XML 21 R11.htm IDEA: XBRL DOCUMENT v3.22.1
Loans Receivable
3 Months Ended
Mar. 31, 2022
Receivables [Abstract]  
Loans Receivable

Note 3. Loans Receivable

Loans receivable were comprised of the following:

 

(Dollars in thousands)

 

March 31,

2022

 

 

December 31,

2021

 

Residential Real Estate:

 

 

 

 

 

 

 

 

Single family

 

$

173,993

 

 

$

161,362

 

Multifamily

 

 

192,495

 

 

 

137,705

 

Farmland

 

 

650

 

 

 

1,323

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

Owner-occupied

 

 

188,024

 

 

 

173,086

 

Non-owner occupied

 

 

399,981

 

 

 

361,101

 

Construction and Land Development

 

 

344,605

 

 

 

337,173

 

Commercial – Non Real-Estate:

 

 

 

 

 

 

 

 

Commercial & Industrial

 

 

111,183

 

 

 

164,014

 

Consumer – Non Real-Estate:

 

 

 

 

 

 

 

 

Unsecured

 

 

272

 

 

 

185

 

Secured

 

 

19,439

 

 

 

22,986

 

Total Gross Loans

 

 

1,430,642

 

 

 

1,358,935

 

Less: unearned fees, net

 

 

(4,904

)

 

 

(5,478

)

Less: allowance for loan losses

 

 

(12,500

)

 

 

(11,697

)

Net Loans

 

$

1,413,238

 

 

$

1,341,760

 

 

The unsecured consumer loans above include $272,000 and $185,000 of overdrafts reclassified as loans at March 31, 2022 and December 31, 2021, respectively.

 

The commercial and industrial loans above include $18.8 million and $58.3 million in Paycheck Protection Program loans at March 31, 2022 and December 31, 2021, respectively.

The following tables summarize the activity in the allowance for loan losses by loan class for the three months ended March 31, 2022 and 2021.

Allowance for Credit Losses By Portfolio Segment

 

 

 

Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended March 31, 2022

 

Residential

 

 

Commercial

 

 

Construction

 

 

Consumer

 

 

Commercial

 

 

Total

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance

 

$

1,672

 

 

$

5,689

 

 

$

2,697

 

 

$

99

 

 

$

1,540

 

 

$

11,697

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 

 

 

 

3

 

Provision

 

 

307

 

 

 

589

 

 

 

60

 

 

 

(6

)

 

 

(150

)

 

 

800

 

Ending Balance

 

$

1,979

 

 

$

6,278

 

 

$

2,757

 

 

$

96

 

 

$

1,390

 

 

$

12,500

 

Ending Balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for Impairment

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Collectively evaluated for Impairment

 

$

1,979

 

 

$

6,278

 

 

$

2,757

 

 

$

96

 

 

$

1,390

 

 

$

12,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended March 31, 2021

 

Residential

 

 

Commercial

 

 

Construction

 

 

Consumer

 

 

Commercial

 

 

Total

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance

 

$

1,223

 

 

$

6,552

 

 

$

3,326

 

 

$

371

 

 

$

1,405

 

 

$

12,877

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

13

 

 

 

5

 

 

 

18

 

Provision

 

 

(23

)

 

 

343

 

 

 

166

 

 

 

(238

)

 

 

72

 

 

 

320

 

Ending Balance

 

$

1,200

 

 

$

6,895

 

 

$

3,492

 

 

$

146

 

 

$

1,482

 

 

$

13,215

 

Ending Balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for Impairment

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Collectively evaluated for Impairment

 

$

1,200

 

 

$

6,895

 

 

$

3,492

 

 

$

146

 

 

$

1,482

 

 

$

13,215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Company maintains a general allowance for loan losses based on evaluating known and inherent risks in the loan portfolio, including management’s continuing analysis of the factors underlying the quality of the loan portfolio. These factors include changes in the size and composition of the loan portfolio, actual loan loss experience, and current and anticipated economic conditions. The reserve is an estimate based upon factors and trends identified by management at the time the financial statements are prepared.

The following tables summarize information in regards to the recorded investment in loans receivable by loan class as of March 31, 2022 and December 31, 2021:

 

March 31, 2022

 

Loans Receivable

 

(Dollars in thousands)

 

Ending

Balance

 

 

Ending

Balance:

Individually

Evaluated

for

Impairment

 

 

Ending

Balance:

Collectively

Evaluated

for

Impairment

 

Residential Real Estate

 

$

367,138

 

 

$

148

 

 

$

366,990

 

Commercial Real Estate

 

 

588,005

 

 

 

1,083

 

 

 

586,922

 

Construction and Land Development

 

 

344,605

 

 

 

 

 

 

344,605

 

Commercial & Industrial

 

 

111,183

 

 

 

 

 

 

111,183

 

Consumer

 

 

19,711

 

 

 

 

 

 

19,711

 

Total

 

$

1,430,642

 

 

$

1,231

 

 

$

1,429,411

 

 

 

December 31, 2021

 

Loans Receivable

 

(Dollars in thousands)

 

Ending

Balance

 

 

Ending

Balance:

Individually

Evaluated

for

Impairment

 

 

Ending

Balance:

Collectively

Evaluated

for

Impairment

 

Residential Real Estate

 

$

300,390

 

 

$

147

 

 

$

300,243

 

Commercial Real Estate

 

 

534,187

 

 

 

1,076

 

 

 

533,111

 

Construction and Land Development

 

 

337,173

 

 

 

 

 

 

337,173

 

Commercial & Industrial

 

 

164,014

 

 

 

8

 

 

 

164,006

 

Consumer

 

 

23,171

 

 

 

 

 

 

23,171

 

Total

 

$

1,358,935

 

 

$

1,231

 

 

$

1,357,704

 

 

The following table summarizes information in regard to impaired loans by loan portfolio class as of March 31, 2022 and December 31, 2021:

 

 

 

March 31, 2022

 

 

December 31, 2021

 

(Dollars in thousands)

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

With no related allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family

 

$

148

 

 

$

148

 

 

$

 

 

$

147

 

 

$

147

 

 

$

 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner Occupied

 

 

1,083

 

 

 

1,083

 

 

 

 

 

 

1,076

 

 

 

1,076

 

 

 

 

Commercial & Industrial

 

 

 

 

 

 

 

 

 

 

 

8

 

 

 

8

 

 

 

 

Total

 

$

1,231

 

 

$

1,231

 

 

$

 

 

$

1,231

 

 

$

1,231

 

 

$

 

 

The following table presents additional information regarding the impaired loans for the three months ended March 31, 2022:

 

 

 

Three Months Ended March 31,

 

 

 

2022

 

 

2021

 

(Dollars in thousands)

 

Average

Record

Investment

 

 

Interest

Income

Recognized

 

 

Average

Record

Investment

 

 

Interest

Income

Recognized

 

With no related allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single family

 

$

148

 

 

$

3

 

 

$

209

 

 

$

9

 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner Occupied

 

 

1,080

 

 

 

22

 

 

 

1,080

 

 

 

65

 

Commercial & Industrial

 

 

 

 

 

 

 

 

32

 

 

 

2

 

Total

 

$

1,228

 

 

$

25

 

 

$

1,321

 

 

$

76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

There were no loans placed on nonaccrual as of March 31, 2022 and December 31, 2021.

 

Credit quality risk ratings include regulatory classifications of Pass, Watch, Special Mention, Substandard, Doubtful and Loss. Loans classified as Pass have quality metrics to support that the loan will be repaid according to the terms established. Loans classified as Watch have similar characteristics as Pass loans with some emerging signs of financial weaknesses that should be monitored closer. Loans classified as Special Mention have potential weaknesses that deserve management’s close attention. If uncorrected, the potential weaknesses may result in deterioration of prospects for repayment. Loans classified substandard have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They include loans that are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans classified doubtful have all the weaknesses inherent in loans classified substandard with the added characteristic that collection or liquidation in full, based on current conditions and facts, is highly improbable. Loans classified as a loss are considered uncollectible and are charged to the allowance for loan losses. Loans not classified are rated pass.

The following tables summarize the aggregate Pass and criticized categories of Watch, Special Mention, and Substandard within the Company’s internal risk rating system as of March 31, 2022 and December 31, 2021:

 

 

 

March 31, 2022

 

(Dollars in thousands)

 

Pass

 

 

Watch

 

 

Special

Mention

 

 

Substandard

 

 

Total

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single Family

 

$

172,869

 

 

$

 

 

$

731

 

 

$

393

 

 

$

173,993

 

Multifamily

 

 

192,495

 

 

 

 

 

 

 

 

 

 

 

 

192,495

 

Farmland

 

 

650

 

 

 

 

 

 

 

 

 

 

 

 

650

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

184,881

 

 

 

3,143

 

 

 

 

 

 

 

 

 

188,024

 

Non-owner occupied

 

 

336,978

 

 

 

46,180

 

 

 

15,255

 

 

 

1,568

 

 

 

399,981

 

Construction & Land Development

 

 

324,094

 

 

 

20,511

 

 

 

 

 

 

 

 

 

344,605

 

Commercial – Non Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Industrial

 

 

106,639

 

 

 

140

 

 

 

1,169

 

 

 

3,235

 

 

 

111,183

 

Consumer – Non Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured

 

 

272

 

 

 

 

 

 

 

 

 

 

 

 

272

 

Secured

 

 

19,439

 

 

 

 

 

 

 

 

 

 

 

 

19,439

 

Total

 

$

1,338,317

 

 

$

69,974

 

 

$

17,155

 

 

$

5,196

 

 

$

1,430,642

 

 

 

 

December 31, 2021

 

(Dollars in thousands)

 

Pass

 

 

Watch

 

 

Special

Mention

 

 

Substandard

 

 

Total

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single Family

 

$

160,234

 

 

$

 

 

$

734

 

 

$

394

 

 

$

161,362

 

Multifamily

 

 

137,705

 

 

 

 

 

 

 

 

 

 

 

 

137,705

 

Farmland

 

 

1,323

 

 

 

 

 

 

 

 

 

 

 

 

1,323

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

168,352

 

 

 

4,734

 

 

 

 

 

 

 

 

 

173,086

 

Non-owner occupied

 

 

297,873

 

 

 

46,379

 

 

 

15,275

 

 

 

1,574

 

 

 

361,101

 

Construction & Land Development

 

 

317,846

 

 

 

19,327

 

 

 

 

 

 

 

 

 

337,173

 

Commercial – Non Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Industrial

 

 

159,634

 

 

 

145

 

 

 

857

 

 

 

3,378

 

 

 

164,014

 

Consumer – Non Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured

 

 

185

 

 

 

 

 

 

 

 

 

 

 

 

185

 

Secured

 

 

22,986

 

 

 

 

 

 

 

 

 

 

 

 

22,986

 

Total

 

$

1,266,138

 

 

$

70,585

 

 

$

16,866

 

 

$

5,346

 

 

$

1,358,935

 

 

 

The following tables present the segments of the loan portfolio summarized by aging categories as of March 31, 2022 and December 31, 2021:

 

 

 

March 31, 2022

 

(Dollars in thousands)

 

30-59

Days Past

Due

 

 

60-89

Days Past

Due

 

 

Greater

than 90

Days

 

 

Total Past

Due

 

 

Current

 

 

Total

Loans

Receivable

 

 

Nonaccrual

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single Family

 

$

 

 

$

 

 

$

 

 

$

 

 

$

173,993

 

 

$

173,993

 

 

$

 

Multifamily

 

 

 

 

 

 

 

 

 

 

 

 

 

 

192,495

 

 

 

192,495

 

 

 

 

Farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

650

 

 

 

650

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

188,024

 

 

 

188,024

 

 

 

 

Non-owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

399,981

 

 

 

399,981

 

 

 

 

Construction & Land Development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

344,605

 

 

 

344,605

 

 

 

 

Commercial – Non Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

111,183

 

 

 

111,183

 

 

 

 

Consumer – Non Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

272

 

 

 

272

 

 

 

 

Secured

 

 

24

 

 

 

 

 

 

 

 

 

24

 

 

 

19,415

 

 

 

19,439

 

 

 

 

Total

 

$

24

 

 

$

 

 

$

 

 

$

24

 

 

$

1,430,618

 

 

$

1,430,642

 

 

$

 

 

 

 

December 31, 2021

 

(Dollars in thousands)

 

30-59

Days Past

Due

 

 

60-89

Days Past

Due

 

 

Greater

than 90

Days

 

 

Total Past

Due

 

 

Current

 

 

Total

Loans

Receivable

 

 

Nonaccrual

 

Residential Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single Family

 

$

 

 

$

 

 

$

 

 

$

 

 

$

161,362

 

 

$

161,362

 

 

$

 

Multifamily

 

 

 

 

 

 

 

 

 

 

 

 

 

 

137,705

 

 

 

137,705

 

 

 

 

Farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,323

 

 

 

1,323

 

 

 

 

Commercial Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

173,086

 

 

 

173,086

 

 

 

 

Non-owner occupied

 

 

 

 

 

 

 

 

 

 

 

 

 

 

361,101

 

 

 

361,101

 

 

 

 

Construction & Land Development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

337,173

 

 

 

337,173

 

 

 

 

Commercial – Non Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

164,014

 

 

 

164,014

 

 

 

 

Consumer – Non Real Estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured

 

 

 

 

 

 

 

 

 

 

 

 

 

 

185

 

 

 

185

 

 

 

 

Secured

 

 

46

 

 

 

25

 

 

 

 

 

 

71

 

 

 

22,915

 

 

 

22,986

 

 

 

 

Total

 

$

46

 

 

$

25

 

 

$

 

 

$

71

 

 

$

1,358,864

 

 

$

1,358,935

 

 

$

 

 

The Company may grant a concession or modification for economic or legal reasons related to a borrower’s financial condition that it would not otherwise consider resulting in a modified loan that is then identified as a troubled debt restructuring (“TDR”). The Company may modify loans through rate reductions, extensions of maturity, interest only payments, or payment modifications to better match the timing of cash flows due under the modified terms with the cash flows from the borrowers’ operations. Loan modifications are intended to minimize the economic loss and to avoid foreclosure or repossession of the collateral. TDRs are considered impaired loans for purposes of calculating the Company’s allowance for loan losses. TDRs are restored to accrual status when the obligation is brought current, has performed in accordance with the modified contractual terms for a reasonable period, generally six months, and the ultimate collectability of the total contractual principal and interest is no longer in doubt.

Troubled Debt Restructuring

According to United States generally accepted accounting principles, restructuring a debt constitutes a TDR if the creditor, for economic or legal reasons related to the debtor’s financial difficulties, grants a concession to the debtor that it would not otherwise consider.  The CARES Act states that from March 1, 2020, until the end of the year (unless the President terminates the COVID-19 emergency declaration sooner), financial institutions may elect to suspend the TDR accounting principles for loan modifications related to COVID-19. The Consolidated Appropriations Act of 2021, enacted in December 2020, extended this relief to the earlier of January 1, 2022 or the first day of a bank’s fiscal year that begins after the national emergency ends.

The Company may identify loans for potential restructure primarily through direct communication with the borrower and evaluation of the borrower’s financial statements, revenue projections, tax returns, and credit reports. Even if the borrower is not presently in default,

management will consider the likelihood that cash flow shortages, adverse economic conditions and negative trends may result in a payment default in the near future.

As of March 31, 2022, and December 31, 2020, the Company did not have any TDRs.