XML 38 R28.htm IDEA: XBRL DOCUMENT v3.23.2
LOANS AND ALLOWANCE FOR CREDIT LOSSES (Tables)
6 Months Ended
Jun. 30, 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 June 30, 2023 and December 31, 2022:
June 30, 2023December 31, 2022
Commercial real estate:
Owner occupied$366,439 $315,770 
Non-owner occupied626,140 608,043 
Multi-family145,257 138,832 
Non-owner occupied residential105,504 104,604 
Acquisition and development:
1-4 family residential construction20,461 25,068 
Commercial and land development143,177 158,308 
Commercial and industrial (1)
379,905 357,774 
Municipal10,638 12,173 
Residential mortgage:
First lien235,813 229,849 
Home equity - term5,228 5,505 
Home equity - lines of credit185,099 183,241 
Installment and other loans10,756 12,065 
Total loans $2,234,417 $2,151,232 
(1) This balance includes $7.2 million and $13.8 million of SBA PPP loans, net of deferred fees and costs, at June 30, 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 June 30, 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 June 30, 2023
2023
2022
2021
2020
2019
PriorRevolving Loans Amortized BasisRevolving Loans Converted to TermTotal
Commercial Real Estate:
Owner-occupied:
Risk rating
Pass$38,570 $95,460 $75,777 $22,891 $21,934 $70,587 $2,766 $— $327,985 
Special mention— 10,092 — 6,155 — 2,157 — — 18,404 
Substandard - Non-IEL— — — — — 2,212 465 — 2,677 
Substandard - IEL— — — 14,757 — 2,578 38 — 17,373 
Total owner-occupied loans$38,570 $105,552 $75,777 $43,803 $21,934 $77,534 $3,269 $— $366,439 
Current period gross charge offs - owner-occupied$— $— $— $— $— $— $— $— $— 
Non-owner occupied:
Risk rating
Pass$23,001 $97,285 $209,376 $86,557 $65,552 $140,193 $549 $874 $623,387 
Special mention— — — — — 2,176 235 — 2,411 
Substandard - Non-IEL— — — — — 78 — — 78 
Substandard - IEL— — — — — 264 — — 264 
Total non-owner occupied loans$23,001 $97,285 $209,376 $86,557 $65,552 $142,711 $784 $874 $626,140 
Current period gross charge offs - non-owner occupied$— $— $— $— $— $— $— $— $— 
Multi-family:
Risk rating
Pass$1,375 $55,971 $8,809 $12,819 $7,881 $50,896 $124 $— $137,875 
Special mention— — — — — 7,382 — — 7,382 
Substandard - Non-IEL— — — — — — — — — 
Substandard - IEL— — — — — — — — — 
Total multi-family loans$1,375 $55,971 $8,809 $12,819 $7,881 $58,278 $124 $— $145,257 
Current period gross charge offs - multi-family$— $— $— $— $— $— $— $— $— 
Term Loans Amortized Cost Basis by Origination Year
As of June 30, 2023
2023
2022
2021
2020
2019
PriorRevolving Loans Amortized BasisRevolving Loans Converted to TermTotal
Non-owner occupied residential:
Risk rating
Pass$5,163 $26,702 $19,300 $10,338 $6,897 $34,027 $1,512 $— $103,939 
Special mention— — — — — 820 — — 820 
Substandard - Non-IEL— — — — — 395 — — 395 
Substandard - IEL— 198 — — 150 — — 350 
Total non-owner occupied residential loans$5,165 $26,702 $19,498 $10,338 $6,897 $35,392 $1,512 $— $105,504 
Current period gross charge offs - non-owner occupied residential$— $— $— $— $— $12 $— $— $12 
Acquisition and development:
1-4 family residential construction:
Risk rating
Pass$5,286 $14,738 $— $— $— $— $— $— $20,024 
Special mention— — 437 — — — — — 437 
Substandard - Non-IEL— — — — — — — — — 
Substandard - IEL— — — — — — — — — 
Total 1-4 family residential construction loans$5,286 $14,738 $437 $— $— $— $— $— $20,461 
Current period gross charge offs - 1-4 family residential construction$— $— $— $— $— $— $— $— $— 
Commercial and land development:
Risk rating
Pass$17,031 $50,046 $49,722 $10,305 $119 $2,967 $7,055 $4,263 $141,508 
Special mention— — — 1,223 — 446 — — 1,669 
Substandard - Non-IEL— — — — — — — — — 
Substandard - IEL— — — — — — — — — 
Total commercial and land development loans$17,031 $50,046 $49,722 $11,528 $119 $3,413 $7,055 $4,263 $143,177 
Current period gross charge offs - commercial and land development$— $— $— $— $— $— $— $— $— 
Commercial and Industrial:
Risk rating
Pass$39,635 $80,530 $85,056 $24,515 $11,922 $23,321 $94,980 $3,481 $363,440 
Special mention632 2,012 5,229 3,560 1,418 375 1,078 — 14,304 
Substandard - Non-IEL— — 1,072 — 14 294 102 — 1,482 
Substandard - IEL— — — — 526 144 — 679 
Total commercial and industrial loans$40,267 $82,542 $91,357 $28,084 $13,354 $24,516 $96,304 $3,481 $379,905 
Current period gross charge offs - commercial and industrial$— $— $— $— $— $$473 $— $481 
Municipal:
Risk rating
Pass$— $11 $3,425 $27 $— $7,175 $— $— $10,638 
Total municipal loans$— $11 $3,425 $27 $— $7,175 $— $— $10,638 
Current period gross charge offs - municipal$— $— $— $— $— $— $— $— $— 
Term Loans Amortized Cost Basis by Origination Year
As of June 30, 2023
2023
2022
2021
2020
2019
PriorRevolving Loans Amortized BasisRevolving Loans Converted to TermTotal
Residential mortgage:
First lien:
Payment performance
Performing$15,579 $62,104 $35,449 $8,474 $7,753 $103,423 $— $646 $233,428 
Nonperforming— — — — 175 2,210 — — 2,385 
Total first lien loans$15,579 $62,104 $35,449 $8,474 $7,928 $105,633 $— $646 $235,813 
Current period gross charge offs - first lien$— $— $— $— $— $58 $— $— $58 
Home equity - term:
Payment performance
Performing$343 $788 $146 $470 $128 $3,349 $— $— $5,224 
Nonperforming— — — — — — — 
Total home equity - term loans$343 $788 $146 $470 $128 $3,353 $— $— $5,228 
Current period gross charge offs - home equity - term$— $— $— $— $— $40 $— $— $40 
Home equity - lines of credit:
Payment performance
Performing$— $— $— $— $— $— $110,490 $73,971 $184,461 
Nonperforming— — — — — — 620 18 638 
Total residential real estate - home equity - lines of credit loans$— $— $— $— $— $— $111,110 $73,989 $185,099 
Current period gross charge offs - home equity - lines of credit$— $— $— $— $— $— $— $— $— 
Installment and other loans:
Payment performance
Performing$573 $524 $398 $167 $1,033 $1,822 $6,217 $— $10,734 
Nonperforming— — — — 21 — — 22 
Total Installment and other loans$573 $524 $398 $167 $1,054 $1,823 $6,217 $— $10,756 
Current period gross charge offs - installment and other$88 $24 $— $— $$10 $— $— $123 
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. 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 June 30, 2023, the amortized cost of the PCD loans was $8.8 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 $2,151,232 
Schedule of Amortized Cost of Nonaccrual Loans by Class, With and Without Loan Reserves
The following table presents the amortized cost basis of nonaccrual loans, according to loan class, with and without reserves on individually evaluated loans as of June 30, 2023, as compared to nonaccrual loans at December 31, 2022. The Company did not recognize interest income on nonaccrual loans during the three and six months ended June 30, 2023.
June 30, 2023December 31, 2022
Nonaccrual loans with a related ACLNonaccrual loans with no related ACLTotal nonaccrual loansLoans Past Due 90+ AccruingTotal nonaccrual loans
Commercial real estate:
Owner-occupied$ $17,373 $17,373 $ $2,767 
Non-owner occupied 264 264  — 
Non-owner occupied residential 150 150  81 
Acquisition and development:
Commercial and land development    15,426 
Commercial and industrial 679 679  31 
Residential mortgage:
First lien 1,978 1,978 519 1,838 
Home equity – term 4 4 20 
Home equity – lines of credit 593 593  395 
Installment and other loans 21 21  40 
Total$ $21,062 $21,062 $539 $20,583 
Schedule of Amortized Cost Basis of Collateral-Dependent Loans The following table presents the amortized cost basis of collateral-dependent loans by class as of June 30, 2023:
Type of Collateral
Business AssetsCommercial Real EstateEquipmentLandResidential Real EstateOtherTotal
Commercial real estate:
Owner occupied$ $17,373 $ $ $ $ $17,373 
Non-owner occupied 264     264 
Non-owner occupied residential 150     150 
Commercial and industrial670  9    679 
Residential mortgage:
First lien    1,892  1,892 
Home equity - term    4  4 
Home equity - lines of credit    593  593 
Installment and other loans     1 1 
Total$670 $17,787 $9 $ $2,489 $1 $20,956 
Impaired Loans by Segment and Class The following table, which excludes accruing PCI loans, presents the most comparable required information at December 31, 2022, which summarizes impaired loans by segment and class, segregated by those for which a specific allowance was required and those for which a specific allowance was not required at December 31, 2022. The recorded investment in loans excludes accrued interest receivable. Related allowances established generally pertain to those loans in which loan forbearance agreements were in the process of being negotiated or updated appraisals were pending, and any partial charge-off will be recorded when final information is received.
Impaired Loans with a Specific AllowanceImpaired Loans with No Specific Allowance
Recorded Investment (Book Balance)Unpaid Principal Balance (Legal Balance)Related AllowanceRecorded Investment (Book Balance)Unpaid Principal Balance (Legal Balance)
December 31, 2022
Commercial real estate:
Owner-occupied$— $— $— $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 linked periods and summarizes the average recorded investment in impaired loans and related recognized interest income for the three and six months ended June 30, 2022:
June 30, 2022
Average
Impaired
Balance
Interest
Income
Recognized
Three Months Ended June 30,
Commercial real estate:
Owner-occupied$3,006 $— 
Non-owner occupied residential99 — 
Commercial and industrial117 — 
Residential mortgage:
First lien2,310 
Home equity – term— 
Home equity - lines of credit408 — 
Installment and other loans49 — 
$5,995 $
Six Months Ended June 30,
Commercial real estate:
Owner occupied$3,236 $— 
Non-owner occupied residential103 — 
Commercial and industrial168 — 
Residential mortgage:
First lien2,369 15 
Home equity - term— 
Home equity - lines of credit419 — 
Installment and other loans46 — 
$6,347 $15 
Troubled Debt Restructurings
The following table presents the most comparable required information 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 June 30, 2023:
30-59 Days Past Due60-89 Days Past Due90+ Days Past DueTotal
Past Due
Loans Not Past DueTotal
Loans
June 30, 2023
Commercial real estate:
Owner occupied$118 $ $145 $263 $366,176 $366,439 
Non-owner occupied4   4 626,136 626,140 
Multi-family    145,257 145,257 
Non-owner occupied residential  49 49 105,455 105,504 
Acquisition and development:
1-4 family residential construction    20,461 20,461 
Commercial and land development    143,177 143,177 
Commercial and industrial183 726 15 924 378,981 379,905 
Municipal    10,638 10,638 
Residential mortgage:
First lien206 1,688 877 2,771 233,042 235,813 
Home equity - term 1 20 21 5,207 5,228 
Home equity - lines of credit713 473 95 1,281 183,818 185,099 
Installment and other loans71  4 75 10,681 10,756 
$1,295 $2,888 $1,205 $5,388 $2,229,029 $2,234,417 
The following table presents the most comparable required information, 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 and six months ended June 30, 2023 and the activity in the ALL for the three and six months ended June 30, 2022:
CommercialConsumer
Commercial
Real Estate
Acquisition
and
Development
Commercial
and
Industrial
MunicipalTotalResidential
Mortgage
Installment
and Other
TotalUnallocatedTotal
Three Months Ended
June 30, 2023
Balance, beginning of period$16,697 $3,217 $5,787 $177 $25,878 $2,278 $208 $2,486 $ $28,364 
Provision for credit losses246 (451)440 (10)225 64 110 174  399 
Charge-offs(12) (395) (407)(98)(67)(165) (572)
Recoveries65 1 22  88 63 41 104  192 
Balance, end of period$16,996 $2,767 $5,854 $167 $25,784 $2,307 $292 $2,599 $ $28,383 
June 30, 2022
Balance, beginning of period$11,546 $2,321 $4,301 $29 $18,197 $2,873 $201 $3,074 $237 $21,508 
Provision for loan losses748 695 184 (3)1,624 127 24 151 — 1,775 
Charge-offs— — (54)— (54)— (5)(5)— (59)
Recoveries— 40 — 48 — 55 
Balance, end of period$12,294 $3,024 $4,471 $26 $19,815 $3,004 $223 $3,227 $237 $23,279 
Six Months Ended
June 30, 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 losses508 (236)852 (26)1,098 (76)106 30  1,128 
Charge-offs(12) (481) (493)(98)(123)(221) (714)
Recoveries85 3 50  138 158 72 230  368 
Balance, end of period$16,996 $2,767 $5,854 $167 $25,784 $2,307 $292 $2,599 $ $28,383 
June 30, 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 losses225 953 684 (4)1,858 199 18 217 — 2,075 
Charge-offs— — (115)— (115)(10)(18)(28)— (143)
Recoveries32 88 — 129 30 38 — 167 
Balance, end of period$12,294 $3,024 $4,471 $26 $19,815 $3,004 $223 $3,227 $237 $23,279 
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