XML 46 R36.htm IDEA: XBRL DOCUMENT v3.23.3
Note 3 - Loans and Allowance for Credit Losses on Loans (Tables)
9 Months Ended
Sep. 30, 2023
Notes Tables  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]

(in thousands)

 

September 30, 2023

  

December 31, 2022

 
         

Commercial real estate - non-owner occupied

 $1,508,615  $1,397,346 

Commercial real estate - owner occupied

  945,122   834,629 

Total commercial real estate

  2,453,737   2,231,975 
         

Commercial and industrial - term

  826,201   765,163 

Commercial and industrial - term - PPP

  4,827   18,593 

Commercial and industrial - lines of credit

  419,999   465,813 

Total commercial and industrial

  1,251,027   1,249,569 
         

Residential real estate - owner occupied

  696,162   591,515 

Residential real estate - non-owner occupied

  350,386   313,248 

Total residential real estate

  1,046,548   904,763 
         

Construction and land development

  480,120   445,690 

Home equity lines of credit

  203,184   200,725 

Consumer

  143,703   139,461 

Leases

  14,710   13,322 

Credits cards

  24,055   20,413 

Total loans (1)

 $5,617,084  $5,205,918 
Purchased Financial Assets with Credit Deterioration [Table Text Block]
  

CB

 

(in thousands)

 

March 7, 2022

 
     

Purchase price of PCD loans at acquisition

 $88,549 

Allowance for credit losses at acquisition

  (9,950)

Non-credit discount at acquisition

  (4,094)

Fair value of PCD loans at acquisition

 $74,505 
Financing Receivable, Allowance for Credit Loss [Table Text Block]

(in thousands)

Three Months Ended September 30, 2023

 

Beginning

Balance

  

Provision for

Credit Losses

on Loans

  

Charge-offs

  

Recoveries

  

Ending

Balance

 
                     

Commercial real estate - non-owner occupied

 $21,773  $(420) $-  $17  $21,370 

Commercial real estate - owner occupied

  11,557   1,088   -   6   12,651 

Total commercial real estate

  33,330   668   -   23   34,021 
                     

Commercial and industrial - term

  14,792   1,026   (1,878)  16   13,956 

Commercial and industrial - lines of credit

  6,503   (158)  -   1   6,346 

Total commercial and industrial

  21,295   868   (1,878)  17   20,302 
                     

Residential real estate - owner occupied

  8,835   278   -   6   9,119 

Residential real estate - non-owner occupied

  4,169   55   -   -   4,224 

Total residential real estate

  13,004   333   -   6   13,343 
                     

Construction and land development

  6,752   227   -   -   6,979 

Home equity lines of credit

  1,609   (7)  -   -   1,602 

Consumer

  1,285   184   (232)  131   1,368 

Leases

  205   7   -   -   212 

Credit cards

  230   20   (5)  3   248 

Total

 $77,710  $2,300  $(2,115) $180  $78,075 

(in thousands)

Nine Months Ended September 30, 2023

 

Beginning

Balance

  

Provision for

Credit Losses

on Loans

  

Charge-offs

  

Recoveries

  

Ending

Balance

 
                     

Commercial real estate - non-owner occupied

 $22,641  $(1,324) $-  $53  $21,370 

Commercial real estate - owner occupied

  10,827   1,818   -   6   12,651 

Total commercial real estate

  33,468   494   -   59   34,021 
                     

Commercial and industrial - term

  12,991   2,955   (2,006)  16   13,956 

Commercial and industrial - lines of credit

  6,389   (193)  -   150   6,346 

Total commercial and industrial

  19,380   2,762   (2,006)  166   20,302 
                     

Residential real estate - owner occupied

  6,717   2,418   (43)  27   9,119 

Residential real estate - non-owner occupied

  3,597   625   -   2   4,224 

Total residential real estate

  10,314   3,043   (43)  29   13,343 
                     

Construction and land development

  7,186   (207)  -   -   6,979 

Home equity lines of credit

  1,613   1   (12)  -   1,602 

Consumer

  1,158   473   (639)  376   1,368 

Leases

  201   11   -   -   212 

Credit cards

  211   123   (105)  19   248 

Total

 $73,531  $6,700  $(2,805) $649  $78,075 

(in thousands)

Three Months Ended September 30, 2022

 

Beginning

Balance

  

Initial ACL on

PCD Loans

  

Provision for

Credit Losses

on Loans

  

Charge-offs

  

Recoveries

  

Ending

Balance

 
                         

Commercial real estate - non-owner occupied

 $20,723  $-  $502  $(37) $-  $21,188 

Commercial real estate - owner occupied

  9,842   -   (227)  -   153   9,768 

Total commercial real estate

  30,565   -   275   (37)  153   30,956 
                         

Commercial and industrial - term

  12,342   -   2,055   (466)  232   14,163 

Commercial and industrial - lines of credit

  5,000   -   203   (99)  -   5,104 

Total commercial and industrial

  17,342   -   2,258   (565)  232   19,267 
                         

Residential real estate - owner occupied

  5,988   -   423   (17)  2   6,396 

Residential real estate - non-owner occupied

  3,190   -   146   -   9   3,345 

Total residential real estate

  9,178   -   569   (17)  11   9,741 
                         

Construction and land development

  6,214   -   731   -   -   6,945 

Home equity lines of credit

  1,521   -   105   -   -   1,626 

Consumer

  1,113   -   162   (307)  148   1,116 

Leases

  221   -   (10)  -   -   211 

Credit cards

  208   -   13   -   -   221 

Total

 $66,362  $-  $4,103  $(926) $544  $70,083 

(in thousands)

Nine Months Ended September 30, 2022

 

Beginning

Balance

  

Initial ACL on

Loans Purchased

with Credit

Deterioration

  

Provision for

Credit Losses

on Loans

  

Charge-offs

  

Recoveries

  

Ending

Balance

 
                         

Commercial real estate - non-owner occupied

 $15,960  $3,508  $1,744  $(37) $13  $21,188 

Commercial real estate - owner occupied

  9,595   2,121   (2,103)  (41)  196   9,768 

Total commercial real estate

  25,555   5,629   (359)  (78)  209   30,956 
                         

Commercial and industrial - term

  8,577   1,358   3,796   (594)  1,026   14,163 

Commercial and industrial - lines of credit

  4,802   1,874   (1,437)  (135)  -   5,104 

Total commercial and industrial

  13,379   3,232   2,359   (729)  1,026   19,267 
                         

Residential real estate - owner occupied

  4,316   590   1,458   (30)  62   6,396 

Residential real estate - non-owner occupied

  3,677   -   (349)  -   17   3,345 

Total residential real estate

  7,993   590   1,109   (30)  79   9,741 
                         

Construction and land development

  4,789   419   1,809   (72)  -   6,945 

Home equity lines of credit

  1,044   2   580   -   -   1,626 

Consumer

  772   78   565   (796)  497   1,116 

Leases

  204   -   7   -   -   211 

Credit cards

  162   -   12   -   47   221 

Total

 $53,898  $9,950  $6,082  $(1,705) $1,858  $70,083 

(in thousands)

September 30, 2023

 

Real Estate

  

Accounts

Receivable /

Equipment

  

Other

  

Total

  

ACL

Allocation

 
                     

Commercial real estate - non-owner occupied

 $14,004  $-  $-  $14,004  $1,892 

Commercial real estate - owner occupied

  2,906   -   -   2,906   840 

Total commercial real estate

  16,910   -   -   16,910   2,732 
                     

Commercial and industrial - term

  432   4,847   -   5,279   412 

Commercial and industrial - lines of credit

  2,690   159   -   2,849   739 

Total commercial and industrial

  3,122   5,006   -   8,128   1,151 
                     

Residential real estate - owner occupied

  3,251   -   -   3,251   206 

Residential real estate - non-owner occupied

  567   -   -   567   116 

Total residential real estate

  3,818   -   -   3,818   322 
                     

Construction and land development

  -   -   -   -   - 

Home equity lines of credit

  304   -   -   304   - 

Consumer

  -   -   275   275   20 

Leases

  -   -   -   -   - 

Credit cards

  -   -   -   -   - 

Total collateral dependent loans

 $24,154  $5,006  $275  $29,435  $4,225 

(in thousands)

December 31, 2022

 

Real Estate

  

Accounts

Receivable /

Equipment

  

Other

  

Total

  

ACL

Allocation

 
                     

Commercial real estate - non-owner occupied

 $14,764  $-  $-  $14,764  $2,652 

Commercial real estate - owner occupied

  4,415   -   -   4,415   846 

Total commercial real estate

  19,179   -   -   19,179   3,498 
                     

Commercial and industrial - term

  39   2,207   -   2,246   1,205 

Commercial and industrial - lines of credit

  422   2,821   -   3,243   761 

Total commercial and industrial

  461   5,028   -   5,489   1,966 
                     

Residential real estate - owner occupied

  2,199   -   -   2,199   222 

Residential real estate - non-owner occupied

  415   -   -   415   116 

Total residential real estate

  2,614   -   -   2,614   338 
                     

Construction and land development

  -   -   -   -   - 

Home equity lines of credit

  205   -   -   205   - 

Consumer

  -   -   219   219   20 

Leases

  -   -   -   -   - 

Credit cards

  -   -   -   -   - 

Total collateral dependent loans

 $22,459  $5,028  $219  $27,706  $5,822 
Financing Receivable, Nonaccrual [Table Text Block]
  

Non-accrual Loans

      

Past Due 90-Days-

 

(in thousands)

 

With No

  

Total

  

or-More and Still

 

September 30, 2023

 

Recorded ACL

  

Non-accrual

  

Accruing Interest

 
             

Commercial real estate - non-owner occupied

 $  $7,162  $ 

Commercial real estate - owner occupied

     1,109    
             

Total commercial real estate

     8,271    
             

Commercial and industrial - term

  3,737   5,229    

Commercial and industrial - PPP

         

Commercial and industrial - lines of credit

     58    
             

Total commercial and industrial

  3,737   5,287    
             

Residential real estate - owner occupied

  237   2,709    

Residential real estate - non-owner occupied

     378    
             

Total residential real estate

  237   3,087    
             

Construction and land development

         

Home equity lines of credit

     304    

Consumer

     266    

Leases

         

Credit cards

     12   1 

Total

 $3,974  $17,227  $1 
  

Non-accrual Loans

          

Past Due 90-Days-

 

(in thousands)

 

With No

  

Total

  

Troubled Debt

  

or-More and Still

 

December 31, 2022

 

Recorded ACL

  

Non-accrual

  

Restructurings (1)

  

Accruing Interest

 
                 

Commercial real estate - non-owner occupied

 $  $7,707  $  $78 

Commercial real estate - owner occupied

  1,370   2,525       
                 

Total commercial real estate

  1,370   10,232      78 
                 

Commercial and industrial - term

  403   1,182      259 

Commercial and industrial - PPP

     21      28 

Commercial and industrial - lines of credit

  273   348      300 
                 

Total commercial and industrial

  676   1,551      587 
                 

Residential real estate - owner occupied

  249   1,801       

Residential real estate - non-owner occupied

     219      220 
                 

Total residential real estate

  249   2,020      220 
                 

Construction and land development

            

Home equity lines of credit

     205       

Consumer

     234       

Leases

            

Credit cards

           7 

Total

 $2,295  $14,242  $  $892 
Financing Receivable, Past Due [Table Text Block]

(in thousands)

     

30-59 days

  

60-89 days

  

90 or more

  

Total Past

  

Total

 

September 30, 2023

 

Current

  

Past Due

  

Past Due

  

days Past Due

  

Due Loans

  

Loans

 
                         

Commercial real estate - non-owner occupied

 $1,504,918  $114  $3,235  $348  $3,697  $1,508,615 

Commercial real estate - owner occupied

  943,521   1,370      231   1,601   945,122 

Total commercial real estate

  2,448,439   1,484   3,235   579   5,298   2,453,737 
                         

Commercial and industrial - term

  824,236   456   803   706   1,965   826,201 

Commercial and industrial - term - PPP

  4,827               4,827 

Commercial and industrial - lines of credit

  419,734   207      58   265   419,999 

Total commercial and industrial

  1,248,797   663   803   764   2,230   1,251,027 
                         

Residential real estate - owner occupied

  689,433   4,618   709   1,402   6,729   696,162 

Residential real estate - non-owner occupied

  349,772   377      237   614   350,386 

Total residential real estate

  1,039,205   4,995   709   1,639   7,343   1,046,548 
                         

Construction and land development

  480,059   61         61   480,120 

Home equity lines of credit

  202,697   183   11   293   487   203,184 

Consumer

  143,019   348   136   200   684   143,703 

Leases

  14,710               14,710 

Credit cards

  24,049   3   2   1   6   24,055 

Total

 $5,600,975  $7,737  $4,896  $3,476  $16,109  $5,617,084 

(in thousands)

     

30-59 days

  

60-89 days

  

90 or more

  

Total Past

  

Total

 

December 31, 2022

 

Current

  

Past Due

  

Past Due

  

days Past Due

  

Due Loans

  

Loans

 
                         

Commercial real estate - non-owner occupied

 $1,393,016  $3,404  $460  $466  $4,330  $1,397,346 

Commercial real estate - owner occupied

  831,731   225   2,592   81   2,898   834,629 

Total commercial real estate

  2,224,747   3,629   3,052   547   7,228   2,231,975 
                         

Commercial and industrial - term

  763,793   157   292   921   1,370   765,163 

Commercial and industrial - term - PPP

  17,719   748   77   49   874   18,593 

Commercial and industrial - lines of credit

  464,494   389   300   630   1,319   465,813 

Total commercial and industrial

  1,246,006   1,294   669   1,600   3,563   1,249,569 
                         

Residential real estate - owner occupied

  587,830   1,613   974   1,098   3,685   591,515 

Residential real estate - non-owner occupied

  312,249   373   331   295   999   313,248 

Total residential real estate

  900,079   1,986   1,305   1,393   4,684   904,763 
                         

Construction and land development

  445,618      72      72   445,690 

Home equity lines of credit

  200,036   566   40   83   689   200,725 

Consumer

  138,846   342   85   188   615   139,461 

Leases

  13,322               13,322 

Credit cards

  20,401   3   2   7   12   20,413 

Total

 $5,189,055  $7,820  $5,225  $3,818  $16,863  $5,205,918 
Financing Receivable Credit Quality Indicators [Table Text Block]

(in thousands)

 

Term Loans Amortized Cost Basis by Origination Year

  

Revolving

loans

amortized

     

September 30, 2023

 

2023

  

2022

  

2021

  

2020

  

2019

  

Prior

  cost basis  

Total

 
                                 

Commercial real estate - non-owner occupied:

                                

Risk rating

                                

Pass

 $255,865  $354,634  $338,426  $222,111  $122,851  $153,093  $22,016  $1,468,996 

OAEM

  3,287   -   2,917   -   3,373   4,098   -   13,675 

Substandard

  -   1,383   1,003   3,628   12,424   247   97   18,782 

Substandard non-performing

  6,080   299   -   -   76   707   -   7,162 

Doubtful

  -   -   -   -   -   -   -   - 

Total Commercial real estate non-owner occupied

 $265,232  $356,316  $342,346  $225,739  $138,724  $158,145  $22,113  $1,508,615 

Current period gross charge offs

 $-  $-  $-  $-  $-  $-  $-  $- 
                                 

Commercial real estate - owner occupied:

                                

Risk rating

                                

Pass

 $127,016  $181,373  $203,605  $189,483  $96,127  $113,057  $15,814  $926,475 

OAEM

  3,571   2,002   602   5,192   79   771   -   12,217 

Substandard

  266   4,286   -   -   392   377   -   5,321 

Substandard non-performing

  -   230   808   71   -   -   -   1,109 

Doubtful

  -   -   -   -   -   -   -   - 

Total Commercial real estate owner occupied

 $130,853  $187,891  $205,015  $194,746  $96,598  $114,205  $15,814  $945,122 

Current period gross charge offs

 $-  $-  $-  $-  $-  $-  $-  $- 
                                 

Commercial and industrial - term:

                                

Risk rating

                                

Pass

 $192,704  $322,039  $180,682  $62,307  $27,539  $30,438  $-  $815,709 

OAEM

  -   855   2,625   -   167   164   -   3,811 

Substandard

  922   85   45   100   -   300   -   1,452 

Substandard non-performing

  3,848   774   44   341   222   -   -   5,229 

Doubtful

  -   -   -   -   -   -   -   - 

Total Commercial and industrial - term

 $197,474  $323,753  $183,396  $62,748  $27,928  $30,902  $-  $826,201 

Current period gross charge offs

 $(1,274) $(621) $(26) $(57) $-  $(28) $-  $(2,006)
                                 

Commercial and industrial - PPP

                                

Risk rating

                                

Pass

 $-  $-  $2,753  $2,074  $-  $-  $-  $4,827 

OAEM

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   -   - 

Substandard non-performing

  -   -   -   -   -   -   -   - 

Doubtful

  -   -   -   -   -   -   -   - 

Total Commercial and industrial - PPP

 $-  $-  $2,753  $2,074  $-  $-  $-  $4,827 

Current period gross charge offs

 $-  $-  $-  $-  $-  $-  $-  $- 

(in thousands)

 

Term Loans Amortized Cost Basis by Origination Year

  

Revolving

loans

amortized

     

September 30, 2023

 

2023

  

2022

  

2021

  

2020

  

2019

  

Prior

  cost basis  

Total

 
                                 

Commercial and industrial - lines of credit

                                

Risk rating

                                

Pass

 $34,187  $29,544  $3,413  $360  $9,143  $2,053  $323,574  $402,274 

OAEM

  -   -   -   829   -   -   7,588   8,417 

Substandard

  -   -   -   -   25   -   9,225   9,250 

Substandard non-performing

  -   -   -   -   -   -   58   58 

Doubtful

  -   -   -   -   -   -   -   - 

Total Commercial and industrial - lines of credit

 $34,187  $29,544  $3,413  $1,189  $9,168  $2,053  $340,445  $419,999 

Current period gross charge offs

 $-  $-  $-  $-  $-  $-  $-  $- 
                                 

Residential real estate - owner occupied

                                

Risk rating

                                

Pass

 $148,984  $181,101  $179,320  $88,093  $23,378  $72,112  $-  $692,988 

OAEM

  -   -   91   -   -   -   -   91 

Substandard

  -   16   -   -   -   358   -   374 

Substandard non-performing

  178   675   162   254   52   1,388   -   2,709 

Doubtful

  -   -   -   -   -   -   -   - 

Total Residential real estate - owner occupied

 $149,162  $181,792  $179,573  $88,347  $23,430  $73,858  $-  $696,162 

Current period gross charge offs

 $-  $-  $-  $-  $-  $(43) $-  $(43)
                                 

Residential real estate - non-owner occupied

                                

Risk rating

                                

Pass

 $65,058  $87,911  $80,228  $51,062  $31,771  $33,108  $-  $349,138 

OAEM

  -   10   -   -   262   280   -   552 

Substandard

  -   -   -   -   -   318   -   318 

Substandard non-performing

  -   237   20   -   46   75   -   378 

Doubtful

  -   -   -   -   -   -   -   - 

Total Residential real estate - non-owner occupied

 $65,058  $88,158  $80,248  $51,062  $32,079  $33,781  $-  $350,386 

Current period gross charge offs

 $-  $-  $-  $-  $-  $-  $-  $- 
                                 

Construction and land development

                                

Risk rating

                                

Pass

 $83,239  $246,335  $73,479  $49,275  $489  $3,837  $15,996  $472,650 

OAEM

  -   -   -   -   -   -   999   999 

Substandard

  4,175   2,296   -   -   -   -   -   6,471 

Substandard non-performing

  -   -   -   -   -   -   -   - 

Doubtful

  -   -   -   -   -   -   -   - 

Total Construction and land development

 $87,414  $248,631  $73,479  $49,275  $489  $3,837  $16,995  $480,120 

Current period gross charge offs

 $-  $-  $-  $-  $-  $-  $-  $- 
                                 

Home equity lines of credit

                                

Risk rating

                                

Pass

 $-  $-  $-  $-  $-  $-  $202,842  $202,842 

OAEM

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   38   38 

Substandard non-performing

  -   -   -   -   -   -   304   304 

Doubtful

  -   -   -   -   -   -   -   - 

Total Home equity lines of credit

 $-  $-  $-  $-  $-  $-  $203,184  $203,184 

Current period gross charge offs

 $-  $-  $-  $-  $-  $-  $(12) $(12)

(in thousands)

 

Term Loans Amortized Cost Basis by Origination Year

  

Revolving

loans

amortized

     

September 30, 2023

 

2023

  

2022

  

2021

  

2020

  

2019

  

Prior

  cost basis  

Total

 
                                 

Consumer

                                

Risk rating

                                

Pass

 $25,219  $19,908  $11,791  $3,355  $2,477  $2,073  $78,614  $143,437 

OAEM

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   -   - 

Substandard non-performing

  -   110   80   25   13   26   12   266 

Doubtful

  -   -   -   -   -   -   -   - 

Total Consumer

 $25,219  $20,018  $11,871  $3,380  $2,490  $2,099  $78,626  $143,703 

Current period gross charge offs

 $(477) $(18) $(23) $(40) $(40) $(27) $(14) $(639)
                                 

Leases

                                

Risk rating

                                

Pass

 $3,688  $3,360  $1,937  $307  $315  $5,103  $-  $14,710 

OAEM

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   -   - 

Substandard non-performing

  -   -   -   -   -   -   -   - 

Doubtful

  -   -   -   -   -   -   -   - 

Total Leases

 $3,688  $3,360  $1,937  $307  $315  $5,103  $-  $14,710 

Current period gross charge offs

 $-  $-  $-  $-  $-  $-  $-  $- 
                                 

Credit cards

                                

Risk rating

                                

Pass

 $-  $-  $-  $-  $-  $-  $24,043  $24,043 

OAEM

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   -   - 

Substandard non-performing

  -   -   -   -   -   -   12   12 

Doubtful

  -   -   -   -   -   -   -   - 

Total Credit cards

 $-  $-  $-  $-  $-  $-  $24,055  $24,055 

Current period gross charge offs

 $-  $-  $-  $-  $-  $-  $(105) $(105)
                                 

Total loans

                                

Risk rating

                                

Pass

 $935,960  $1,426,205  $1,075,634  $668,427  $314,090  $414,874  $682,899  $5,518,089 

OAEM

  6,858   2,867   6,235   6,021   3,881   5,313   8,587   39,762 

Substandard

  5,363   8,066   1,048   3,728   12,841   1,600   9,360   42,006 

Substandard non-performing

  10,106   2,325   1,114   691   409   2,196   386   17,227 

Doubtful

  -   -   -   -   -   -   -   - 

Total Loans

 $958,287  $1,439,463  $1,084,031  $678,867  $331,221  $423,983  $701,232  $5,617,084 

Current period gross charge offs

 $(1,751) $(639) $(49) $(97) $(40) $(98) $(131) $(2,805)

(in thousands)

 

Term Loans Amortized Cost Basis by Origination Year

  

Revolving

loans

amortized

     

December 31, 2022

 

2022

  

2021

  

2020

  

2019

  

2018

  

Prior

  cost basis  

Total

 
                                 

Commercial real estate - non-owner occupied:

                                

Risk rating

                                

Pass

 $338,460  $380,612  $264,833  $128,407  $76,359  $139,095  $24,875  $1,352,641 

OAEM

  -   2,006   -   3,534   -   5,414   -   10,954 

Substandard

  1,381   1,012   3,744   19,574   -   233   100   26,044 

Substandard non-performing

  -   -   -   -   -   7,707   -   7,707 

Doubtful

  -   -   -   -   -   -   -   - 

Total Commercial real estate non-owner occupied

 $339,841  $383,630  $268,577  $151,515  $76,359  $152,449  $24,975  $1,397,346 
                                 

Commercial real estate - owner occupied:

                                

Risk rating

                                

Pass

 $165,711  $202,599  $194,052  $104,148  $60,899  $74,356  $13,062  $814,827 

OAEM

  2,895   1,777   4,540   1,891   676   216   510   12,505 

Substandard

  -   1,152   -   1,623   1,928   69   -   4,772 

Substandard non-performing

  1,533   911   -   -   -   81   -   2,525 

Doubtful

  -   -   -   -   -   -   -   - 

Total Commercial real estate owner occupied

 $170,139  $206,439  $198,592  $107,662  $63,503  $74,722  $13,572  $834,629 
                                 

Commercial and industrial - term:

                                

Risk rating

                                

Pass

 $357,470  $210,906  $90,063  $39,068  $29,901  $27,354  $-  $754,762 

OAEM

  3,835   2,935   -   303   1,426   -   -   8,499 

Substandard

  178   -   -   201   -   341   -   720 

Substandard non-performing

  539   39   486   101   17   -   -   1,182 

Doubtful

  -   -   -   -   -   -   -   - 

Total Commercial and industrial - term

 $362,022  $213,880  $90,549  $39,673  $31,344  $27,695  $-  $765,163 
                                 

Commercial and industrial - PPP

                                

Risk rating

                                

Pass

 $-  $14,212  $4,047  $-  $-  $-  $-  $18,259 

OAEM

  -   -   313   -   -   -   -   313 

Substandard

  -   -   -   -   -   -   -   - 

Substandard non-performing

  -   -   21   -   -   -   -   21 

Doubtful

  -   -   -   -   -   -   -   - 

Total Commercial and industrial - PPP

 $-  $14,212  $4,381  $-  $-  $-  $-  $18,593 

(in thousands)

 

Term Loans Amortized Cost Basis by Origination Year

  

Revolving

loans

amortized

     

December 31, 2022

 

2022

  

2021

  

2020

  

2019

  

2018

  

Prior

  cost basis  

Total

 
                                 

Commercial and industrial - lines of credit

                                

Risk rating

                                

Pass

 $54,948  $13,999  $991  $9,179  $1,188  $1,033  $367,688  $449,026 

OAEM

  -   -   -   -   -   366   12,491   12,857 

Substandard

  -   -   905   1,915   -   -   762   3,582 

Substandard non-performing

  -   -   -   273   -   -   75   348 

Doubtful

  -   -   -   -   -   -   -   - 

Total Commercial and industrial - lines of credit

 $54,948  $13,999  $1,896  $11,367  $1,188  $1,399  $381,016  $465,813 
                                 

Residential real estate - owner occupied

                                

Risk rating

                                

Pass

 $188,765  $189,007  $96,818  $28,316  $15,281  $70,556  $-  $588,743 

OAEM

  360   96   -   70   -   -   -   526 

Substandard

  18   -   10   -   140   277   -   445 

Substandard non-performing

  65   191   70   292   122   1,061   -   1,801 

Doubtful

  -   -   -   -   -   -   -   - 

Total Residential real estate - owner occupied

 $189,208  $189,294  $96,898  $28,678  $15,543  $71,894  $-  $591,515 
                                 

Residential real estate - non-owner occupied

                                

Risk rating

                                

Pass

 $97,313  $83,458  $55,787  $34,304  $19,300  $21,720  $-  $311,882 

OAEM

  15   -   115   271   124   290   -   815 

Substandard

  -   -   -   -   -   332   -   332 

Substandard non-performing

  86   21   -   -   -   112   -   219 

Doubtful

  -   -   -   -   -   -   -   - 

Total Residential real estate - non-owner occupied

 $97,414  $83,479  $55,902  $34,575  $19,424  $22,454  $-  $313,248 
                                 

Construction and land development

                                

Risk rating

                                

Pass

 $257,559  $99,204  $45,427  $580  $5,959  $1,123  $30,378  $440,230 

OAEM

  -   -   -   -   -   -   999   999 

Substandard

  4,461   -   -   -   -   -   -   4,461 

Substandard non-performing

  -   -   -   -   -   -   -   - 

Doubtful

  -   -   -   -   -   -   -   - 

Total Construction and land development

 $262,020  $99,204  $45,427  $580  $5,959  $1,123  $31,377  $445,690 
                                 

Home equity lines of credit

                                

Risk rating

                                

Pass

 $-  $-  $-  $-  $-  $-  $200,481  $200,481 

OAEM

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   39   39 

Substandard non-performing

  -   -   -   -   -   -   205   205 

Doubtful

  -   -   -   -   -   -   -   - 

Total Home equity lines of credit

 $-  $-  $-  $-  $-  $-  $200,725  $200,725 

(in thousands)

 

Term Loans Amortized Cost Basis by Origination Year

  

Revolving

loans

amortized

     

December 31, 2022

 

2022

  

2021

  

2020

  

2019

  

2018

  

Prior

  cost basis  

Total

 
                                 

Consumer

                                

Risk rating

                                

Pass

 $27,308  $18,396  $5,536  $5,450  $2,270  $1,621  $78,646  $139,227 

OAEM

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   -   - 

Substandard non-performing

  21   56   40   62   9   31   15   234 

Doubtful

  -   -   -   -   -   -   -   - 

Total Consumer

 $27,329  $18,452  $5,576  $5,512  $2,279  $1,652  $78,661  $139,461 
                                 

Leases

                                

Risk rating

                                

Pass

 $4,643  $4,344  $2,589  $535  $576  $635  $-  $13,322 

OAEM

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   -   - 

Substandard non-performing

  -   -   -   -   -   -   -   - 

Doubtful

  -   -   -   -   -   -   -   - 

Total Leases

 $4,643  $4,344  $2,589  $535  $576  $635  $-  $13,322 
                                 

Credit cards

                                

Risk rating

                                

Pass

 $-  $-  $-  $-  $-  $-  $20,413  $20,413 

OAEM

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   -   - 

Substandard non-performing

  -   -   -   -   -   -   -   - 

Doubtful

  -   -   -   -   -   -   -   - 

Total Credit cards

 $-  $-  $-  $-  $-  $-  $20,413  $20,413 
                                 

Total loans

                                

Risk rating

                                

Pass

 $1,492,177  $1,216,737  $760,143  $349,987  $211,733  $337,493  $735,543  $5,103,813 

OAEM

  7,105   6,814   4,968   6,069   2,226   6,286   14,000   47,468 

Substandard

  6,038   2,164   4,659   23,313   2,068   1,252   901   40,395 

Substandard non-performing

  2,244   1,218   617   728   148   8,992   295   14,242 

Doubtful

  -   -   -   -   -   -   -   - 

Total Loans

 $1,507,564  $1,226,933  $770,387  $380,097  $216,175  $354,023  $750,739  $5,205,918 
Financinng Receivable, Schedule of Payment Activity [Table Text Block]
  

September 30,

  

December 31,

 

(in thousands)

 

2023

  

2022

 
         

Credit cards

        

Performing

 $24,043  $20,413 

Non-performing

  12    

Total credit cards

 $24,055  $20,413 
Financing Receivable, Modified [Table Text Block]
  

September 30, 2022

 
      

Specific

  

Additional

 
      

reserve

  

commitment

 

(in thousands)

 

Balance

  

allocation

  

to lend

 
             

Commercial real estate - owner occupied

 $902  $202  $ 

Commercial & industrial - term

         

Total TDRs

 $902  $202  $