: Nonaccrual Loans Past With No Due 90 Days Allowance or More and for Credit Loss Nonaccrual Still Accruing September 30, 2023 Real estate: Commercial $ - $ 502,961 $ - Construction and land development - - - Residential - - - Commercial - 152,449 - Consumer - - - $ - $ 655,410 $ - December 31, 2022 Real estate: Commercial $ - $ 502,961 $ - Construction and land development - - - Residential - - - Commercial - 152,449 - Consumer - - - $ - $ 655,410 $ - The Company did not nine September 30, 2023 December 31. 2022. At September 30, 2023, one one nine September 30, 2023 At December 31, 2022, one one 2022 An age analysis of past due loans, segregated by type of loan, is as follows: 90 Days 30 - 59 Days 60 - 89 Days or More Total Total Past Due Past Due Past Due Past Due Current Loans September 30, 2023 Real estate: Commercial $ - $ 2,014,587 $ 502,961 $ 2,517,548 $ 364,742,517 $ 367,260,065 Construction and land development - - - - 21,137,478 21,137,478 Residential 1,363,125 - - 1,363,125 110,705,820 112,068,945 Commercial - - 152,449 152,449 30,460,337 30,612,786 Consumer - - - - 171,426 171,426 Total $ 1,363,125 $ 2,014,587 $ 655,410 $ 4,033,122 $ 527,217,578 $ 531,250,700 December 31, 2022 Real estate: Commercial $ - $ - $ 502,961 $ 502,961 $ 351,291,741 $ 351,794,702 Construction and land development - - - - 23,978,373 23,978,373 Residential 311,409 - - 311,409 114,371,740 114,683,149 Commercial - - 152,449 152,449 30,914,048 31,066,497 Consumer - - - - 156,422 156,422 Total $ 311,409 $ - $ 655,410 $ 966,819 $ 520,712,324 $ 521,679,143 The following table presents the amortized cost basis of collateral-dependent loans by class of loans as of September 30, 2023: Real estate: Commercial $ 502,961 Construction and land development - Residential 277,083 Commercial 152,449 Consumer - $ 932,493 Impaired loans, segregated by class of loans with average recorded investment and interest recognized for the year ended December 31, 2022, Unpaid Recorded Recorded Contractual Investment Investment Total Average Principal With No With Recorded Related Recorded Interest Balance Allowance Allowance Investment Allowance Investment Recognized December 31, 2022 Commercial real estate $ 7,019,415 $ 6,516,454 $ 502,961 $ 7,019,415 $ 129,461 $ 6,920,174 $ 223,476 Residential real estate 256,350 256,350 - 256,350 - 147,789 10,594 Commercial 152,449 - 152,449 152,449 152,449 152,449 - $ 7,428,214 $ 6,772,804 $ 655,410 $ 7,428,214 $ 281,910 $ 7,220,412 $ 234,070 From time to time, loans to borrowers experiencing financial difficulty may may There were no modifications to borrowers experiencing financial distress during the nine September 30, 2023. Accrued interest receivable on loans totaled $1,508,780 and $1,373,078 at September 30, 2023 December 31, 2022, Credit Quality Indicators As part of our portfolio risk management, the Company assigns a risk grade to each loan. The factors used to determine the grade are the payment history of the loan and the borrower, the value of the collateral and net worth of the guarantor, and cash flow projections of the borrower. Excellent, Above Average, Average, Acceptable, and Pass/Watch grades are assigned to loans with limited or no A description of the general characteristics of loans characterized as watch list or classified is as follows: Special Mention A special mention loan is a loan that management believes has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may not not Borrowers may may may 4. Loans and allowance for credit losses (continued) Substandard A substandard loan is a loan that management believes is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Such loans have a well-defined weakness, or weaknesses, that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not Borrowers may Doubtful A doubtful loan is a loan that management believes has all of the weaknesses inherent in a substandard loan with the added characteristic that the weaknesses, based on currently existing facts, conditions, and values, make collection or liquidation in full highly questionable and improbable. 4. Loans and allowance for credit losses (continued) Loans by credit grade, segregated by loan type, and year originated as of September 30, 2023 Term Loans Amortized Cost Basis by Origination Revolving 2023 2022 2021 2020 2019 Prior Loans Total Commercial Real Estate Pass $ 25,578,156 $ 73,506,121 $ 55,639,050 $ 20,700,351 $ 27,783,136 $ 151,986,106 $ 2,592,579 $ 357,785,499 Special Mention - - - - - - - - Substandard - - - - - 9,474,566 - 9,474,566 Doubtful - - - - - - - - Total $ 25,578,156 $ 73,506,121 $ 55,639,050 $ 20,700,351 $ 27,783,136 $ 161,460,672 $ 2,592,579 $ 367,260,065 Construction and Land Development Pass $ 3,529,997 $ 6,547,341 $ 4,666,960 $ 1,023,473 $ 310,473 $ 4,563,609 $ 495,625 $ 21,137,478 Special Mention - - - - - - - - Substandard - - - - - - - - Doubtful - - - - - - - - Total $ 3,529,997 $ 6,547,341 $ 4,666,960 $ 1,023,473 $ 310,473 $ 4,563,609 $ 495,625 $ 21,137,478 Residential Real Estate Pass $ 8,193,778 $ 19,215,459 $ 10,164,483 $ 7,928,227 $ 16,384,047 $ 41,565,486 $ 6,916,677 $ 110,368,157 Special Mention - - - - - - - - Substandard - - - - - 1,700,788 - 1,700,788 Doubtful - - - - - - - - Total $ 8,193,778 $ 19,215,459 $ 10,164,483 $ 7,928,227 $ 16,384,047 $ 43,266,274 $ 6,916,677 $ 112,068,945 Commercial Pass $ 6,673,664 $ 8,391,841 $ 3,666,005 $ 1,406,393 $ 1,033,154 $ 1,053,104 $ 8,236,176 $ 30,460,337 Special Mention - - - - - - - - Substandard - - - - 152,449 - - 152,449 Doubtful - - - - - - - - Total $ 6,673,664 $ 8,391,841 $ 3,666,005 $ 1,406,393 $ 1,185,603 $ 1,053,104 $ 8,236,176 $ 30,612,786 Consumer Pass $ 61,054 $ 40,655 $ 5,252 $ 5,169 $ 9,850 $ 2 $ 23,000 $ 144,982 Special Mention - - - - - - - - Substandard 11,680 - 1,789 - - - - 13,469 Doubtful - - - - - - 12,975 12,975 Total $ 72,734 $ 40,655 $ 7,041 $ 5,169 $ 9,850 $ 2 $ 35,975 $ 171,426 Aggregate total Pass $ 44,036,649 $ 107,701,417 $ 74,141,750 $ 31,063,613 $ 45,520,660 $ 199,168,307 $ 18,264,057 $ 519,896,453 Special Mention - - - - - - - - Substandard 11,680 - 1,789 - 152,449 11,175,354 - 11,341,272 Doubtful - - - - - - 12,975 12,975 Total $ 44,048,329 $ 107,701,417 $ 74,143,539 $ 31,063,613 $ 45,673,109 $ 210,343,661 $ 18,277,032 $ 531,250,700 4. Loans and allowance for credit losses (continued) December 31, 2022 Excellent Above average Average Acceptable Pass watch Special mention Substandard Doubtful Total Real estate: Commercial $ - $ - $ 65,908,980 $ 201,854,424 $ 70,826,837 $ 3,558,954 $ 9,645,507 $ - $ 351,794,702 Construction and land development - - 3,845,351 12,087,402 8,045,620 - - - 23,978,373 Residential 15,613 573,108 35,774,807 63,833,864 10,815,681 1,397,282 2,272,794 - 114,683,149 Commercial 178,916 - 4,347,337 16,039,145 9,773,961 574,689 152,449 - 31,066,497 Consumer 722 15,715 93,684 4,439 6,481 - - 35,381 156,422 $ 195,251 $ 588,823 $ 109,970,159 $ 293,819,274 $ 99,468,580 $ 5,530,925 $ 12,070,750 $ 35,381 $ 521,679,143 The following table details activity in the allowance for credit losses and loan balances by portfolio as of and for the nine September 30, 2023 2022 December 31, 2022. one not Allowance for credit losses ending balance evaluated for impairment: Outstanding loan balances evaluated: September 30, 2023 Beginning balance Impact of ASC 326 Adoption Provision for (recovery of) credit losses Charge offs Recoveries Ending balance Individually Collectively Individually Collectively Real estate: Commercial $ 2,818,582 $ (350,838 ) $ 132,908 $ - $ - $ 2,600,652 $ 250,000 $ 2,350,652 $ 502,961 $ 366,757,104 Construction and land development 164,596 280,179 (193,495 ) - 11,925 263,205 - 263,205 - 21,137,478 Residential 793,919 538,435 (658,628 ) - 381,048 1,054,774 - 1,054,774 277,083 111,791,862 Commercial 337,303 135,200 4,122 - - 476,625 152,449 324,176 152,449 30,460,337 Consumer 4,706 (4,537 ) 1,739 - - 1,908 - 1,908 - 171,426 Unallocated 31,092 (31,092 ) 119,238 - - 119,238 - 119,238 - - $ 4,150,198 $ 567,347 $ (594,116 ) $ - $ 392,973 $ 4,516,402 $ 402,449 $ 4,113,953 $ 932,493 $ 530,318,207 Allowance for loan losses ending balance evaluated for impairment: Outstanding loan balances evaluated for impairment: Purchase Credit Purchase Credit September 30, 2022 Beginning balance Provision for (recovery of) loan losses Charge offs Recoveries Ending balance Individually Impaired Collectively Individually Impaired Collectively Real estate: Commercial $ 2,482,930 $ 126,385 $ (7,772 ) $ - $ 2,601,543 $ 129,461 $ - $ 2,472,082 $ 7,210,361 $ - $ 335,409,719 Construction and land development 214,547 (69,938 ) - 12,150 156,759 - - 156,759 - - 24,416,365 Residential 603,558 67,729 - - 671,287 - - 671,287 34,954 375,844 113,024,489 Commercial 255,413 35,949 (2,468 ) - 288,894 152,449 - 136,445 152,449 242,382 28,490,571 Consumer 4,370 (383 ) - - 3,987 - - 3,987 - - 368,607 Unallocated 89,450 (64,742 ) - - 24,708 - - 24,708 - - - $ 3,650,268 $ 95,000 $ (10,240 ) $ 12,150 $ 3,747,178 $ 281,910 $ - $ 3,465,268 $ 7,397,764 $ 618,226 $ 501,709,751 4. Loans and allowance for credit losses (continued) Allowance for loan losses ending Outstanding loan balances Provision for balance evaluated for impairment: evaluated for impairment: Beginning (recovery of) Charge Ending Purchase Credit Purchase Credit December 31, 2022 balance loan losses offs Recoveries balance Individually Impaired Collectively Individually Impaired Collectively Real estate: Commercial $ 2,482,930 $ 343,424 $ (7,772 ) $ - $ 2,818,582 $ 129,461 $ - $ 2,689,121 $ 7,019,415 $ - $ 344,775,287 Construction and land development 214,547 (66,151 ) - 16,200 164,596 - - 164,596 - 369,622 23,608,751 Residential 603,558 171,391 - 18,970 793,919 - - 793,919 256,350 209,583 114,217,216 Commercial 255,413 84,358 (2,468 ) - 337,303 152,449 - 184,854 152,449 - 30,914,048 Consumer 4,370 336 - - 4,706 - - 4,706 - - 156,422 Unallocated 89,450 (58,358 ) - - 31,092 - - 31,092 - - - $ 3,650,268 $ 475,000 $ (10,240 ) $ 35,170 $ 4,150,198 $ 281,910 $ - $ 3,868,288 $ 7,428,214 $ 579,205 $ 513,671,724 The following table provides activity for the accretable credit discount of purchased loans: 2023 Balance at December 31, 2022 $ 930,973 Accretion 307,635 Balance at September 30, 2023 $ 623,338 At September 30, 2023, September 30, 2023, The following table details activity in the allowance for credit losses on unfunded loan commitments: 2023 Balance at December 31, 2022 $ - Impact of adopting ASC 326 85,073 Credit loss recovery (15,939 ) Balance at September 30, 2023 $ 69,134 The following table provides a summary of all of the components of the allowance for credit losses: Three Months Ended September 30, 2023 Nine Months Ended September 30, 2023 Held to maturity securities Loans Unfunded loan commitments Total Held to maturity securities Loans Unfunded loan commitments Total Beginning balance $ 50,445 $ 4,646,836 $ 49,300 $ 4,746,581 $ - $ 4,150,198 $ - $ 4,150,198 Impact of adopting ASC 326 - - - - 51,990 567,347 85,073 704,410 Provision (recovery) of credit losses 41,600 (136,434 ) 19,834 (75,000 ) 40,055 (594,116 ) (15,939 ) (570,000 ) Charge-offs - - - - - - - - Recoveries - 6,000 - 6,000 - 392,973 - 392,973 Ending balance $ 92,045 $ 4,516,402 $ 69,134 $ 4,677,581 $ 92,045 $ 4,516,402 $ 69,134 $ 4,677,581 |