XML 39 R30.htm IDEA: XBRL DOCUMENT v3.23.3
LOANS (Tables)
9 Months Ended
Sep. 30, 2023
Receivables [Abstract]  
Schedule of accounts, notes, loans and financing receivable

    

September 30, 

    

December 31, 

2023

2022

Commercial and industrial (1)

$

170,943

$

188,538

Construction and land

 

8,404

 

13,163

Commercial real estate

 

1,701,145

 

1,704,716

Residential

 

87,599

 

110,606

Consumer

 

639

 

4,183

Total loans

 

1,968,730

 

2,021,206

Net deferred loan costs (fees)

 

74

 

(82)

Allowance for credit losses (2)

 

(19,800)

 

(18,900)

Net loans

$

1,949,004

$

2,002,224

(1)Includes $4.3 million and $11.1 million of U.S. Small Business Administration (“SBA”) Paycheck Protection Program (“PPP”) loans as of September 30, 2023 and December 31, 2022, respectively.
(2)Allowance for credit losses at September 30, 2023 is estimated under CECL whereas at December 31, 2022, the allowance for loan losses is estimated under the incurred loss methodology.
Schedule of impaired financing receivables

The Company’s total individually evaluated loans, including nonaccrual loans, modified loans to borrowers experiencing financial difficulty, and accreting purchase credit deteriorated (“PCD”) loans that have experienced post-acquisition declines in cash flows expected to be collected are summarized as follows:

    

Commercial

    

Construction

    

Commercial

    

    

    

and industrial

and land

real estate

Residential

Consumer

Total

September 30, 2023

  

 

  

 

  

 

  

 

  

 

  

Recorded investment in loans individually evaluated:

 

  

 

  

 

  

 

  

 

  

 

  

With no specific allowance recorded

$

$

366

$

7,802

$

1,401

$

$

9,569

With a specific allowance recorded

 

1,944

 

 

2,655

 

153

 

 

4,752

Total recorded investment in loans individually evaluated

$

1,944

$

366

$

10,457

$

1,554

$

$

14,321

Specific allowance on loans individually evaluated

$

1,572

$

$

309

$

2

$

$

1,883

December 31, 2022

 

  

 

  

 

  

 

  

 

  

 

  

Recorded investment in loans individually evaluated:

 

  

 

  

 

  

 

  

 

  

 

  

With no specific allowance recorded

$

89

$

$

11,706

$

1,991

$

$

13,786

With a specific allowance recorded

 

789

 

 

259

 

214

 

 

1,262

Total recorded investment in loans individually evaluated

$

878

$

$

11,965

$

2,205

$

$

15,048

Specific allowance on loans individually evaluated

$

687

$

$

259

$

222

$

$

1,168

Schedule of debtor troubled debt restructuring, current period

A summary of modified loans to borrowers experiencing financial difficulty by type of concession and type of loan, as of the dates indicated, is set forth below (number of loans not in thousands):

    

Number of

    

Rate

    

Term

    

Rate & term

    

% of Total

loans

modification

modification

modification

Total

loans outstanding

September 30, 2023

Commercial and industrial

 

3

$

$

142

$

$

142

0.08

%

Construction and land

 

 

 

 

 

 

Commercial real estate

 

5

 

 

4,241

 

 

4,241

 

0.25

Residential

 

1

 

803

 

 

803

 

0.92

Consumer

 

 

 

 

 

 

Total

 

9

$

$

5,186

$

$

5,186

0.26

%

    

Number of

    

Rate

    

Term

    

Rate & term

    

% of Total

loans

modification

modification

modification

Total

loans outstanding

September 30, 2022

Commercial and industrial

 

3

$

$

1,699

$

$

1,699

0.77

%

Construction and land

 

 

 

 

 

 

Commercial real estate

 

6

 

 

5,345

 

 

5,345

 

0.32

Residential

 

2

 

 

974

 

 

974

 

1.10

Consumer

 

 

 

 

 

 

Total

 

11

$

$

8,018

$

$

8,018

0.40

%

Schedule of financing receivable credit quality indicators

The following tables present the internally assigned risk grade by class of loans at the dates indicated:

Revolving

    

Term loans - amortized cost by origination year    

loans

2023

2022

2021

2020

2019

Prior

amortized cost

Total

September 30, 2023

 

  

 

  

 

  

 

  

 

  

Commercial and industrial:

Pass

$

23,283

$

27,432

$

21,522

$

24,532

$

27,434

$

18,876

$

18,144

$

161,223

Special mention

1,375

977

3,302

1,701

7,355

Substandard

192

237

910

1,026

2,365

Total commercial and industrial

$

23,283

$

27,432

$

21,522

$

26,099

$

28,648

$

23,088

$

20,871

$

170,943

YTD gross charge-offs

$

$

$

$

$

27

$

282

$

$

309

Construction and land:

Pass

$

448

$

5,487

$

$

1,193

$

144

$

710

$

$

7,982

Special mention

56

56

Substandard

366

366

Total construction and land

$

448

$

5,487

$

$

1,559

$

144

$

766

$

$

8,404

Commercial real estate:

Pass

$

74,308

$

409,040

$

378,185

$

150,881

$

183,877

$

400,607

$

8,085

$

1,604,983

Special mention

3,448

4,667

8,582

15,437

38,990

71,124

Substandard

89

11,583

13,366

25,038

Total commercial real estate

$

74,308

$

412,488

$

382,941

$

159,463

$

210,897

$

452,963

$

8,085

$

1,701,145

Residential:

Pass

$

$

$

2,449

$

4,370

$

8,553

$

38,243

$

32,406

$

86,021

Special mention

Substandard

1,578

1,578

Total residential

$

$

$

2,449

$

4,370

$

8,553

$

39,821

$

32,406

$

87,599

YTD gross charge-offs

$

$

$

$

$

$

172

$

3

$

175

Consumer:

Pass

$

164

$

77

$

$

8

$

21

$

78

$

271

$

619

Special mention

Substandard

20

20

Total consumer

$

164

$

77

$

$

8

$

41

$

78

$

271

$

639

YTD gross charge-offs

$

$

$

$

$

$

$

3

$

3

Total loans outstanding

Risk ratings

Pass

$

98,203

$

442,036

$

402,156

$

180,984

$

220,029

$

458,514

$

58,906

$

1,860,828

Special mention

3,448

4,667

9,957

16,414

42,348

1,701

78,535

Substandard

89

558

11,840

15,854

1,026

29,367

Doubtful

Total loans outstanding

$

98,203

$

445,484

$

406,912

$

191,499

$

248,283

$

516,716

$

61,633

$

1,968,730

YTD gross charge-offs

$

$

$

$

$

27

$

454

$

6

$

487

Revolving

    

Term loans - amortized cost by origination year    

loans

2022

2021

2020

2019

2018

Prior

amortized cost

Total

December 31, 2022

 

  

 

  

 

  

 

  

 

  

Commercial and industrial:

Pass

$

31,599

$

34,584

$

35,173

$

30,632

$

4,731

$

25,147

$

19,962

$

181,828

Special mention

863

1,149

1,866

1,467

5,345

Substandard

40

166

388

762

9

1,365

Total commercial and industrial

$

31,599

$

34,584

$

35,213

$

31,661

$

6,268

$

27,775

$

21,438

$

188,538

Construction and land:

Pass

$

1,381

$

533

$

1,586

$

557

$

4,363

$

4,681

$

$

13,101

Special mention

62

62

Substandard

Total construction and land

$

1,381

$

533

$

1,586

$

557

$

4,425

$

4,681

$

$

13,163

Commercial real estate:

Pass

$

409,014

$

392,449

$

159,744

$

201,561

$

110,143

$

355,795

$

992

$

1,629,698

Special mention

3,591

17,210

7,919

29,561

58,281

Substandard

5,184

241

11,312

16,737

Total commercial real estate

$

409,014

$

392,449

$

163,335

$

223,955

$

118,303

$

396,668

$

992

$

1,704,716

Residential:

Pass

$

423

$

4,536

$

6,343

$

10,229

$

14,537

$

37,170

$

34,889

$

108,127

Special mention

244

3

247

Substandard

203

1,184

845

2,232

Total residential

$

423

$

4,536

$

6,546

$

10,473

$

15,721

$

38,015

$

34,892

$

110,606

Consumer:

Pass

$

539

$

10

$

1,691

$

61

$

40

$

131

$

1,690

$

4,162

Special mention

Substandard

21

21

Total consumer

$

539

$

10

$

1,691

$

82

$

40

$

131

$

1,690

$

4,183

Total loans outstanding

Risk ratings

Pass

$

442,956

$

432,112

$

204,536

$

243,040

$

133,816

$

422,924

$

57,532

$

1,936,916

Special mention

3,590

18,317

9,130

31,428

1,470

63,935

Substandard

243

5,371

1,814

12,918

9

20,355

Doubtful

Total loans outstanding

$

442,956

$

432,112

$

208,369

$

266,728

$

144,760

$

467,270

$

59,011

$

2,021,206

Schedule of past due financing receivables

The following tables provide an aging of the Company’s loans receivable as of the dates indicated:

    

    

    

    

    

    

    

    

Recorded

    

    

    

90 Days

    

    

    

    

    

investment >

30–59 Days

60–89 Days

or more

Total

Total loans

90 days and

past due

past due

past due

past due

Current

PCD loans

receivable

accruing

September 30, 2023

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial and industrial

$

685

$

1,036

$

788

$

2,509

$

168,229

$

205

$

170,943

$

Construction and land

 

72

 

 

366

 

438

 

7,966

 

 

8,404

 

Commercial real estate

 

3,057

 

 

8,013

 

11,070

 

1,664,009

 

26,066

 

1,701,145

 

Residential

 

15

 

298

 

313

 

86,790

 

496

 

87,599

 

Consumer

 

 

 

 

 

639

 

 

639

 

Total

$

3,829

$

1,036

$

9,465

$

14,330

$

1,927,633

$

26,767

$

1,968,730

$

    

    

    

    

    

    

    

    

Recorded

    

    

    

90 Days

    

    

    

    

    

investment >

30–59 Days

60–89 Days

or more

Total

Total loans

90 days and

past due

past due

past due

past due

Current

PCD loans

receivable

accruing

December 31, 2022

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial and industrial

$

471

$

81

$

858

$

1,410

$

183,111

$

4,017

$

188,538

$

Construction and land

 

 

 

 

 

9,109

 

4,054

 

13,163

 

Commercial real estate

 

1,064

 

2,213

 

7,075

 

10,352

 

1,674,327

 

20,037

 

1,704,716

 

934

Residential

 

101

 

3

 

847

 

951

 

108,976

 

679

 

110,606

 

Consumer

 

 

 

 

 

4,183

 

 

4,183

 

Total

$

1,636

$

2,297

$

8,780

$

12,713

$

1,979,706

$

28,787

$

2,021,206

$

934