XML 50 R40.htm IDEA: XBRL DOCUMENT v3.22.1
Loans (Tables)
12 Months Ended
Dec. 31, 2021
Loans and Leases Receivable Disclosure [Abstract]  
Schedule of Composition of Loan Portfolio by Major Loan Classification

The composition of the loan portfolio by major loan classification appears below. Note that all loan balances are presented net of credit and other fair value discounts, when applicable.

 

(Dollars in thousands)

 

December 31,

 

 

December 31,

 

 

 

2021

 

 

2020

 

Commercial

 

$

96,696

 

 

$

118,688

 

Real estate construction and land

 

 

79,331

 

 

 

22,509

 

1-4 family residential mortgages

 

 

358,148

 

 

 

132,966

 

Commercial mortgages

 

 

473,632

 

 

 

277,109

 

Consumer

 

 

53,404

 

 

 

58,134

 

Total loans

 

 

1,061,211

 

 

 

609,406

 

Less: Allowance for loan losses

 

 

(5,984

)

 

 

(5,455

)

Net loans

 

$

1,055,227

 

 

$

603,951

 

 

 

 

 

 

 

 

Summary of Outstanding Principal Balance and Carrying Amount of Loans Acquired in Business Combination

The outstanding principal balance and the carrying amount at December 31, 2021 on these Acquired Loans were as follows:

 

(Dollars in thousands)

 

December 31, 2021

 

 

 

Acquired Loans -
Purchased
Credit Impaired

 

 

Acquired Loans - Purchased Performing

 

 

Acquired
Loans -
Total

 

Outstanding principal balance

 

$

76,608

 

 

$

372,172

 

 

$

448,780

 

Carrying amount:

 

 

 

 

 

 

 

 

 

Commercial

 

$

994

 

 

$

28,065

 

 

$

29,059

 

Real estate construction and land

 

 

18,576

 

 

 

14,297

 

 

 

32,873

 

1-4 family residential mortgages

 

 

16,020

 

 

 

194,708

 

 

 

210,728

 

Commercial mortgages

 

 

28,675

 

 

 

126,638

 

 

 

155,313

 

Consumer

 

 

118

 

 

 

2,224

 

 

 

2,342

 

Total acquired loans

 

$

64,383

 

 

$

365,932

 

 

$

430,315

 

Summary of Changes in Accretable Yield of Loans Classified as Purchased Credit Impaired

The following table presents a summary of the changes in the accretable yield of loans classified as purchased credit impaired:

 

(Dollars in thousands)

 

Twelve Months Ended

 

 

 

December 31,
2021

 

Accretable yield, beginning of period

 

$

 

Additions

 

 

15,499

 

Accretion

 

 

(1,757

)

Reclassification from (to) nonaccretable difference

 

 

 

Accretable yield, end of period

 

$

13,742

 

Schedule of Activity In Related Party Loans Activity in related party loans during 2021 and 2020 is presented in the following table.

 

(Dollars in thousands)

 

2021

 

 

2020

 

Balance outstanding at beginning of year

 

$

19,070

 

 

$

20,300

 

Principal additions

 

 

4,527

 

 

 

9,308

 

Principal reductions

 

 

(7,005

)

 

 

(10,538

)

Balance outstanding at end of year

 

$

16,592

 

 

$

19,070

 

Schedule of Impaired Loans Classified as Non-Accruals by Class

Non-accrual loans are shown below by class:

 

(Dollars in thousands)

 

December 31, 2021

 

 

December 31, 2020

 

Land and land development

 

$

 

 

$

8

 

1-4 family residential mortgages

 

 

495

 

 

 

-

 

Total nonaccrual loans

 

$

495

 

 

$

8

 

Schedule of Aging of Past Due Loans

The following tables show the aging of past due loans as of December 31, 2021 and December 31, 2020.

 

Past Due Aging as of
December 31, 2021

 

30-59
Days
Past
Due

 

 

60-89
Days
Past
Due

 

 

90 Days
or More
Past
Due

 

 

Total
Past
Due

 

 

PCI

 

 

Current

 

 

Total
Loans

 

 

90 Days
Past
Due and
Accruing

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

385

 

 

$

355

 

 

$

718

 

 

$

1,458

 

 

$

994

 

 

$

94,244

 

 

$

96,696

 

 

$

718

 

Real estate construction and land

 

 

873

 

 

 

1,283

 

 

 

-

 

 

 

2,156

 

 

 

18,576

 

 

 

58,599

 

 

 

79,331

 

 

 

-

 

1-4 family residential mortgages

 

 

1,508

 

 

 

100

 

 

 

495

 

 

 

2,103

 

 

 

16,020

 

 

 

340,025

 

 

 

358,148

 

 

 

-

 

Commercial mortgages

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

28,675

 

 

 

444,957

 

 

 

473,632

 

 

 

-

 

Consumer loans

 

 

345

 

 

 

196

 

 

 

83

 

 

 

624

 

 

 

118

 

 

 

52,662

 

 

 

53,404

 

 

 

83

 

Total Loans

 

$

3,111

 

 

$

1,934

 

 

$

1,296

 

 

$

6,341

 

 

$

64,383

 

 

$

990,487

 

 

$

1,061,211

 

 

$

801

 

 

Past Due Aging as of
December 31, 2020

 

30-59
Days
Past
Due

 

 

60-89
Days
Past
Due

 

 

90 Days
or More
Past
Due

 

 

Total
Past
Due

 

 

Current

 

 

Total
Loans

 

 

90 Days
Past Due
and
Accruing

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

$

1,130

 

 

$

470

 

 

$

-

 

 

$

1,600

 

 

$

117,088

 

 

$

118,688

 

 

$

-

 

Real estate construction and land

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

22,509

 

 

 

22,509

 

 

 

-

 

1-4 family residential mortgages

 

 

501

 

 

 

-

 

 

 

-

 

 

 

501

 

 

 

132,465

 

 

 

132,966

 

 

 

-

 

Commercial mortgages

 

 

46

 

 

 

-

 

 

 

-

 

 

 

46

 

 

 

277,063

 

 

 

277,109

 

 

 

-

 

Consumer loans

 

 

298

 

 

 

66

 

 

 

137

 

 

 

501

 

 

 

57,633

 

 

 

58,134

 

 

 

137

 

Total Loans

 

$

1,975

 

 

$

536

 

 

$

137

 

 

$

2,648

 

 

$

606,758

 

 

$

609,406

 

 

$

137

 

 

Schedule of Loans Classified as Impaired Loans

The following tables provide a breakdown by class of the loans classified as impaired loans as of December 31, 2021 and December 31, 2020. These loans are reported at their recorded investment, which is the carrying amount of the loan as reflected on the Company’s balance sheet, net of charge-offs and other amounts applied to reduce the net book balance. Average recorded investment in impaired loans is computed using an average of month-end balances for these loans for the twelve months ended December 31, 2021 and December 31, 2020. Interest income recognized is for the years ended December 31, 2021 and December 31, 2020.

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

Recorded
Investment

 

 

Unpaid
Principal
Balance

 

 

Associated
Allowance

 

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

Impaired loans without a valuation allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate construction and land

 

$

-

 

 

$

37

 

 

$

-

 

 

$

2

 

 

$

-

 

1-4 family residential mortgages

 

 

594

 

 

 

600

 

 

 

-

 

 

 

269

 

 

 

24

 

Total impaired loans without a valuation
   allowance

 

 

594

 

 

 

637

 

 

 

-

 

 

 

271

 

 

 

24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans with a valuation allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

935

 

 

 

935

 

 

 

6

 

 

 

974

 

 

 

54

 

Total impaired loans with a valuation
   allowance

 

 

935

 

 

 

935

 

 

 

6

 

 

 

974

 

 

 

54

 

Total impaired loans

 

$

1,529

 

 

$

1,572

 

 

$

6

 

 

$

1,245

 

 

$

78

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

Recorded
Investment

 

 

Unpaid
Principal
Balance

 

 

Associated
Allowance

 

 

Average
Recorded
Investment

 

 

Interest
Income
Recognized

 

Impaired loans without a valuation allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate construction and land

 

$

8

 

 

$

55

 

 

$

-

 

 

$

97

 

 

$

-

 

1-4 family residential mortgages

 

 

109

 

 

 

109

 

 

 

-

 

 

 

113

 

 

 

6

 

Commercial real estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

781

 

 

 

48

 

Total impaired loans without a valuation
   allowance

 

 

117

 

 

 

164

 

 

 

-

 

 

 

991

 

 

 

54

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans with a valuation allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

1,156

 

 

 

1,156

 

 

 

4

 

 

 

1,145

 

 

 

70

 

Total impaired loans with a valuation
   allowance

 

 

1,156

 

 

 

1,156

 

 

 

4

 

 

 

1,145

 

 

 

70

 

Total impaired loans

 

$

1,273

 

 

$

1,320

 

 

$

4

 

 

$

2,136

 

 

$

124

 

 

Schedule of Loans Modified Under Terms of a TDR

The following provides a summary, by class, of modified loans that continue to accrue interest under the terms of the restructuring agreement, which are considered to be performing, and modified loans that have been placed in non-accrual status, which are considered to be nonperforming.

 

Troubled debt restructurings

 

December 31, 2021

 

 

December 31, 2020

 

(Dollars in thousands)

 

No. of
Loans

 

 

Recorded
Investment

 

 

No. of
Loans

 

 

Recorded
Investment

 

Performing TDRs

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

1

 

 

$

99

 

 

 

1

 

 

$

109

 

Consumer

 

 

58

 

 

 

935

 

 

 

75

 

 

 

1,156

 

Total performing TDRs

 

 

59

 

 

$

1,034

 

 

 

76

 

 

$

1,265

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming TDRs

 

 

 

 

 

 

 

 

 

 

 

 

Real estate construction and land development

 

 

0

 

 

$

-

 

 

 

1

 

 

$

8

 

1-4 family residential mortgages

 

 

1

 

 

 

495

 

 

 

0

 

 

 

 

Total nonperforming TDRs

 

 

1

 

 

$

495

 

 

 

1

 

 

$

8

 

    Total TDRs

 

 

60

 

 

$

1,529

 

 

 

77

 

 

$

1,273

 

Summary of Modified Loans

A summary of loans shown above that were modified as TDRs during the years ended December 31, 2021 and December 31, 2020 is shown below by class. Loans modified as TDRs that were fully paid down, charged-off, or foreclosed upon by period end are not reported. The Post-Modification Recorded Balance reflects any interest or fees from the original loan which may have been added to the principal balance on the new note as a condition of the TDR. Additionally, the Post-Modification Recorded Balance is reported

below at the period end balances, inclusive of all partial principal pay downs and principal charge-offs since the modification date.

 

 

 

During year ended

 

 

During year ended

 

(Dollars in thousands)

 

December 31, 2021

 

 

December 31, 2020

 

 

 

Number
of Loans

 

 

Pre-
Modification
Recorded
Balance

 

 

Post-
Modification
Recorded
Balance

 

 

Number
of Loans

 

 

Pre-
Modification
Recorded
Balance

 

 

Post-
Modification
Recorded
Balance

 

Consumer loans

 

 

12

 

 

$

145

 

 

$

145

 

 

 

17

 

 

$

180

 

 

$

180

 

Total loans modified during the period

 

 

12

 

 

$

145

 

 

$

145

 

 

 

17

 

 

$

180

 

 

$

180