XML 36 R26.htm IDEA: XBRL DOCUMENT v3.23.1
LOANS AND ALLOWANCE FOR CREDIT LOSSES (Tables)
3 Months Ended
Mar. 31, 2023
Receivables [Abstract]  
Summary of Loan Portfolio, Excluding Residential Loans Held for Sale, Broken Out by Classes
The following table presents the loan portfolio by segment and class, excluding residential LHFS, at March 31, 2023 and December 31, 2022:
March 31, 2023December 31, 2022
Commercial real estate:
Owner occupied$339,371 $315,770 
Non-owner occupied603,396 608,043 
Multi-family144,053 138,832 
Non-owner occupied residential106,390 104,604 
Acquisition and development:
1-4 family residential construction20,941 25,068 
Commercial and land development174,556 158,308 
Commercial and industrial (1)
380,683 357,774 
Municipal11,329 12,173 
Residential mortgage:
First lien227,031 229,849 
Home equity - term5,371 5,505 
Home equity - lines of credit183,340 183,241 
Installment and other loans11,040 12,065 
Total loans $2,207,501 $2,151,232 
(1) This balance includes $10.8 million and $13.8 million of SBA PPP loans, net of deferred fees and costs, at March 31, 2023 and December 31, 2022, respectively.
Amortized Cost of the Loan Portfolio, By Year of Origination, Loan Class, And Credit Quality
The following table presents the amortized cost basis of the loan portfolio, by year of origination, loan class, and credit quality, as of March 31, 2023. For residential and consumer loan classes, the Company also evaluates credit quality based on the aging status of the loan and payment activity, which residential mortgage and installment and other consumer loans are presented below based on payment performance: performing or nonperforming.
Term Loans Amortized Cost Basis by Origination Year
As of March 31, 2023
2023
2022
2021
2020
2019
PriorRevolving Loans Amortized BasisRevolving Loans Converted to TermTotal
Commercial Real Estate:
Owner-occupied:
Risk rating
Pass$25,068 $107,533 $69,946 $29,509 $22,314 $74,607 $2,420 $— $331,397 
Special mention— — — — — 2,560 — — 2,560 
Substandard - Non-IEL— — — — — 2,257 468 — 2,725 
Substandard - IEL— — — — — 2,635 54 — 2,689 
Total owner-occupied loans$25,068 $107,533 $69,946 $29,509 $22,314 $82,059 $2,942 $— $339,371 
Current period gross charge offs - owner-occupied$— $— $— $— $— $— $— $— $— 
Non-owner occupied:
Risk rating
Pass$13,063 $94,461 $194,367 $85,305 $66,223 $143,337 $631 $877 $598,264 
Special mention— — — — — 2,206 400 — 2,606 
Substandard - Non-IEL— — — 2,170 — 80 — — 2,250 
Substandard - IEL— — — — — 276 — — 276 
Total non-owner occupied loans$13,063 $94,461 $194,367 $87,475 $66,223 $145,899 $1,031 $877 $603,396 
Current period gross charge offs - non-owner occupied$— $— $— $— $— $— $— $— $— 
Multi-family:
Risk rating
Pass$— $54,897 $9,008 $12,888 $7,971 $51,500 $129 $— $136,393 
Special mention— — — — — 7,660 — — 7,660 
Substandard - Non-IEL— — — — — — — — — 
Substandard - IEL— — — — — — — — — 
Total multi-family loans$— $54,897 $9,008 $12,888 $7,971 $59,160 $129 $— $144,053 
Current period gross charge offs - multi-family$— $— $— $— $— $— $— $— $— 
Non-owner occupied residential:
Risk rating
Pass$3,207 $27,191 $19,814 $10,893 $7,067 $35,158 $1,572 $— $104,902 
Special mention— — — — — 841 — — 841 
Substandard - Non-IEL— — — — — 405 — — 405 
Substandard - IEL— — — — — 242 — — 242 
Total non-owner occupied residential loans$3,207 $27,191 $19,814 $10,893 $7,067 $36,646 $1,572 $— $106,390 
Current period gross charge offs - non-owner occupied residential$— $— $— $— $— $— $— $— $— 
Term Loans Amortized Cost Basis by Origination Year
As of March 31, 2023
2023
2022
2021
2020
2019
PriorRevolving Loans Amortized BasisRevolving Loans Converted to TermTotal
Acquisition and development:
1-4 family residential construction:
Risk rating
Pass$1,552 $18,437 $952 $— $— $— $— $— $20,941 
Special mention— — — — — — — — — 
Substandard - Non-IEL— — — — — — — — — 
Substandard - IEL— — — — — — — — — 
Total 1-4 family residential construction loans$1,552 $18,437 $952 $— $— $— $— $— $20,941 
Current period gross charge offs - 1-4 family residential construction$— $— $— $— $— $— $— $— $— 
Commercial and land development:
Risk rating
Pass$8,025 $50,417 $81,878 $12,018 $122 $3,043 $525 $2,925 $158,953 
Special mention— — — — — 452 — — 452 
Substandard - Non-IEL— — — — — — — — — 
Substandard - IEL— — — 15,151 — — — — 15,151 
Total commercial and land development loans$8,025 $50,417 $81,878 $27,169 $122 $3,495 $525 $2,925 $174,556 
Current period gross charge offs - commercial and land development$— $— $— $— $— $— $— $— $— 
Commercial and Industrial:
Risk rating
Pass$20,837 $84,057 $94,073 $25,903 $12,835 $24,290 $89,790 $3,839 $355,624 
Special mention— 306 374 6,615 1,534 913 8,349 — 18,091 
Substandard - Non-IEL114 176 1,196 87 373 1,068 3,911 — 6,925 
Substandard - IEL— — — 10 — 33 — — 43 
Total commercial and industrial loans$20,951 $84,539 $95,643 $32,615 $14,742 $26,304 $102,050 $3,839 $380,683 
Current period gross charge offs - commercial and industrial$— $— $— $84 $— $$— $— $86 
Municipal:
Risk rating
Pass$— $18 $3,643 $59 $— $7,609 $— $— $11,329 
Total municipal loans$— $18 $3,643 $59 $— $7,609 $— $— $11,329 
Current period gross charge offs - municipal$— $— $— $— $— $— $— $— $— 
Residential mortgage:
First lien:
Payment performance
Performing$4,153 $60,524 $35,265 $8,632 $7,955 $107,521 $— $650 $224,700 
Nonperforming— — — — 126 2,205 — — 2,331 
Total first lien loans$4,153 $60,524 $35,265 $8,632 $8,081 $109,726 $— $650 $227,031 
Current period gross charge offs - first lien$— $— $— $— $— $— $— $— $— 
Term Loans Amortized Cost Basis by Origination Year
As of March 31, 2023
2023
2022
2021
2020
2019
PriorRevolving Loans Amortized BasisRevolving Loans Converted to TermTotal
Home equity - term:
Payment performance
Performing$159 $806 $151 $502 $131 $3,618 $— $— $5,367 
Nonperforming— — — — — — — 
Total home equity - term loans$159 $806 $151 $502 $131 $3,622 $— $— $5,371 
Current period gross charge offs - home equity - term$— $— $— $— $— $— $— $— $— 
Home equity - lines of credit:
Payment performance
Performing$— $— $— $— $— $— $112,345 $70,333 $182,678 
Nonperforming— — — — — — 643 19 662 
Total residential real estate - home equity - lines of credit loans$— $— $— $— $— $— $112,988 $70,352 $183,340 
Current period gross charge offs - home equity - lines of credit$— $— $— $— $— $— $— $— $— 
Installment and other loans:
Payment performance
Performing$197 $561 $448 $192 $1,266 $2,433 $5,919 $— $11,016 
Nonperforming— — — — 22 — — 24 
Total Installment and other loans$197 $561 $448 $192 $1,288 $2,435 $5,919 $— $11,040 
Current period gross charge offs - installment and other$31 $24 $— $— $$— $— $— $56 
The information presented in the table above is not required for periods prior to the adoption of CECL. The following table summarizes the Company’s loan portfolio ratings based on its internal risk rating system at December 31, 2022, which presents the most comparable required information for the prior period. Prior to the adoption of CECL, PCD loans were classified as PCI loans and accounted for under ASC 310-30. In accordance with the CECL standard, management did not reassess whether PCI assets met the criteria of PCD assets as of the adoption date. At March 31, 2023, the amortized cost of the PCD loans was $9.4 million.
PassSpecial MentionNon-Impaired SubstandardImpaired - SubstandardDoubtfulPCI LoansTotal
December 31, 2022
Commercial real estate:
Owner occupied$305,159 $2,109 $3,532 $2,767 $— $2,203 $315,770 
Non-owner occupied601,244 4,243 2,273 — — 283 608,043 
Multi-family130,851 7,739 242 — — — 138,832 
Non-owner occupied residential102,674 810 482 81 — 557 104,604 
Acquisition and development:
1-4 family residential construction25,068 — — — — — 25,068 
Commercial and land development142,424 458 — 15,426 — — 158,308 
Commercial and industrial331,103 17,579 7,013 31 — 2,048 357,774 
Municipal12,173 — — — — — 12,173 
Residential mortgage:
First lien222,849 — 215 2,520 — 4,265 229,849 
Home equity - term5,485 — — — 15 5,505 
Home equity - lines of credit182,801 — 45 395 — — 183,241 
Installment and other loans12,017 — — 40 — 12,065 
$2,073,848 $32,938 $13,802 $21,265 $— $9,379 $2,151,232 
Schedule Of Amortized Cost Of Nonaccrual Loans By Class, With And Without Loan Reserves
The following table presents the amortized cost basis of nonaccrual loans, according to loan class, with and without reserves on individually evaluated loans as of March 31, 2023, as compared to nonaccrual loans at December 31, 2022. The Company did not recognize interest income on nonaccrual loans during the three months ended March 31, 2023.
March 31, 2023December 31, 2022
Nonaccrual loans with a related ACLNonaccrual loans with no related ACLTotal nonaccrual loansLoans Past Due 90+ AccruingTotal nonaccrual loans
Commercial real estate:
Owner-occupied$ $2,689 $2,689 $ $2,767 
Non-owner occupied 276 276  — 
Non-owner occupied residential 243 243  81 
Acquisition and development:
Commercial and land development 15,151 15,151  15,426 
Commercial and industrial 43 43  31 
Residential mortgage:
First lien 2,155 2,155 28 1,838 
Home equity – term 4 4  
Home equity – lines of credit 661 661  395 
Installment and other loans 24 24  40 
Total$ $21,246 $21,246 $28 $20,583 
Schedule Of Amortized Cost Basis Of Collateral-Dependent Loans The following table presents the amortized cost basis of collateral-dependent loans by class as of March 31, 2023:
Type of Collateral
Business AssetsCommercial Real EstateEquipmentLandResidential Real EstateOtherTotal
Commercial real estate:
Owner occupied$ $2,689 $ $ $ $ $2,689 
Non-owner occupied 276     276 
Acquisition and development:
Commercial and land development 15,151     15,151 
Commercial and industrial34  11    45 
Residential mortgage:
First lien    2,310  2,310 
Home equity - term    4  4 
Home equity - lines of credit    661  661 
Installment and other loans     1 1 
Total$34 $18,116 $11 $ $2,975 $1 $21,137 
Impaired Loans by Segment and Class The following table, which excludes accruing PCI loans, presents the most comparable required information for the prior period, which summarizes impaired loans by segment and class, segregated by those for which a specific allowance was required and those for which a specific allowance was not required at December 31, 2022. The recorded investment in loans excludes accrued interest receivable. Related allowances established generally pertain to those loans in which loan forbearance agreements were in the process of being negotiated or updated appraisals were pending, and any partial charge-off will be recorded when final information is received.
Impaired Loans with a Specific AllowanceImpaired Loans with No Specific Allowance
Recorded Investment (Book Balance)Unpaid Principal Balance (Legal Balance)Related AllowanceRecorded Investment (Book Balance)Unpaid Principal Balance (Legal Balance)
December 31, 2022
Commercial real estate:
Owner-occupied$— $— $— $2,767 $3,799 
Non-owner occupied residential— — — 81 207 
Acquisition and development:
Commercial and land development— — — 15,426 15,426 
Commercial and industrial— — — 31 112 
Residential mortgage:
First lien178 178 28 2,342 3,126 
Home equity—term— — — 
Home equity—lines of credit— — — 395 684 
Installment and other loans— — — 40 40 
$178 $178 $28 $21,087 $23,402 
Average Recorded Investment in Impaired Loans and Related Interest Income
The following table, which excludes accruing PCI loans, presents the most comparable required information for the prior period and summarizes the average recorded investment in impaired loans and related recognized interest income for the three months ended March 31, 2022:
March 31, 2022
Average
Impaired
Balance
Interest
Income
Recognized
Three Months Ended March 31,
Commercial real estate:
Owner occupied$3,422 $— 
Non-owner occupied residential107 — 
Commercial and industrial218 — 
Residential mortgage:
First lien2,406 
Home equity - term— 
Home equity - lines of credit432 — 
Installment and other loans45 — 
$6,637 $
Troubled Debt Restructurings
The following table presents the most comparable required information for the prior period for impaired loans that were TDRs, with the recorded investment at December 31, 2022:
December 31, 2022
Number of
Contracts
Recorded
Investment
Accruing:
Residential mortgage:
First lien$682 
Nonaccruing:
Residential mortgage:
First lien212 
Installment and other loans
214 
13 $896 
Loan Portfolio Summarized by Aging Categories of Performing Loans and Nonaccrual Loans The following table presents the classes of the loan portfolio summarized by aging categories at March 31, 2023:
30-59 Days Past Due60-89 Days Past Due90+ Days Past DueTotal
Past Due
Loans Not Past DueTotal
Loans
March 31, 2023
Commercial real estate:
Owner occupied$277 $ $112 $389 $338,982 $339,371 
Non-owner occupied    603,396 603,396 
Multi-family    144,053 144,053 
Non-owner occupied residential104  61 165 106,225 106,390 
Acquisition and development:
1-4 family residential construction    20,941 20,941 
Commercial and land development    174,556 174,556 
Commercial and industrial198 153  351 380,332 380,683 
Municipal    11,329 11,329 
Residential mortgage:
First lien3,884 933 453 5,270 221,761 227,031 
Home equity - term7   7 5,364 5,371 
Home equity - lines of credit2,116 188 32 2,336 181,004 183,340 
Installment and other loans57  5 62 10,978 11,040 
$6,643 $1,274 $663 $8,580 $2,198,921 $2,207,501 
The following table presents the most comparable required information for the prior period, which includes the classes of the loan portfolio summarized by aging categories of performing loans and nonaccrual loans at December 31, 2022:
  Days Past Due   
Current30-5960-89
90+
(still accruing)
Total
Past Due
Non-
Accrual
Total
Loans
December 31, 2022
Commercial real estate:
Owner-occupied$310,769 $31 $— $— $31 $2,767 $313,567 
Non-owner occupied607,760 — — — — — 607,760 
Multi-family138,832 — — — — — 138,832 
Non-owner occupied residential103,782 184 — — 184 81 104,047 
Acquisition and development:
1-4 family residential construction24,622 446 — — 446 — 25,068 
Commercial and land development142,613 269 — — 269 15,426 158,308 
Commercial and industrial355,179 464 52 — 516 31 355,726 
Municipal12,173 — — — — — 12,173 
Residential mortgage:
First lien219,715 3,485 414 132 4,031 1,838 225,584 
Home equity – term5,485 — — — — 5,490 
Home equity – lines of credit181,350 1,395 101 — 1,496 395 183,241 
Installment and other loans11,953 64 — — 64 40 12,057 
Subtotal2,114,233 6,338 567 132 7,037 20,583 2,141,853 
Loans acquired with credit deterioration:
Commercial real estate:
Owner-occupied2,203 — — — — — 2,203 
Non-owner occupied283 — — — — — 283 
Non-owner occupied residential452 — — 105 105 — 557 
Commercial and industrial2,048 — — — — — 2,048 
Residential mortgage:
First lien3,657 327 79 202 608 — 4,265 
Home equity – term15 — — — — — 15 
Installment and other loans— — — — — 
Subtotal8,666 327 79 307 713 — 9,379 
$2,122,899 $6,665 $646 $439 $7,750 $20,583 $2,151,232 
Summary of Activity in the ALL and Ending Loan Balances Individually Evaluated for Impairment Based on Loan Segment The following table presents the activity in the ACL, including the impact of adopting CECL, for the three months ended March 31, 2023 and the activity in the ALL for the three months ended March 31, 2022:
CommercialConsumer
Commercial
Real Estate
Acquisition
and
Development
Commercial
and
Industrial
MunicipalTotalResidential
Mortgage
Installment
and Other
TotalUnallocatedTotal
Three Months Ended
March 31, 2023
Beginning balance, prior to adoption of CECL$13,558 $3,214 $4,505 $24 $21,301 $3,444 $188 $3,632 $245 $25,178 
Impact of adopting CECL2,857 (214)928 169 3,740 (1,121)49 (1,072)(245)2,423 
Provision for credit losses262 215 412 (16)873 (140)(4)(144) 729 
Charge-offs  (86) (86) (56)(56) (142)
Recoveries20 2 28  50 95 31 126  176 
Balance, end of period$16,697 $3,217 $5,787 $177 $25,878 $2,278 $208 $2,486 $ $28,364 
March 31, 2022
Balance, beginning of period$12,037 $2,062 $3,814 $30 $17,943 $2,785 $215 $3,000 $237 $21,180 
Provision for loan losses(523)258 500 (1)234 72 (6)66 — 300 
Charge-offs— — (61)— (61)(10)(13)(23)— (84)
Recoveries32 48 — 81 26 31 — 112 
Balance, end of period$11,546 $2,321 $4,301 $29 $18,197 $2,873 $201 $3,074 $237 $21,508 
The following table summarizes the ALL allocation for loans individually and collectively evaluated for impairment by loan segment at December 31, 2022. Accruing PCI loans are excluded from loans individually evaluated for impairment.
 CommercialConsumer  
Commercial
Real Estate
Acquisition
and
Development
Commercial
and
Industrial
MunicipalTotalResidential
Mortgage
Installment
and Other
TotalUnallocatedTotal
December 31, 2022
Loans allocated by:
Individually evaluated for impairment
$2,848 $15,426 $31 $— $18,305 $2,920 $40 $2,960 $— $21,265 
Collectively evaluated for impairment
1,164,401 167,950 357,743 12,173 1,702,267 415,675 12,025 427,700 — 2,129,967 
$1,167,249 $183,376 $357,774 $12,173 $1,720,572 $418,595 $12,065 $430,660 $— $2,151,232 
ALL allocated by:
Individually evaluated for impairment
$— $— $— $— $— $28 $— $28 $— $28 
Collectively evaluated for impairment
13,558 3,214 4,505 24 21,301 3,416 188 3,604 245 25,150 
$13,558 $3,214 $4,505 $24 $21,301 $3,444 $188 $3,632 $245 $25,178