XML 48 R36.htm IDEA: XBRL DOCUMENT v3.22.0.1
LOANS (Tables)
12 Months Ended
Dec. 31, 2021
Receivables [Abstract]  
Schedule of Loan Portfolio

The following table summarizes the composition of our loan portfolio. Total loans are recorded net of deferred loan fees and costs, which totaled $1.4 million and $2.2 million as of December 31, 2021 and December 31, 2020, respectively.

LOANS
   December 31, 
(Dollars in thousands)  2021   2020 
Commercial, financial and agricultural   $69,952   $96,688 
Real estate:          
Construction    94,969    95,282 
Mortgage-residential    45,498    43,928 
Mortgage-commercial    617,464    573,258 
Consumer:          
Home equity    27,116    26,442 
Other    8,703    8,559 
Total   $863,702   $844,157 
Activity in the allowance for loan losses

Activity in the allowance for loan losses was as follows:

LOANS (Details 2)
             
   Years ended December 31, 
(Dollars in thousands)  2021   2020   2019 
Balance at the beginning of year   $10,389   $6,627   $6,263 
Provision for loan losses    335    3,663    139 
Charged off loans    (182)   (110)   (145)
Recoveries    637    209    370 
Balance at end of year   $11,179   $10,389   $6,627 
Schedule of activity in the allowance for loan losses and the recorded investment in loans receivable

The detailed activity in the allowance for loan losses and the recorded investment in loans receivable as of and for the years ended December 31, 2021, December 31, 2020 and December 31, 2019 follows:

(Dollars in thousands)  Commercial   Real estate
Construction
   Real estate
Mortgage
Residential
   Real estate
Mortgage
Commercial
   Consumer
Home
equity
   Consumer
Other
   Unallocated   Total 
2021                                        
Allowance for loan losses:                                        
Beginning balance   $778   $145   $541   $7,855   $324   $125   $621   $10,389 
Charge-offs                (110)       (72)       (182)
Recoveries    39        10    473    69    46        637 
Provisions    36    (32)   9    352    (60)   27    3    335 
Ending balance   $853   $113   $560   $8,570   $333   $126   $624   $11,179 
                                         
Ending balances:                                        
Individually evaluated for impairment   $   $   $   $1   $   $   $   $ 
                                         
Collectively evaluated for impairment    853    113    560    8,569    333    126    624    11,179 
                                         
Loans receivable:                                        
Ending balance-total   $69,952   $94,969   $45,498   $617,464   $27,116   $8,703   $   $863,702 
                                         
Ending balances:                                        
Individually evaluated for impairment            133    1,561                1,694 
                                         
Collectively evaluated for impairment    69,952    94,969    45,365    615,903    27,116    8,703        862,008 
(Dollars in thousands)  Commercial   Real estate
Construction
   Real estate
Mortgage
Residential
   Real estate
Mortgage
Commercial
   Consumer
Home
equity
   Consumer
Other
   Unallocated   Total 
2020                                        
Allowance for loan losses:                                        
Beginning balance   $427   $111   $367   $4,602   $240   $97   $783   $6,627 
Charge-offs        (2)       (1)       (107)       (110)
Recoveries    130    2        23    2    52        209 
Provisions    221    34    174    3,231    82    83    (162)   3,663 
Ending balance   $778   $145   $541   $7,855   $324   $125   $621   $10,389 
                                         
Ending balances:                                        
Individually evaluated for impairment   $   $   $   $2   $   $   $   $2 
                                         
Collectively evaluated for impairment    778    145    541    7,853    324    125    621    10,387 
                                         
Loans receivable:                                        
Ending balance-total   $96,688   $95,282   $43,928   $573,258   $26,442   $8,559   $   $844,157 
                                         
Ending balances:                                        
Individually evaluated for impairment            440    5,631    42            6,113 
                                         
Collectively evaluated for impairment    96,688    95,282    43,488    567,627    26,400    8,559        838,044 
(Dollars in thousands)  Commercial   Real estate
Construction
   Real estate
Mortgage
Residential
   Real estate
Mortgage
Commercial
   Consumer
Home
equity
   Consumer
Other
   Unallocated   Total 
2019                                        
Allowance for loan losses:                                        
Beginning balance   $430   $89   $431   $4,318   $261   $88   $646   $6,263 
Charge-offs    (12)       (12)       (1)   (120)       (145)
Recoveries    3            307    15    45        370 
Provisions    6    22    (52)   (23)   (35)   84    137    139 
Ending balance   $427   $111   $367   $4,602   $240   $97   $783   $6,627 
                                         
Ending balances:                                        
Individually evaluated for impairment   $   $   $   $6   $   $   $   $6 
                                         
Collectively evaluated for impairment    427    111    367    4,596    240    97    783    6,621 
                                         
Loans receivable:                                        
Ending balance-total   $51,805   $73,512   $45,357   $527,447   $28,891   $10,016   $   $737,028 
                                         
Ending balances:                                        
Individually evaluated for impairment    400        392    3,135    70            3,997 
                                         
Collectively evaluated for impairment    51,405    73,512    44,965    524,312    28,821    10,016        733,031 
[custom:DisclosureLoansDetails3Abstract]
(Dollars in thousands)  Commercial   Real estate
Construction
   Real estate
Mortgage
Residential
   Real estate
Mortgage
Commercial
   Consumer
Home
equity
   Consumer
Other
   Unallocated   Total 
2021                                        
Allowance for loan losses:                                        
Beginning balance   $778   $145   $541   $7,855   $324   $125   $621   $10,389 
Charge-offs                (110)       (72)       (182)
Recoveries    39        10    473    69    46        637 
Provisions    36    (32)   9    352    (60)   27    3    335 
Ending balance   $853   $113   $560   $8,570   $333   $126   $624   $11,179 
                                         
Ending balances:                                        
Individually evaluated for impairment   $   $   $   $1   $   $   $   $ 
                                         
Collectively evaluated for impairment    853    113    560    8,569    333    126    624    11,179 
                                         
Loans receivable:                                        
Ending balance-total   $69,952   $94,969   $45,498   $617,464   $27,116   $8,703   $   $863,702 
                                         
Ending balances:                                        
Individually evaluated for impairment            133    1,561                1,694 
                                         
Collectively evaluated for impairment    69,952    94,969    45,365    615,903    27,116    8,703        862,008 
(Dollars in thousands)  Commercial   Real estate
Construction
   Real estate
Mortgage
Residential
   Real estate
Mortgage
Commercial
   Consumer
Home
equity
   Consumer
Other
   Unallocated   Total 
2020                                        
Allowance for loan losses:                                        
Beginning balance   $427   $111   $367   $4,602   $240   $97   $783   $6,627 
Charge-offs        (2)       (1)       (107)       (110)
Recoveries    130    2        23    2    52        209 
Provisions    221    34    174    3,231    82    83    (162)   3,663 
Ending balance   $778   $145   $541   $7,855   $324   $125   $621   $10,389 
                                         
Ending balances:                                        
Individually evaluated for impairment   $   $   $   $2   $   $   $   $2 
                                         
Collectively evaluated for impairment    778    145    541    7,853    324    125    621    10,387 
                                         
Loans receivable:                                        
Ending balance-total   $96,688   $95,282   $43,928   $573,258   $26,442   $8,559   $   $844,157 
                                         
Ending balances:                                        
Individually evaluated for impairment            440    5,631    42            6,113 
                                         
Collectively evaluated for impairment    96,688    95,282    43,488    567,627    26,400    8,559        838,044 
(Dollars in thousands)  Commercial   Real estate
Construction
   Real estate
Mortgage
Residential
   Real estate
Mortgage
Commercial
   Consumer
Home
equity
   Consumer
Other
   Unallocated   Total 
2019                                        
Allowance for loan losses:                                        
Beginning balance   $430   $89   $431   $4,318   $261   $88   $646   $6,263 
Charge-offs    (12)       (12)       (1)   (120)       (145)
Recoveries    3            307    15    45        370 
Provisions    6    22    (52)   (23)   (35)   84    137    139 
Ending balance   $427   $111   $367   $4,602   $240   $97   $783   $6,627 
                                         
Ending balances:                                        
Individually evaluated for impairment   $   $   $   $6   $   $   $   $6 
                                         
Collectively evaluated for impairment    427    111    367    4,596    240    97    783    6,621 
                                         
Loans receivable:                                        
Ending balance-total   $51,805   $73,512   $45,357   $527,447   $28,891   $10,016   $   $737,028 
                                         
Ending balances:                                        
Individually evaluated for impairment    400        392    3,135    70            3,997 
                                         
Collectively evaluated for impairment    51,405    73,512    44,965    524,312    28,821    10,016        733,031 
Schedule of loan category and loans individually evaluated and considered impaired

The following tables are by loan category and present at December 31, 2021, December 31, 2020 and December 31, 2019 loans individually evaluated and considered impaired under FASB ASC 310, “Accounting by Creditors for Impairment of a Loan.” Impairment includes performing troubled debt restructurings.

 



LOANS (Details 4)
(Dollars in thousands)                    
December 31, 2021  Recorded
Investment
   Unpaid
Principal
Balance
   Related
Allowance
   Average
Recorded
Investment
   Interest
Income
Recognized
 
With no allowance recorded:                         
Commercial   $   $   $   $   $ 
Real estate:                         
Construction                    
Mortgage-residential    133    151        131    6 
Mortgage-commercial    1,521    3,514        1,748    223 
Consumer:                         
Home Equity                     
Other                     
                          
With an allowance recorded:                         
Commercial                     
Real estate:                         
Construction                     
Mortgage-residential                     
Mortgage-commercial    40    40    1    39    5 
Consumer:                         
Home Equity                     
Other                     
                          
Total:                         
Commercial                     
Real estate:                         
Construction                     
Mortgage-residential    133    151        131    6 
Mortgage-commercial    1,561    3,554    1    1,787    228 
Consumer:                         
Home Equity                     
Other                     
   $1,694   $3,705   $1   $1,918   $234 
Schedule of loan category and loan by risk categories

Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be “Pass” rated loans. As of December 31, 2021 and December 31, 2020, and based on the most recent analysis performed, the risk category of loans by class of loans is shown in the table below. As of December 31, 2021 and December 31, 2020, no loans were classified as doubtful.

 

LOANS (Details 5)
(Dollars in thousands)                    
December 31, 2021  Pass   Special
Mention
   Substandard   Doubtful   Total 
Commercial, financial & agricultural   $69,833   $119   $   $   $69,952 
Real estate:                      
Construction    94,966        3        94,969 
Mortgage – residential    45,049    305    144        45,498 
Mortgage – commercial    610,001    1,009    6,454        617,464 
Consumer:                      
Home Equity    25,751    171    1,194        27,116 
Other    8,604    22    77        8,703 
Total   $854,204   $1,626   $7,872   $   $863,702 
                     
(Dollars in thousands)                    
       Special             
December 31, 2020  Pass   Mention   Substandard   Doubtful   Total 
Commercial, financial & agricultural   $96,507   $181   $   $   $96,688 
Real estate:                         
Construction    95,282                95,282 
Mortgage – residential    43,240    190    498        43,928 
Mortgage – commercial    559,982    7,270    6,006        573,258 
Consumer:                         
Home Equity    25,041    95    1,306        26,442 
Other    8,538    21            8,559 
Total   $828,590   $7,757   $7,810   $   $844,157 
Schedule of loan category and present loans past due and on non-accrual status

The following tables are by loan category and present loans past due and on non-accrual status as of December 31, 2021 and December 31, 2020:

(Dollars in thousands)
December 31, 2021
  30-59
Days
Past Due
   60-89
Days
Past Due
   Greater than
90 Days and
Accruing
   Nonaccrual   Total Past
Due
   Current   Total
Loans
 
Commercial   $125   $35   $   $118   $278   $69,674   $69,952 
Real estate:                                   
Construction                        94,969    94,969 
Mortgage-residential    8    4        132    144    45,354    45,498 
Mortgage-commercial                        617,464    617,464 
Consumer:                                   
Home equity        62            62    27,054    27,116 
Other        1            1    8,702    8,703 
Total   $133   $102   $   $250   $485   $863,217   $863,702 
(Dollars in thousands)
December 31, 2020
  30-59
Days
Past Due
   60-89
Days
Past Due
   Greater than
90 Days and
Accruing
   Nonaccrual   Total Past
Due
   Current   Total
Loans
 
Commercial   $165   $27   $   $4,080   $4,272   $92,416   $96,688 
Real estate:                                   
Construction    424        1,260        1,684    93,598    95,282 
Mortgage-residential    7            440    447    43,481    43,928 
Mortgage-commercial                        573,258    573,258 
Consumer:                                   
Home equity                42    42    26,400    26,442 
Other    21    21            42    8,517    8,559 
Total   $617   $48   $1,260   $4,562   $6,487   $837,670   $844,157 
[custom:DisclosureLoansDetails6Abstract]
(Dollars in thousands)
December 31, 2021
  30-59
Days
Past Due
   60-89
Days
Past Due
   Greater than
90 Days and
Accruing
   Nonaccrual   Total Past
Due
   Current   Total
Loans
 
Commercial   $125   $35   $   $118   $278   $69,674   $69,952 
Real estate:                                   
Construction                        94,969    94,969 
Mortgage-residential    8    4        132    144    45,354    45,498 
Mortgage-commercial                        617,464    617,464 
Consumer:                                   
Home equity        62            62    27,054    27,116 
Other        1            1    8,702    8,703 
Total   $133   $102   $   $250   $485   $863,217   $863,702 
(Dollars in thousands)
December 31, 2020
  30-59
Days
Past Due
   60-89
Days
Past Due
   Greater than
90 Days and
Accruing
   Nonaccrual   Total Past
Due
   Current   Total
Loans
 
Commercial   $165   $27   $   $4,080   $4,272   $92,416   $96,688 
Real estate:                                   
Construction    424        1,260        1,684    93,598    95,282 
Mortgage-residential    7            440    447    43,481    43,928 
Mortgage-commercial                        573,258    573,258 
Consumer:                                   
Home equity                42    42    26,400    26,442 
Other    21    21            42    8,517    8,559 
Total   $617   $48   $1,260   $4,562   $6,487   $837,670   $844,157 
Schedule for changes in the accretable yield for PCI loans

A summary of changes in the accretable yield for PCI loans for the years ended December 31, 2021, 2020, and 2019 follows:

LOANS (Details 7)
(Dollars in thousands)  Year
Ended
December 31,
2021
   Year
Ended
December 31,
2020
   Year
Ended
December 31,
2019
 
Accretable yield, beginning of period   $93   $123   $153 
Additions             
Accretion    (29)   (30)   (30)
Reclassification of non-accretable difference due to improvement in expected cash flows             
Other changes, net             
Accretable yield, end of period   $64   $93   $123 
Schedule of Related Party Loans

Related party loans are made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with unrelated persons and generally do not involve more than the normal risk of collectability. The following table presents related party loan transactions for the years ended December 31, 2021 and December 31, 2020.

LOANS (Details 8)
         
(Dollars in thousands)  For the years ended
December 31,
 
   2021   2020 
Balance, beginning of year   $3,297   $4,108 
New Loans    4    188 
Less loan repayments    492    999 
Balance, end of year   $2,809   $3,297