XML 29 R20.htm IDEA: XBRL DOCUMENT v3.22.1
LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES (Tables)
3 Months Ended
Mar. 31, 2022
LOANS RECEIVABLE AND ALLOWANCE FOR CREDIT LOSSES  
Schedule of major categories of loans

March 31, 

December 31, 

2022

  

2021

(dollars in thousands)

    

Amount

    

%

    

Amount

    

%

    

Loans Secured by Real Estate

Construction and land

$

3,496

2

$

4,087

2

Farmland

341

342

Single-family residential

78,214

38

78,119

37

Multi-family

5,402

3

5,428

3

Commercial

48,016

24

48,729

23

Total loans secured by real estate

135,469

136,705

Commercial and Industrial

Commercial and industrial

9,027

4

10,003

5

SBA guaranty

6,322

3

6,397

3

Comm SBA PPP

485

1,047

Total commercial and industrial loans

15,834

17,447

Consumer Loans

Consumer

1,998

1

2,090

1

Automobile

50,951

25

54,150

26

Total consumer loans

52,949

56,240

Loans, net of deferred fees and costs

204,252

100

210,392

100

Less: Allowance for credit losses

$

(2,380)

$

(2,470)

Loans, net

201,872

207,922

Schedule of total allowance by loan segment

Loans Secured By Real Estate

Commercial and Industrial Loans

Consumer Loans

 

March 31, 2022

Construction

Single-family

Commercial

Commercial

 

(dollars in thousands)

    

and Land

Farmland

Residential

Multi-family

Commercial

    

and Industrial

SBA Guaranty

SBA PPP

Consumer

Automobile

Total

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Balance, beginning of year

$

5

$

11

$

1,357

$

105

$

278

$

115

$

30

$

$

36

$

533

$

2,470

Charge-offs

(9)

 

(55)

(64)

Recoveries

 

 

 

 

 

 

 

 

 

 

74

 

74

Release for credit losses

 

4

 

12

 

(47)

 

 

1

 

(18)

 

5

 

 

(1)

 

(56)

 

(100)

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Balance, end of quarter

$

9

$

23

$

1,310

$

105

$

279

$

97

$

26

$

$

35

$

496

$

2,380

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Individually evaluated for impairment:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Balance in allowance

$

$

$

11

$

$

$

$

$

$

$

$

11

Related loan balance

 

 

 

36

 

 

 

 

 

 

 

 

36

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Collectively evaluated for impairment:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Balance in allowance

$

9

$

23

$

1,299

$

105

$

279

$

97

$

26

$

$

35

$

496

$

2,369

Related loan balance

 

3,496

 

341

 

78,178

 

5,402

 

48,016

 

9,027

 

6,322

 

485

 

1,998

 

50,951

 

204,216

Loans Secured By Real Estate

Commercial and Industrial Loans

Consumer Loans

 

December 31, 2021

Construction

Single-family

Commercial

Commercial

 

(dollars in thousands)

    

and Land

Farmland

Residential

Multi-family

Commercial

    

and Industrial

SBA Guaranty

SBA PPP

Consumer

Automobile

Total

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Balance, beginning of year

$

9

$

2

$

513

$

39

$

218

$

67

$

48

$

$

11

$

569

$

1,476

Impact of ASC 326 adoption

16

9

854

63

199

120

(6)

46

 

273

1,574

Charge-offs

(2)

 

(251)

(253)

Recoveries

 

 

 

408

 

 

 

 

 

 

 

240

 

648

Release for credit losses

 

(20)

 

 

(418)

 

3

 

(139)

 

(72)

 

(12)

 

 

(19)

 

(298)

 

(975)

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Balance, end of the year

$

5

$

11

$

1,357

$

105

$

278

$

115

$

30

$

$

36

$

533

$

2,470

 

  

 

  

 

  

 

  

 

 

  

 

  

 

  

 

  

 

  

 

  

Individually evaluated for impairment:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Balance in allowance

$

$

$

10

$

$

$

$

$

$

$

$

10

Related loan balance

 

 

36

 

 

 

 

 

 

 

 

36

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Collectively evaluated for impairment:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Balance in allowance

$

5

$

11

$

1,347

$

105

$

278

$

115

$

30

$

$

36

$

533

$

2,460

Related loan balance

 

4,087

 

342

 

78,083

 

5,428

 

48,729

 

10,003

 

6,397

 

1,047

 

2,090

 

54,150

 

210,356

Schedule of allowances for credit losses

    

March 31, 

March 31, 

(dollars in thousands)

2022

2021

Average loans

$

207,321

$

248,920

Net charge offs to average loans (annualized)

 

(0.02)

%  

 

(0.44)

%

Schedule of reserve for unfunded commitments

Three Months Ended

Ended March 31, 

(dollars in thousands)

    

2022

    

2021

Beginning balance

 

$

371

 

$

33

Impact of ASC 326 adoption

457

Reduction of unfunded reserve

(17)

(12)

Provisions charged to operations

Ending balance

 

$

354

 

$

478

Schedule of current, past due, and non-accrual loans by categories of loans and restructured loans

At March 31, 2022

90 Days or

(dollars in thousands)

30-89 Days

More and

    

Current

    

Past Due

    

Still Accruing

    

Nonaccrual

    

Total

Loans Secured by Real Estate

Construction and land

$

3,496

$

$

$

$

3,496

Farmland

 

341

 

 

 

 

341

Single-family residential

78,087

31

14

82

78,214

Multi-family

5,402

5,402

Commercial

48,016

48,016

Total loans secured by real estate

 

135,342

 

31

 

14

 

82

 

135,469

Commercial and Industrial

Commercial and industrial

9,027

9,027

SBA guaranty

6,322

6,322

Comm SBA PPP

485

485

Total commercial and industrial loans

15,834

15,834

Consumer Loans

Consumer

1,987

11

1,998

Automobile

50,629

202

120

50,951

Total consumer loans

 

52,616

 

213

 

 

120

 

52,949

$

203,792

$

244

$

14

$

202

$

204,252

At December 31, 2021

90 Days or

(dollars in thousands)

30-89 Days

More and

    

Current

    

Past Due

    

Still Accruing

    

Nonaccrual

    

Total

Loans Secured by Real Estate

Construction and land

$

4,087

$

$

$

$

4,087

Farmland

 

342

 

 

 

 

342

Single-family residential

77,981

15

123

78,119

Multi-family

5,428

5,428

Commercial

48,729

48,729

Total loans secured by real estate

 

136,567

 

 

15

 

123

 

136,705

Commercial and Industrial

Commercial and industrial

10,003

10,003

SBA guaranty

6,326

71

6,397

Comm SBA PPP

1,047

1,047

Total commercial and industrial loans

17,376

71

17,447

Consumer Loans

Consumer

2,086

4

2,090

Automobile

53,655

351

144

54,150

Total consumer loans

 

55,741

 

355

 

 

144

 

56,240

$

209,684

$

355

$

15

$

338

$

210,392

Schedule of impaired financing receivables

March 31, 2022

    

    

Unpaid

Interest

Average

(dollars in thousands)

Recorded

Principal

Income

Specific

Recorded

Investment

Balance

Recognized

Reserve

Investment

Impaired loans with specific reserves:

 

  

 

  

 

  

 

  

 

  

Loans Secured by Real Estate

Construction and land

$

$

$

$

$

Farmland

 

 

 

 

 

Single-family residential

 

25

 

36

 

1

 

11

 

49

Multi-family

Commercial

Total loans secured by real estate

25

36

1

11

49

Commercial and Industrial

Commercial and industrial

SBA guaranty

Total commercial and industrial loans

Consumer Loans

Consumer

Automobile

Total consumer loans

Total impaired loans with specific reserves

$

25

$

36

$

1

$

11

$

49

Impaired loans with no specific reserve:

 

  

 

  

 

  

 

  

 

  

Loans Secured by Real Estate

Construction and land

$

$

$

$

n/a

$

Farmland

 

 

 

 

n/a

 

Single-family residential

 

46

 

46

 

0

 

n/a

 

51

Multi-family

n/a

Commercial

n/a

Total loans secured by real estate

46

46

0

51

Commercial and Industrial

Commercial and industrial

n/a

SBA guaranty

n/a

Total commercial and industrial loans

Consumer Loans

Consumer

n/a

Automobile

120

120

2

n/a

138

Total consumer loans

120

120

2

n/a

138

Total impaired loans with no specific reserve

$

166

$

166

$

2

$

$

189

December 31, 2021

    

    

Unpaid

Interest

Average

(dollars in thousands)

Recorded

Principal

Income

Specific

Recorded

Investment

Balance

Recognized

Reserve

Investment

Impaired loans with specific reserves:

 

  

 

  

 

  

 

  

 

  

Loans Secured by Real Estate

Construction and land

$

$

$

$

$

Farmland

 

 

 

 

 

Single-family residential

 

26

 

36

 

2

 

10

 

49

Multi-family

Commercial

Total loans secured by real estate

26

36

2

10

49

Commercial and Industrial

Commercial and industrial

SBA guaranty

Total commercial and industrial loans

Consumer Loans

Consumer

Automobile

Total consumer loans

Total impaired loans with specific reserves

$

26

$

36

$

2

$

10

$

49

Impaired loans with no specific reserve:

 

  

 

  

 

  

 

  

 

  

Loans Secured by Real Estate

Construction and land

$

$

$

$

n/a

$

Farmland

 

 

 

 

n/a

 

Single-family residential

 

87

 

87

 

3

 

n/a

 

98

Multi-family

n/a

Commercial

n/a

Total loans secured by real estate

87

87

3

98

Commercial and Industrial

Commercial and industrial

n/a

SBA guaranty

71

71

1

n/a

71

Total commercial and industrial loans

71

71

1

71

Consumer Loans

Consumer

n/a

Automobile

143

143

8

n/a

181

Total consumer loans

143

143

8

n/a

181

Total impaired loans with no specific reserve

$

301

$

301

$

12

$

$

350

Schedule of allowance for loan loss and the unearned income on loans

March 31, 

December 31, 

(dollars in thousands)

    

2022

2021

 

Troubled debt restructured loans

 

$

36

$

36

Non-accrual and 90+ days past due and still accruing loans to average loans

0.10

%  

0.16

%

Allowance for credit losses to nonaccrual & 90+ days past due and still accruing loans

1,103.7

%  

703.7

%

Schedule of non accrual loans

Commercial and

 

Loans Secured By Real Estate

Industrial Loans

Consumer Loans

Single-family

 

(dollars in thousands)

Residential

Commercial

    

SBA Guaranty

    

Consumer

Automobile

Total

  

 

  

 

  

 

 

  

 

  

 

  

December 31, 2020

$

270

$

4,029

$

$

34

$

179

$

4,512

Transfers into nonaccrual

574

 

69

643

Loans paid down/payoffs

(133)

(437)

(1)

 

(27)

(598)

Loans returned to accrual status

 

 

 

 

(33)

 

 

(33)

Loans charged off

 

 

 

 

 

(82)

 

(82)

 

 

 

 

 

 

March 31, 2021

$

137

$

4,166

$

$

$

139

$

4,442

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

December 31, 2021

$

123

$

$

71

$

$

144

$

338

Transfers into nonaccrual

61

61

Loans paid down/payoffs

 

(41)

 

 

(61)

 

 

(46)

 

(148)

Loans returned to accrual status

Loans charged off

 

 

 

(10)

 

 

(39)

 

(49)

March 31, 2022

$

82

$

$

$

$

120

$

202

Schedule of risk ratings of loans by categories of loans

Loans Secured By Real Estate

Commercial and Industrial Loans

Consumer Loans

 

March 31, 2022

Construction

Single-family

Commercial

Commercial

 

(dollars in thousands)

and Land

Farmland

Residential

Multi-family

Commercial

    

and Industrial

SBA Guaranty

SBA PPP

Consumer

Automobile

Total

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

3,496

$

341

$

78,132

$

5,402

$

48,016

$

9,027

$

6,322

$

485

$

1,998

$

50,832

$

204,051

Special mention

2

2

Substandard

82

89

171

Doubtful

28

28

Loss

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

$

3,496

$

341

$

78,214

$

5,402

$

48,016

$

9,027

$

6,322

$

485

$

1,998

$

50,951

$

204,252

Nonaccrual

$

$

$

82

$

$

$

$

$

$

$

120

$

202

Troubled debt restructures

$

$

$

36

$

$

$

$

$

$

$

$

36

Number of TDRs accounts

1

1

Non-performing TDRs

$

$

$

36

$

$

$

$

$

$

$

$

36

Number of non-performing TDR accounts

1

1

Loans Secured By Real Estate

Commercial and Industrial Loans

Consumer Loans

 

December 31, 2021

Construction

Single-family

Commercial

Commercial

 

(dollars in thousands)

    

and Land

Farmland

Residential

Multi-family

Commercial

    

and Industrial

SBA Guaranty

SBA PPP

Consumer

Automobile

Total

 

Pass

$

4,072

$

342

$

77,996

$

5,428

$

45,307

$

10,003

$

6,326

$

1,047

$

2,084

$

54,006

$

206,611

Special mention

15

3,422

6

4

3,447

Substandard

123

71

50

244

Doubtful

90

90

Loss

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

$

4,087

$

342

$

78,119

$

5,428

$

48,729

$

10,003

$

6,397

$

1,047

$

2,090

$

54,150

$

210,392

Nonaccrual

$

$

$

123

$

$

$

$

71

$

$

$

144

$

338

Troubled debt restructures

$

$

$

36

$

$

$

$

$

$

$

$

36

Number of TDRs accounts

1

1

Non-performing TDRs

$

$

$

36

$

$

$

$

$

$

$

$

36

Number of non-performing TDR accounts

1

1