XML 39 R28.htm IDEA: XBRL DOCUMENT v3.24.2.u1
LOANS AND ALLOWANCE FOR CREDIT LOSSES (Tables)
6 Months Ended
Jun. 30, 2024
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, 2024 and December 31, 2023:
June 30, 2024December 31, 2023
Commercial real estate:
Owner occupied$371,301 $373,757 
Non-owner occupied710,477 694,638 
Multi-family151,542 150,675 
Non-owner occupied residential89,156 95,040 
Acquisition and development:
1-4 family residential construction32,439 24,516 
Commercial and land development129,883 115,249 
Commercial and industrial374,976 367,085 
Municipal10,594 9,812 
Residential mortgage:
First lien271,153 266,239 
Home equity - term4,633 5,078 
Home equity - lines of credit192,736 186,450 
Installment and other loans8,713 9,774 
Total loans $2,347,603 $2,298,313 
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, 2024 and December 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 June 30, 2024
20242023202220212020PriorRevolving Loans Amortized BasisRevolving Loans Converted to TermTotal
Commercial Real Estate:
Owner-occupied:
Risk rating
Pass$16,172 $54,321 $99,774 $68,370 $20,368 $78,843 $5,518 $— $343,366 
Special mention— — — 1,370 1,154 508 165 — 3,197 
Substandard - Non-IEL— 704 10,000 2,957 5,994 1,538 95 — 21,288 
Substandard - IEL— — — 1,239 — 2,211 — — 3,450 
Total owner-occupied loans$16,172 $55,025 $109,774 $73,936 $27,516 $83,100 $5,778 $— $371,301 
Current period gross charge offs - owner-occupied$— $— $— $— $— $12 $— $— $12 
Non-owner occupied:
Risk rating
Pass$38,792 $79,834 $99,324 $227,068 $82,064 $176,728 $643 $— $704,453 
Special mention— — — 341 — 2,124 — — 2,465 
Substandard - Non-IEL— — — — — 2,697 — 862 3,559 
Substandard - IEL— — — — — — — — — 
Total non-owner occupied loans$38,792 $79,834 $99,324 $227,409 $82,064 $181,549 $643 $862 $710,477 
Current period gross charge offs - non-owner occupied$— $— $— $— $— $— $— $— $— 
Multi-family:
Risk rating
Pass$5,844 $2,823 $61,840 $28,489 $12,511 $38,021 $346 $— $149,874 
Special mention— — 1,119 — — 237 — — 1,356 
Substandard - Non-IEL— — — — — — — — — 
Substandard - IEL— — — — — 312 — — 312 
Total multi-family loans$5,844 $2,823 $62,959 $28,489 $12,511 $38,570 $346 $— $151,542 
Current period gross charge offs - multi-family$— $— $— $— $— $— $— $— $— 
Non-owner occupied residential:
Risk rating
Pass$2,901 $10,156 $20,153 $16,307 $6,810 $31,235 $399 $— $87,961 
Special mention— — — — — 504 — — 504 
Substandard - Non-IEL— — — — — 425 — — 425 
Substandard - IEL— — 185 — 79 — — 266 
Total non-owner occupied residential loans$2,901 $10,158 $20,153 $16,492 $6,810 $32,243 $399 $— $89,156 
Current period gross charge offs - non-owner occupied residential$— $— $— $— $— $— $— $— $— 
continued
Term Loans Amortized Cost Basis by Origination Year
As of June 30, 2024
20242023202220212020PriorRevolving Loans Amortized BasisRevolving Loans Converted to TermTotal
Acquisition and development:
1-4 family residential construction:
Risk rating
Pass$13,971 $17,179 $865 $— $— $— $— $129 $32,144 
Special mention74 221 — — — — — — 295 
Substandard - Non-IEL— — — — — — — — — 
Substandard - IEL— — — — — — — — — 
Total 1-4 family residential construction loans$14,045 $17,400 $865 $— $— $— $— $129 $32,439 
Current period gross charge offs - 1-4 family residential construction$— $— $— $— $— $— $— $— $— 
Commercial and land development:
Risk rating
Pass$15,213 $39,209 $43,482 $5,455 $9,826 $1,567 $5,533 $8,818 $129,103 
Special mention— — — — 780 — — — 780 
Substandard - Non-IEL— — — — — — — — — 
Substandard - IEL— — — — — — — — — 
Total commercial and land development loans$15,213 $39,209 $43,482 $5,455 $10,606 $1,567 $5,533 $8,818 $129,883 
Current period gross charge offs - commercial and land development$— $23 $— $— $— $— $— $— $23 
Commercial and Industrial:
Risk rating
Pass$30,700 $60,734 $63,069 $57,202 $21,753 $26,589 $95,701 $3,249 $358,997 
Special mention— — — 31 946 320 — 1,304 
Substandard - Non-IEL— — — 5,861 — 217 8,568 — 14,646 
Substandard - IEL— 12 — — — 15 — 29 
Total commercial and industrial loans$30,700 $60,746 $63,069 $63,094 $21,762 $27,752 $104,604 $3,249 $374,976 
Current period gross charge offs - commercial and industrial$— $— $54 $— $— $$— $— $60 
Municipal:
Risk rating
Pass$1,577 $— $— $3,124 $— $5,893 $— $— $10,594 
Total municipal loans$1,577 $— $— $3,124 $— $5,893 $— $— $10,594 
Current period gross charge offs - municipal$— $— $— $— $— $— $— $— $— 
Residential mortgage:
First lien:
Payment performance
Performing$18,111 $44,351 $65,479 $33,167 $7,856 $98,520 $— $630 $268,114 
Nonperforming— — 248 232 — 2,559 — — 3,039 
Total first lien loans$18,111 $44,351 $65,727 $33,399 $7,856 $101,079 $— $630 $271,153 
Current period gross charge offs - first lien$— $— $— $— $— $— $— $— $— 
continued
Term Loans Amortized Cost Basis by Origination Year
As of June 30, 2024
20242023202220212020PriorRevolving Loans Amortized BasisRevolving Loans Converted to TermTotal
Home equity - term:
Payment performance
Performing$183 $473 $674 $71 $390 $2,840 $— $— $4,631 
Nonperforming— — — — — — — 
Total home equity - term loans$183 $473 $674 $71 $390 $2,842 $— $— $4,633 
Current period gross charge offs - home equity - term$— $— $— $— $— $— $— $— $— 
Home equity - lines of credit:
Payment performance
Performing$— $— $— $— $— $— $190,786 $535 $191,321 
Nonperforming— — — — — — 1,199 216 1,415 
Total residential real estate - home equity - lines of credit loans$— $— $— $— $— $— $191,985 $751 $192,736 
Current period gross charge offs - home equity - lines of credit$— $— $— $— $— $— $50 $— $50 
Installment and other loans:
Payment performance
Performing$593 $568 $316 $281 $78 $848 $6,011 $— $8,695 
Nonperforming— — — — 15 — — 18 
Total Installment and other loans$593 $571 $316 $281 $78 $863 $6,011 $— $8,713 
Current period gross charge offs - installment and other$74 $12 $— $— $— $18 $14 $— $118 
Term Loans Amortized Cost Basis by Origination Year
As of December 31, 202320232022202120202019PriorRevolving Loans Amortized BasisRevolving Loans Converted to TermTotal
Commercial Real Estate:
Owner-occupied:
Risk rating
Pass$50,829 $103,192 $69,888 $21,232 $21,251 $62,634 $4,941 $— $333,967 
Special mention— — 2,517 1,176 — 1,314 — — 5,007 
Substandard - Non-IEL— 9,923 — 6,075 — 2,687 312 — 18,997 
Substandard - IEL— — — 13,366 — 2,420 — — 15,786 
Total owner-occupied loans$50,829 $113,115 $72,405 $41,849 $21,251 $69,055 $5,253 $— $373,757 
Current period gross charge offs - owner-occupied$— $— $— $— $— $— $— $— $— 
Non-owner occupied:
Risk rating
Pass$82,879 $102,212 $235,031 $83,652 $63,176 $120,696 $509 $— $688,155 
Special mention— — — 524 — 2,112 — — 2,636 
Substandard - Non-IEL— — — — — 2,739 — 868 3,607 
Substandard - IEL— — — — — 240 — — 240 
Total non-owner occupied loans$82,879 $102,212 $235,031 $84,176 $63,176 $125,787 $509 $868 $694,638 
Current period gross charge offs - non-owner occupied$— $— $— $— $— $— $— $— $— 
continued
Term Loans Amortized Cost Basis by Origination Year
As of December 31, 202320232022202120202019PriorRevolving Loans Amortized BasisRevolving Loans Converted to TermTotal
Multi-family:
Risk rating
Pass$2,701 $61,805 $28,541 $12,694 $7,437 $33,895 $117 $— $147,190 
Special mention— — — — 244 2,008 — — 2,252 
Substandard - Non-IEL— — — — — — — — — 
Substandard - IEL— — — — — 1,233 — — 1,233 
Total multi-family loans$2,701 $61,805 $28,541 $12,694 $7,681 $37,136 $117 $— $150,675 
Current period gross charge offs - multi-family$— $— $— $— $— $— $— $— $— 
Non-owner occupied residential:
Risk rating
Pass$10,075 $20,473 $16,947 $7,974 $6,444 $28,319 $1,130 $— $91,362 
Special mention— — — — — 731 — — 731 
Substandard - Non-IEL— — — — — 375 — — 375 
Substandard - IEL— 192 1,461 — 917 — — 2,572 
Total non-owner occupied residential loans$10,077 $20,473 $17,139 $9,435 $6,444 $30,342 $1,130 $— $95,040 
Current period gross charge offs - non-owner occupied residential$— $— $— $— $— $12 $— $— $12 
Acquisition and development:
1-4 family residential construction:
Risk rating
Pass$18,820 $5,400 $— $— $— $— $— $— $24,220 
Special mention222 — 74 — — — — — 296 
Substandard - Non-IEL— — — — — — — — — 
Substandard - IEL— — — — — — — — — 
Total 1-4 family residential construction loans$19,042 $5,400 $74 $— $— $— $— $— $24,516 
Current period gross charge offs - 1-4 family residential construction$— $— $— $— $— $— $— $— $— 
Commercial and land development:
Risk rating
Pass$28,829 $48,453 $9,847 $9,927 $110 $1,774 $6,574 $6,936 $112,450 
Special mention— — — 1,001 — 437 — — 1,438 
Substandard - Non-IEL— — — — — — — — — 
Substandard - IEL— — — — — 1,361 — — 1,361 
Total commercial and land development loans$28,829 $48,453 $9,847 $10,928 $110 $3,572 $6,574 $6,936 $115,249 
Current period gross charge offs - commercial and land development$— $— $— $— $— $— $— $— $— 
continued
Term Loans Amortized Cost Basis by Origination Year
As of December 31, 202320232022202120202019PriorRevolving Loans Amortized BasisRevolving Loans Converted to TermTotal
Commercial and Industrial:
Risk rating
Pass$67,735 $69,670 $67,117 $24,580 $10,753 $20,775 $86,475 $1,522 $348,627 
Special mention— 4,251 4,364 11 552 356 2,258 — 11,792 
Substandard - Non-IEL— — 4,682 — 225 1,082 — 5,994 
Substandard - IEL— 69 — — 455 141 — 672 
Total commercial and industrial loans$67,735 $73,990 $76,163 $24,598 $11,310 $21,811 $89,956 $1,522 $367,085 
Current period gross charge offs - commercial and industrial$— $161 $106 $— $— $$473 $— $748 
Municipal:
Risk rating
Pass$— $— $3,403 $— $— $6,409 $— $— $9,812 
Total municipal loans$— $— $3,403 $— $— $6,409 $— $— $9,812 
Current period gross charge offs - municipal$— $— $— $— $— $— $— $— $— 
Residential mortgage:
First lien:
Payment performance
Performing$43,641 $71,311 $34,704 $8,056 $7,465 $97,943 $— $638 $263,758 
Nonperforming— — — — 120 2,361 — — 2,481 
Total first lien loans$43,641 $71,311 $34,704 $8,056 $7,585 $100,304 $— $638 $266,239 
Current period gross charge offs - first lien$— $— $— $— $— $58 $— $— $58 
Home equity - term:
Payment performance
Performing$607 $732 $90 $426 $115 $3,105 $— $— $5,075 
Nonperforming— — — — — — — 
Total home equity - term loans$607 $732 $90 $426 $115 $3,108 $— $— $5,078 
Current period gross charge offs - home equity - term$— $— $— $— $— $— $— $— $— 
Home equity - lines of credit:
Payment performance
Performing$— $— $— $— $— $— $107,967 $77,171 $185,138 
Nonperforming— — — — — — 1,296 16 1,312 
Total residential real estate - home equity - lines of credit loans$— $— $— $— $— $— $109,263 $77,187 $186,450 
Current period gross charge offs - home equity - lines of credit$— $— $— $— $— $— $40 $— $40 
Installment and other loans:
Payment performance
Performing$758 $413 $332 $106 $670 $947 $6,500 $— $9,726 
Nonperforming— — — 33 12 — — 48 
Total Installment and other loans$761 $413 $332 $106 $703 $959 $6,500 $— $9,774 
Current period gross charge offs - installment and other$181 $24 $— $— $$10 $28 $— $247 
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, 2024 and December 31, 2023. The Company did not recognize interest income on nonaccrual loans during the three and six months ended June 30, 2024 and 2023. During the six months ended June 30, 2024, the Company recorded interest income previously applied to principal of $1.6 million from the payoff of a commercial real estate loan, which totaled $13.4 million at December 31, 2023.
June 30, 2024December 31, 2023
Nonaccrual loans with a related ACLNonaccrual loans with no related ACLTotal nonaccrual loansLoans Past Due 90+ AccruingNonaccrual loans with a related ACLNonaccrual loans with no related ACLTotal nonaccrual loansLoans Past Due 90+ Accruing
Commercial real estate:
Owner-occupied$ $3,450 $3,450 $ $— $15,786 $15,786 $— 
Non-owner occupied    — 240 240 — 
Multi-family 312 312  — 1,233 1,233 — 
Non-owner occupied residential 266 266  — 2,572 2,572 — 
Acquisition and development:
Commercial and land development    — 1,361 1,361 — 
Commercial and industrial 29 29  68 604 672 — 
Residential mortgage:
First lien 2,871 2,871 187 — 2,309 2,309 66 
Home equity – term 2 2  — — 
Home equity – lines of credit 1,415 1,415  — 1,312 1,312 — 
Installment and other loans3 15 18  36 39 — 
Total$3 $8,360 $8,363 $187 $71 $25,456 $25,527 $66 
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, 2024 and December 31, 2023:
Type of Collateral
June 30, 2024Business AssetsCommercial Real EstateEquipmentLandResidential Real EstateOtherTotal
Commercial real estate:
Owner occupied$ $3,449 $ $ $ $ $3,449 
Non-owner occupied       
Multi-family 312     312 
Non-owner occupied residential 266     266 
Acquisition and development:
Commercial and land development       
Commercial and industrial15  17    32 
Residential mortgage:
First lien    2,797  2,797 
Home equity - term    2  2 
Home equity - lines of credit    1,415  1,415 
Installment and other loans  3    3 
Total$15 $4,027 $20 $ $4,214 $ $8,276 
December 31, 2023
Commercial real estate:
Owner occupied$— $15,786 $— $— $— $— $15,786 
Non-owner occupied— 240 — — — — 240 
Multi-family— 1,233 — — — — 1,233 
Non-owner occupied residential— 2,572 — — — — 2,572 
Acquisition and development:
Commercial and land development— — — 1,361 — — 1,361 
Commercial and industrial76 594 — — — 672 
Residential mortgage:
First lien— — — — 2,231 — 2,231 
Home equity - term— — — — — 
Home equity - lines of credit— — — — 1,312 — 1,312 
Installment and other loans— — 18 — — — 18 
Total$$19,907 $612 $1,361 $3,546 $— $25,428 
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, 2024 and December 31, 2023:
30-59 Days Past Due60-89 Days Past Due90+ Days Past DueTotal
Past Due
Loans Not Past DueTotal
Loans
June 30, 2024
Commercial real estate:
Owner occupied$328 $ $1,327 $1,655 $369,646 $371,301 
Non-owner occupied    710,477 710,477 
Multi-family    151,542 151,542 
Non-owner occupied residential79 69 185 333 88,823 89,156 
Acquisition and development:
1-4 family residential construction    32,439 32,439 
Commercial and land development    129,883 129,883 
Commercial and industrial168 3,022 33 3,223 371,753 374,976 
Municipal    10,594 10,594 
Residential mortgage:
First lien976 935 1,078 2,989 268,164 271,153 
Home equity - term    4,633 4,633 
Home equity - lines of credit683 1,120 762 2,565 190,171 192,736 
Installment and other loans91 45 3 139 8,574 8,713 
$2,325 $5,191 $3,388 $10,904 $2,336,699 $2,347,603 
December 31, 2023
Commercial real estate:
Owner occupied$13,852 $— $117 $13,969 $359,788 $373,757 
Non-owner occupied152 — — 152 694,486 694,638 
Multi-family— — — — 150,675 150,675 
Non-owner occupied residential— — 192 192 94,848 95,040 
Acquisition and development:
1-4 family residential construction— — — — 24,516 24,516 
Commercial and land development16 — — 16 115,233 115,249 
Commercial and industrial27 69 625 721 366,364 367,085 
Municipal— — — — 9,812 9,812 
Residential mortgage:
First lien5,433 1,058 721 7,212 259,027 266,239 
Home equity - term20 — 22 5,056 5,078 
Home equity - lines of credit1,801 100 839 2,740 183,710 186,450 
Installment and other loans84 28 19 131 9,643 9,774 
$21,385 $1,257 $2,513 $25,155 $2,273,158 $2,298,313 
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 for the three and six months ended June 30, 2024 and 2023:
CommercialConsumer
Commercial
Real Estate
Acquisition
and
Development
Commercial
and
Industrial
MunicipalTotalResidential
Mortgage
Installment
and Other
TotalUnallocatedTotal
Three Months Ended
June 30, 2024
Balance, beginning of period$17,975 $2,233 $5,389 $164 $25,761 $3,193 $211 $3,404 $ $29,165 
Provision for credit losses236 423 267 (3)923 (126)15 (111) 812 
Charge-offs(12)(23)(14) (49)(50)(65)(115) (164)
Recoveries4 1 10  15 6 30 36  51 
Balance, end of period$18,203 $2,634 $5,652 $161 $26,650 $3,023 $191 $3,214 $ $29,864 
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 loan losses246 (451)440 (10)225 64 110 174 — 399 
Charge-offs(12)— (395)— (407)(98)(67)(165)— (572)
Recoveries65 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 
Six Months Ended
June 30, 2024
Balance, beginning of period$17,873 $2,241 $5,806 $157 $26,077 $2,424 $201 $2,625 $ $28,702 
Provision for credit losses314 414 (194)4 538 637 58 695  1,233 
Charge-offs(12)(23)(60) (95)(50)(118)(168) (263)
Recoveries28 2 100  130 12 50 62  192 
Balance, end of period$18,203 $2,634 $5,652 $161 $26,650 $3,023 $191 $3,214 $ $29,864 
June 30, 2023
Balance, beginning of period$13,558 $3,214 $4,505 $24 $21,301 $3,444 $188 $3,632 $245 $25,178 
Impact of adopting ASC 3262,857 (214)928 169 3,740 (1,121)49 (1,072)(245)2,423 
Provision for loan losses508 (236)852 (26)1,098 (76)106 30 — 1,128 
Charge-offs(12)— (481)— (493)(98)(123)(221)— (714)
Recoveries85 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