XML 37 R28.htm IDEA: XBRL DOCUMENT v3.23.2
LOANS (Tables)
6 Months Ended
Jun. 30, 2023
Receivables [Abstract]  
Schedule of Loans receivable outstanding
          
(Dollars are in thousands)  June 30,
2023
  December 31,
2022
Real estate secured:          
Commercial  $209,780   $197,069 
Construction and land development   43,279    42,470 
Residential 1-4 family   231,626    227,232 
Multifamily   34,140    29,710 
Farmland   17,628    17,744 
Total real estate loans   536,453    514,225 
Commercial   47,720    46,697 
Agriculture   3,607    3,756 
Consumer installment loans   20,651    19,309 
All other loans   607    626 
Total loans  $609,038   $584,613 
Summary of loans receivable on nonaccrual status
                 
        CECL   Incurred Loss
        June 30, 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   -   -   -   471
  Residential 1-4 family   2,097   -   2,097   2,597
  Multifamily   199   -   199   268
  Farmland   -   -   -   41
    Total real estate loans   2,296   268   2,564   3,377
Commercial   -   -   -   -
Consumer installment loans and other loans   23   -   23   36
Total loans receivable on nonaccrual status $ 2,319 $ 268 $ 2,587 $ 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 June 30, 2023:

 

 

 

As of June 30, 2023

(Dollars are in thousands)

  Unpaid Principal Balance  Related
Allowance
Real estate secured:          
Commercial  $268   $64 
Construction and land development            
Residential 1-4 family   262       
Multifamily            
Farmland            
Total real estate secured   530    64 
Commercial            
Agriculture   109    57 
Consumer installment loans            
Total  $639   $121 

Summary age analysis of past due loans receivable
                              

 

 

 

 

As of June 30, 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  $99   $     $268   $367   $209,413   $209,780 
Construction and land
development
                           43,279    43,279 
Residential 1-4 family   1,450    877    751    3,078    228,548    231,626 
Multifamily                           34,140    34,140 
Farmland                           17,628    17,628 
Total real estate loans   1,549    877    1,019    3,445    533,008    536,453 
Commercial   17                17    47,703    47,720 
Agriculture   109                109    3,498    3,607 
Consumer installment
loans
   50    17    23    90    20,561    20,651 
All other loans                           607    607 
Total loans  $1,725   $894   $1,042   $3,661   $605,377   $609,038 

 

 

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 June 30, 2023                        
Dollars are in thousands  2023  2022  2021  2020  2019  Prior  Revolving  Total
 Commercial real estate                                        
 Pass  $17,674   $43,891   $47,305   $30,822   $21,812   $46,866   $1,042   $209,412 
 Special mention                                 99          99 
 Substandard                                 269          269 
 Total commercial real estate  $17,674   $43,891   $47,305   $30,822   $21,812   $47,234   $1,042   $209,780 
 Current period gross charge-offs  $     $     $     $     $     $     $     $   
 Construction and Land Development                                        
 Pass  $4,944   $19,547   $9,988   $4,603   $1,453   $2,127   $71   $42,733 
 Special mention                           436    110          546 
 Substandard                                                
 Total construction and land development  $4,944   $19,547   $9,988   $4,603   $1,889   $2,237   $71   $43,279 
 Current period gross charge-offs  $     $     $     $     $     $     $     $   
 Residential 1-4 family                                        
 Pass  $13,532   $33,923   $44,183   $14,297   $14,548   $88,856   $19,901   $229,240 
 Special mention                                 313          313 
 Substandard               202          40    1,762    69    2,073 
 Total residential 1-4 family  $13,532   $33,923   $44,385   $14,297   $14,588   $90,931   $19,970   $231,626 
 Current period gross charge-offs  $     $     $     $     $     $     $     $   
 Multifamily                                        
 Pass  $4,178   $12,021   $8,273   $2,689   $1,106   $5,674   $     $33,941 
 Special mention                                                
 Substandard                                 199          199 
 Total multifamily  $4,178   $12,021   $8,273   $2,689   $1,106   $5,873   $     $34,140 
 Current period gross charge-offs  $     $     $     $     $     $     $     $   
 Farmland                                        
 Pass  $1,311   $2,270   $3,602   $806   $1,233   $8,209   $     $17,431 
 Special mention                           1    196          197 
 Substandard                                                
 Total farmland  $1,311   $2,270   $3,602   $806   $1,234   $8,405   $     $17,628 
 Current period gross charge-offs  $     $     $     $     $     $     $     $   
 Commercial                                        
 Pass  $8,684   $12,819   $6,736   $1,972   $2,621   $7,218   $7,667   $47,717 
 Special mention                                 3          3 
 Substandard                                                
 Total commercial  $8,684   $12,819   $6,736   $1,972   $2,621   $7,221   $7,667   $47,720 
 Current period gross charge-offs  $     $(5)  $     $     $     $     $     $(5)
 Agriculture                                        
 Pass  $274   $639   $425   $209   $112   $814   $1,134   $3,607 
 Special mention                                                
 Substandard                                                
 Total agriculture  $274   $639   $425   $209   $112   $814   $1,134   $3,607 
 Current period gross charge-offs  $     $     $     $     $     $     $     $   
 Consumer and All Other                                        
 Pass  $5,555   $6,869   $3,293   $1,242   $857   $1,359   $2,058   $21,233 
 Special mention         2                                  2 
 Substandard         4                      19          23 
 Total consumer and all other  $5,555   $6,875   $3,293   $1,242   $857   $1,378   $2,058   $21,258 
 Current period gross charge-offs  $(97)  $(34)  $(5)  $     $     $(37)  $     $(173)
 Total  $56,152   $131,985   $124,007   $56,640   $44,219   $164,093   $31,942   $609,038 
 Total current period gross charge-offs  $(97)  $(39)  $(5)  $     $     $(37)  $     $(178)


 

 

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