XML 44 R28.htm IDEA: XBRL DOCUMENT v3.23.3
LOANS (Tables)
9 Months Ended
Sep. 30, 2023
Receivables [Abstract]  
Schedule of Loans receivable outstanding
          
(Dollars in thousands)  September 30,
2023
  December 31, 2022
Real estate secured:          
Commercial  $222,119   $197,069 
Construction and land development   42,278    42,470 
Residential 1-4 family   235,584    227,232 
Multifamily   34,072    29,710 
Farmland   17,599    17,744 
Total real estate loans   551,652    514,225 
Commercial   48,943    46,697 
Agriculture   3,180    3,756 
Consumer installment loans   21,871    19,309 
All other loans   557    626 
Total loans  $626,203   $584,613 
Summary of loans receivable on nonaccrual status
                 
        CECL   Incurred Loss
        September 30, 2023   December 31, 2022
(Dollars in thousands)   With No Allowance   With an Allowance   Total    
Real estate secured:                
  Commercial $ - $ 268 $ 268 $ -
  Construction and land development   -   -   -   471
  Residential 1-4 family   2,342   -   2,342   2,597
  Multifamily   199   -   199   268
  Farmland   -   -   -   41
    Total real estate loans   2,541   268   2,809   3,377
Commercial   -   -   -   -
Consumer installment loans and other loans   3   -   3   36
Total loans receivable on nonaccrual status $ 2,544 $ 268 $ 2,812 $ 3,413
Schedule of summary of impaired loans
                    

 

 

As of December 31, 2022

(Dollars 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 September 30, 2023:

 

 

 

As of September 30, 2023

(Dollars in thousands)

  Unpaid Principal Balance  Related
Allowance
Real estate secured:          
Commercial  $268   $64 
Construction and land development            
Residential 1-4 family            
Multifamily            
Farmland            
Total real estate secured   268    64 
Commercial            
Agriculture   77    51 
Consumer installment loans            
Total  $345   $115 
           
Summary age analysis of past due loans receivable
                              

 

 

 

 

September 30, 2023

(Dollars 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  $306   $     $268   $574   $221,545   $222,119 
Construction and land
development
   5                5    42,273    42,278 
Residential 1-4 family   1,769    624    556    2,949    232,635    235,584 
Multifamily               199    199    33,873    34,072 
Farmland   345                345    17,254    17,599 
Total real estate loans   2,425    624    1,023    4,072    547,580    551,652 
Commercial   157                157    48,786    48,943 
Agriculture   124                124    3,056    3,180 
Consumer installment
loans
   92    7    2    101    21,770    21,871 
All other loans                           557    557 
Total loans  $2,798   $631   $1,025   $4,454   $621,749   $626,203 

 

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

 

 

 

 

 

December 31, 2022

(Dollars 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 September 30, 2023                        
(Dollars are in thousands)  2023  2022  2021  2020  2019  Prior  Revolving  Total
 Commercial real estate                                        
 Pass  $31,740   $46,199   $45,916   $30,444   $21,379   $45,068   $1,008   $221,754 
 Special mention                                 96          96 
 Substandard                                 269          269 
 Total commercial real estate  $31,740   $46,199   $45,916   $30,444   $21,379   $45,433   $1,008   $222,119 
                                         
 Current period gross charge-offs  $     $     $     $     $     $     $     $   
                                         
 Construction and Land Development                                        
 Pass  $9,626   $14,121   $10,137   $4,535   $1,853   $1,839   $61   $42,172 
 Special mention                                 106          106 
 Substandard                                                
 Total construction and land development  $9,626   $14,121   $10,137   $4,535   $1,853   $1,945   $61   $42,278 
                                         
 Current period gross charge-offs  $     $     $     $     $     $     $     $   
                                         
 Residential 1-4 family                                        
 Pass  $21,278   $35,304   $42,333   $13,941   $14,261   $84,352   $21,598   $233,067 
 Special mention                                 171          171 
 Substandard   87          104          39    2,086    30    2,346 
 Total residential 1-4 family  $21,365   $35,304   $42,437   $13,941   $14,300   $86,609   $21,628   $235,584 
                                         
 Current period gross charge-offs  $     $     $     $     $     $(6)  $     $(6)
                                         
 Multifamily                                        
 Pass  $4,815   $11,699   $8,053   $2,657   $1,093   $5,556   $     $33,873 
 Special mention                                                
 Substandard                                 199          199 
 Total multifamily  $4,815   $11,699   $8,053   $2,657   $1,093   $5,755   $     $34,072 
                                         
 Current period gross charge-offs  $     $     $     $     $     $     $     $   
                                         
 Farmland                                        
 Pass  $1,770   $2,236   $3,444   $797   $1,218   $7,944   $     $17,409 
 Special mention                           1    189          190 
 Substandard                                                
 Total farmland  $1,770   $2,236   $3,444   $797   $1,219   $8,133   $     $17,599 
                                         
 Current period gross charge-offs  $     $     $     $     $     $     $     $   
                                         
 Commercial                                        
 Pass  $13,321   $11,212   $6,173   $1,746   $2,285   $3,256   $10,947   $48,940 
 Special mention                                 3          3 
 Substandard                                                
 Total commercial  $13,321   $11,212   $6,173   $1,746   $2,285   $3,259   $10,947   $48,943 
                                         
 Current period gross charge-offs  $     $(5)  $     $     $     $     $     $(5)
                                         
 Agriculture                                        
 Pass  $491   $562   $475   $148   $94   $648   $762   $3,180 
 Special mention                                                
 Substandard                                                
 Total agriculture  $491   $562   $475   $148   $94   $648   $762   $3,180 
                                         
 Current period gross charge-offs  $     $     $     $     $     $(59)  $     $(59)
                                         
 Consumer and All Other                                        
 Pass  $9,076   $5,708   $2,815   $1,081   $721   $1,251   $1,774   $22,426 
 Special mention         1                                  1 
 Substandard               1                            1 
 Total consumer and all other  $9,076   $5,709   $2,816   $1,081   $721   $1,251   $1,774   $22,428 
                                         
 Current period gross charge-offs  $(140)  $(47)  $(11)  $     $     $(46)  $     $(244)
                                         
 Total  $92,204   $127,042   $119,451   $55,349   $42,944   $153,033   $36,180   $626,203 
 Total current period gross charge-offs  $(140)  $(52)  $(11)  $     $     $(111)  $     $(314)


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 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