XML 46 R34.htm IDEA: XBRL DOCUMENT v3.22.4
Loans and Allowance for Loan Losses (“ALLL”) (Tables)
12 Months Ended
Dec. 31, 2022
Receivables [Abstract]  
Composition of Loan Portfolio
The composition of the loan portfolio is as follows as of the periods indicated:
December 31,December 31,
20222021
(dollars in thousands)
Commercial and industrial loans$312,628 $419,060 
Real estate loans:
Construction, land, and land development214,055 183,594 
Residential real estate449,157 204,389 
Commercial real estate1,048,752 835,587 
Consumer and other loans608,771 108,871 
Gross loans receivable2,633,363 1,751,501 
Net deferred origination fees and premiums(6,107)(8,766)
Loans receivable$2,627,256 $1,742,735 
Summary of an Age Analysis of Past Due Loans
The following table illustrates an age analysis of past due loans as of the dates indicated:
30-89
Days Past
Due
90 Days
or More
Past Due
Total
Past Due
CurrentTotal
Loans
Recorded
Investment
90 Days or
More Past
Due and
Still
Accruing
(dollars in thousands)
December 31, 2022
Commercial and industrial loans$393 $486 $879 $311,749 $312,628 $404 
Real estate loans:
Construction, land and land development— 66 66 213,989 214,055 — 
Residential real estate1,016 876 1,892 447,265 449,157 876 
Commercial real estate95 6,901 6,996 1,041,756 1,048,752 — 
Consumer and other loans37,932 24,815 62,747 546,024 608,771 24,815 
$39,436 $33,144 $72,580 $2,560,783 $2,633,363 $26,095 
Less net deferred origination fees and premiums(6,107)
Loans receivable$2,627,256 
30-89
Days Past
Due
90 Days
or More
Past Due
Total
Past Due
CurrentTotal
Loans
Recorded
Investment
90 Days or
More Past
Due and
Still
Accruing
(dollars in thousands)
December 31, 2021
Commercial and industrial loans$259 $38 $297 $418,763 $419,060 $— 
Real estate loans:
Construction, land and land development— — — 183,594 183,594 — 
Residential real estate809 94 903 203,486 204,389 39 
Commercial real estate— — — 835,587 835,587 — 
Consumer and other loans3,901 1,467 5,368 103,503 108,871 1,467 
$4,969 $1,599 $6,568 $1,744,933 $1,751,501 $1,506 
Less net deferred origination fees and premiums(8,766)
Loans receivable$1,742,735 
Summary of Information Pertaining to Impaired Loans
The following table is a summary of information pertaining to impaired loans as of the period indicated. Loans originated through CCBX partners are reported using pool accounting and are not subject to individual impairment analysis, therefore CCBX loans are not included in this table.
Unpaid
Contractual
Principal
Balance
Recorded
Investment
With No
Allowance
Recorded
Investment
With
Allowance
Total
Recorded
Investment
Related
Allowance
(dollars in thousands)
December 31, 2022
Commercial and industrial loans$124 $— $113 $113 $95 
Real estate loans:
Construction, land and land development67 66 — 66 — 
Residential real estate— — — — — 
Commercial real estate6,901 6,901 — 6,901 — 
Total$7,092 $6,967 $113 $7,080 $95 
December 31, 2021
Commercial and industrial loans$173 $— $166 $166 $132 
Real estate loans:
Residential real estate69 55 — 55 — 
Total$242 $55 $166 $221 $132 
Summary of Average Recorded Investment and Interest Income Recognized on Impaired Loans
The following tables summarize the average recorded investment and interest income recognized on impaired loans by loan class for the year ended December 31, 2022 and 2021:
December 31, 2022December 31, 2021
Average
Recorded
Investment
Interest Income
Recognized
Average
Recorded
Investment
Interest Income
Recognized
(dollars in thousands)
Commercial and industrial loans$121 $— $498 $— 
Real estate loans:
Construction, land and land development40 — — — 
Residential real estate32 — 143 — 
Commercial real estate1,395 — — — 
Total$1,588 $— $641 $— 
Analysis of Nonaccrual Loans by Category
An analysis of nonaccrual loans by category consisted of the following at the periods indicated:
December 31,December 31,
20222021
(dollars in thousands)
Commercial and industrial loans$113 $166 
Real estate loans:
Construction, land and land development66 — 
Residential real estate— 55 
Commercial real estate6,901 — 
Total nonaccrual loans$7,080 $221 
Summary of Loans by Credit Quality Risk Rating
Loans by credit quality risk rating are as follows as of the periods indicated:
PassOther Loans
Especially
Mentioned
Sub-
Standard
DoubtfulTotal
(dollars in thousands)
December 31, 2022
Commercial and industrial loans$304,840 $7,219 $569 $— $312,628 
Real estate loans:
Construction, land, and land development206,304 7,685 66 — 214,055 
Residential real estate448,185 96 876 — 449,157 
Commercial real estate1,030,650 11,201 6,901 — 1,048,752 
Consumer and other loans583,956 — 24,815 — 608,771 
$2,573,935 $26,201 $33,227 $— 2,633,363 
Less net deferred origination fees(6,107)
Loans receivable$2,627,256 
December 31, 2021
Commercial and industrial loans$416,642 $2,180 $238 $— $419,060 
Real estate loans:
Construction, land, and land development183,594 — — — 183,594 
Residential real estate204,173 122 94 — 204,389 
Commercial real estate824,676 10,911 — — 835,587 
Consumer and other loans107,404 — 1,467 — 108,871 
$1,736,489 $13,213 $1,799 $— 1,751,501 
Less net deferred origination fees(8,766)
Loans receivable$1,742,735 
Summary of Allocation of Allowance for Loan Loss as well as Activity in Allowance for Loan Loss Attributed to Various Segments in Loan
The following tables summarize the allocation of the allowance for loan loss, as well as the activity in the allowance for loan loss attributed to various segments in the loan portfolio, as of and for the year ended December 31, 2022.
Commercial
and
Industrial
Construction,
Land, and
Land
Development
Residential
Real
Estate
Commercial
Real Estate
Consumer
and Other
Unallocated Total
(dollars in thousands)
Twelve Months Ended December 31, 2022
ALLL balance, December 31, 2021$3,221 $6,984 $4,598 $6,590 $7,092 $147 $28,632 
Provision for loan losses or (recapture)2,125 441 (4)(1,120)76,604 1,018 79,064 
5,346 7,425 4,594 5,470 83,696 1,165 107,696 
Loans charged-off(555)— (452)— (32,742)— (33,749)
Recoveries of loans previously charged-off40 — — — 42 — 82 
Net (charge-offs) recoveries(515)— (452)— (32,700)— (33,667)
ALLL balance, December 31, 2022$4,831 $7,425 $4,142 $5,470 $50,996 $1,165 $74,029 
As of December 31, 2022
ALLL amounts allocated to
Individually evaluated for impairment$95 $— $— $— $— $— $95 
Collectively evaluated for impairment4,736 7,425 4,142 5,470 50,996 1,165 73,934 
ALLL balance, December 31, 2022$4,831 $7,425 $4,142 $5,470 $50,996 $1,165 $74,029 
Loans individually evaluated for impairment$113 $66 $— $6,901 $— $7,080 
Loans collectively evaluated for impairment312,515 213,989 449,157 1,041,851 608,771 2,626,283 
Loan balance, December 31, 2022$312,628 $214,055 $449,157 $1,048,752 $608,771 $2,633,363 
As of December 31, 2021
Loan balance, December 31, 2021$419,060 $183,594 $204,389 $835,587 $108,871 $1,751,501 
The following tables summarize the allocation of the allowance for loan loss, as well as the activity in the allowance for loan loss attributed to various segments in the loan portfolio, as of and for the year ended December 31, 2021:
Commercial
and
Industrial
Construction,
Land, and
Land
Development
Residential
Real
Estate
Commercial
Real Estate
Consumer
and Other
Unallocated Total
(dollars in thousands)
Twelve Months Ended December 31, 2021
Balance, December 31, 2020$3,353 $3,545 $3,410 $7,810 $127 $1,017 $19,262 
Provision for loan losses or (recapture)23 3,439 1,267 (1,220)7,276 (870)9,915 
3,376 6,984 4,677 6,590 7,403 147 29,177 
Loans charged-off(222)— (79)— (339)— (640)
Recoveries of loans previously charged-off67 — — — 28 — 95 
Net (charge-offs) recoveries(155)— (79)— (311)— (545)
Balance, December 31, 2021$3,221 $6,984 $4,598 $6,590 $7,092 $147 $28,632 
As of December 31, 2021
ALLL amounts allocated to
Individually evaluated for impairment$132 $— $— $— $— $— $132 
Collectively evaluated for impairment3,089 6,984 4,598 6,590 7,092 147 28,500 
ALLL balance, December 31, 2021$3,221 $6,984 $4,598 $6,590 $7,092 $147 $28,632 
Loans individually evaluated for impairment$166 $— $55 $— $— $221 
Loans collectively evaluated for impairment418,894 183,594 204,334 835,587 108,871 1,751,280 
Loan balance, December 31, 2021$419,060 $183,594 $204,389 $835,587 $108,871 $1,751,501 
As of December 31, 2020
Loan balance, December 31, 2020$539,200 $94,423 $143,869 $774,925 $3,916 $1,556,333