XML 37 R28.htm IDEA: XBRL DOCUMENT v3.23.1
LOANS (Tables)
3 Months Ended
Mar. 31, 2023
Receivables [Abstract]  
Schedule of Loans receivable outstanding
          
(Dollars are in thousands) 

March 31,

2023

  December 31, 2022
Real estate secured:          
Commercial   197,820   $197,069 
Construction and land development   42,742    42,470 
Residential 1-4 family   228,727    227,232 
Multifamily   34,167    29,710 
Farmland   16,892    17,744 
Total real estate loans   520,348    514,225 
Commercial   46,338    46,697 
Agriculture   3,931    3,756 
Consumer installment loans   19,271    19,309 
All other loans   602    626 
Total loans   590,490   $584,613 
Summary of loans receivable on nonaccrual status
                 
        CECL   Incurred Loss
        March 31, 2023   December 31, 2022
(Dollars are in thousands)   With No Allowance   With an Allowance   Total    
Real estate secured:                
  Commercial $ - $ 268 $ 268 $ -
  Construction and land development   447   -   447   471
  Residential 1-4 family   1,869   -   1,869   2,597
  Multifamily   207   -   207   268
  Farmland   -   -   -   41
    Total real estate loans   2,523   268   2,791   3,377
Commercial   -   -   -   -
Consumer installment loans and other loans   36   -   36   36
Total loans receivable on nonaccrual status $ 2,559 $ 268 $ 2,827 $ 3,413
                     
Schedule of summary of impaired loans
                    

 

 

As of December 31, 2022

(Dollars are in thousands)

  Recorded
Investment
  Unpaid Principal Balance  Related
Allowance
  Average
Recorded
Investment
With no related allowance recorded:                    
Real estate secured:                    
Commercial  $90   $131   $     $124 
Construction and land development   471    491          114 
Residential 1-4 family   1,617    1,972          1,585 
Multifamily                        
Farmland   248    417          307 
Commercial   23    31          14 
Agriculture                        
Consumer installment loans                     1 
All other loans                        
With an allowance recorded:                    
Real estate secured:                    
Commercial   268    338    63    407 
Construction and land development                     291 
Residential 1-4 family   32    48    23    201 
Multifamily                     20 
Farmland                     63 
Commercial                     27 
Agriculture                        
Consumer installment loans                        
All other loans                        
Total  $2,749   $3,428   $86   $3,154 
                     

 

Upon adoption of ASU 2016-13 the Company began evaluating loans that do not share risk characteristics on an individual basis utilizing the collateral or discounted cash flow methods as described in Note 2 Summary of Significant Accounting Policies. The following table presents the amortized cost basis of collateral dependent loans, which are individually evaluated to determine expected credit losses, and the related ACL allocated to those loans as March 31, 2023:

 

 

 

As of March 31, 2023

(Dollars are in thousands)

  Unpaid Principal Balance  Related
Allowance
Real estate secured:          
Commercial  $268   $64 
Construction and land development   447       
Residential 1-4 family            
Multifamily            
Farmland            
Total real estate secured   715      
Commercial            
Agriculture            
Consumer installment loans            
Total  $715   $64 
           
Summary age analysis of past due loans receivable
                              

 

 

 

 

As of March 31, 2023

(Dollars are in thousands)

  Loans
30-59
Days
Past
Due
  Loans
60-89
Days
Past
Due
  Loans
90 or
More
Days
Past
Due
  Total
Past
Due
Loans
  Current
Loans
  Total
Loans
Real estate secured:                              
Commercial  $     $     $268   $268   $197,552   $197,820 
Construction and land
development
   6                6    42,736    42,742 
Residential 1-4 family   1,174    475    260    1,909    226,818    228,727 
Multifamily   207                207    33,960    34,167 
Farmland   10                10    16,882    16,892 
Total real estate loans   1,397    475    528    2,400    517,948    520,348 
Commercial   75                75    46,263    46,338 
Agriculture   2                2    3,929    3,931 
Consumer installment
loans
   54    22    36    112    19,159    19,271 
All other loans                           602    602 
Total loans  $1,528   $497   $564   $2,589   $587,901   $590,490 

 

The following table is an age analysis of past due loans receivable as of December 31, 2022, segregated by class:

 

 

 

 

 

As of December 31, 2022

(Dollars are in thousands)

  Loans
30-59
Days
Past
Due
  Loans
60-89
Days
Past
Due
  Loans
90 or
More
Days
Past
Due
  Total
Past
Due
Loans
  Current
Loans
  Total
Loans
Real estate secured:                              
Commercial  $268   $     $     $268   $196,801   $197,069 
Construction and land
development
   89                89    42,381    42,470 
Residential 1-4 family   3,521    543    341    4,405    222,827    227,232 
Multifamily   229                229    29,481    29,710 
Farmland   285                285    17,459    17,744 
Total real estate loans   4,392    543    341    5,276    508,949    514,225 
Commercial   56                56    46,641    46,697 
Agriculture                           3,756    3,756 
Consumer installment
Loans
   73    17    17    107    19,202    19,309 
All other loans   59                59    567    626 
Total loans  $4,580   $560   $358   $5,498   $579,115   $584,613 
Summary of risk category of loans receivable
                         
                         
As of March 31, 2023                        
Dollars in thousands  2023  2022  2021  2020  2019  Prior  Revolving  Total
 Commercial real estate                                        
 Pass  $5,884   $41,352   $48,047   $31,056   $22,063   $47,937   $1,112   $197,451 
 Special mention                                 101          101 
 Substandard                                 268          268 
 Total commercial real estate  $5,884   $41,352   $48,047   $31,056   $22,063   $48,306   $1,112   $197,820 
                                         
 Current period gross charge-offs  $     $     $     $     $     $     $     $   
                                         
 Construction and Land Development                                        
 Pass  $1,531   $20,860   $11,315   $4,643   $1,558   $2,204   $71   $42,182 
 Special mention                                 113          113 
 Substandard                           447                447 
 Total construction and land development  $1,531   $20,860   $11,315   $4,643   $2,005   $2,317   $71   $42,742 
                                         
 Current period gross charge-offs  $     $     $     $     $     $     $     $   
                                         
 Residential 1-4 family                                        
 Pass  $6,741   $34,122   $44,471   $14,619   $14,799   $92,868   $18,922   $226,542 
 Special mention                                 316          316 
 Substandard               152          41    1,620    56    1,869 
 Total residential 1-4 family  $6,741   $34,122   $44,623   $14,619   $14,840   $94,804   $18,978   $228,727 
                                         
 Current period gross charge-offs  $     $     $     $     $     $     $     $   
                                         
 Multifamily                                        
 Pass  $3,766   $12,142   $8,320   $2,714   $1,117   $5,901   $     $33,960 
 Special mention                                                
 Substandard                                 207          207 
 Total multifamily  $3,766   $12,142   $8,320   $2,714   $1,117   $6,108   $     $34,167 
                                         
 Current period gross charge-offs  $     $     $     $     $     $     $     $   
                                         
 Farmland                                        
 Pass  $171   $2,280   $3,637   $849   $1,246   $8,507   $     $16,690 
 Special mention                           1    201          202 
 Substandard                                                
 Total farmland  $171   $2,280   $3,637   $849   $1,247   $8,708   $     $16,892 
                                         
 Current period gross charge-offs  $     $     $     $     $     $     $     $   
                                         
 Commercial                                        
 Pass  $4,925   $13,233   $7,513   $2,124   $2,886   $7,894   $7,760   $46,335 
 Special mention                                 3          3 
 Substandard                                                
 Total commercial  $4,925   $13,233   $7,513   $2,124   $2,886   $7,897   $7,760   $46,338 
                                         
 Current period gross charge-offs  $     $(5)  $     $     $     $     $     $(5)
                                         
 Agriculture                                        
 Pass  $239   $711   $517   $906   $151   $1,178   $229   $3,931 
 Special mention                                                
 Substandard                                                
 Total agriculture  $239   $711   $517   $906   $151   $1,178   $229   $3,931 
                                         
 Current period gross charge-offs  $     $     $     $     $     $     $     $   
                                         
 Consumer and All Other                                        
 Pass  $2,165   $7,860   $3,934   $1,461   $954   $1,429   $2,032   $19,835 
 Special mention         2                                  2 
 Substandard               17                19          36 
 Total consumer and all other  $2,165   $7,862   $3,951   $1,461   $954   $1,448   $2,032   $19,873 
                                         
 Current period gross charge-offs  $(58)  $(17)  $(3)  $     $     $          $(78)
                                         
 Total  $25,422   $132,562   $127,923   $58,372   $45,263   $170,766   $30,182   $590,490 
 Total current period gross charge-offs  $(58)  $(22)  $(3)  $     $     $     $     $(83)

The following table presents the credit risk grade of loans as of December 31, 2022, prior to the adoption of ASU 2016-13, under the incurred loss model:

 

 

As of December 31, 2022

(Dollars are in thousands)

  Pass  Special
Mention
  Substandard  Doubtful  Total
Real estate secured:                         
   Commercial  $195,376   $1,425   $268   $     $197,069 
   Construction and land development   41,882    117    471          42,470 
   Residential 1-4 family   224,228    406    2,598          227,232 
   Multifamily   29,503    207                29,710 
   Farmland   16,848    855    41          17,744 
Total real estate loans   507,837    3,010    3,378          514,225 
Commercial   46,471    226                46,697 
Agriculture   3,756                      3,756 
Consumer installment loans   19,272    2    35          19,309 
All other loans   626                      626 
Total  $577,962   $3,238   $3,413   $     $584,613