XML 32 R23.htm IDEA: XBRL DOCUMENT v3.23.2
Loans and Allowance for Credit Losses (Tables)
6 Months Ended
Jun. 30, 2023
Loans and Leases Receivable Disclosure [Abstract]  
Loans Outstanding by General Ledger Classification
Loans outstanding by general ledger classification as of June 30, 2023 and December 31, 2022, consisted of the following:
June 30,December 31,
20232022
($ in thousands)  
SBA$189,028 $145,172 
Commercial, non-real estate24,851 11,484 
Residential real estate30,378 37,815 
Strategic Program loans63,094 47,848 
Commercial real estate18,677 12,063 
Consumer6,993 5,808 
Total loans$333,021 $260,190 
Loans held-for-sale(42,362)(23,589)
Total loans held for investment$290,659 $236,601 
Deferred loan fees, net(675)(399)
Allowance for credit losses1
(12,321)(11,985)
Net loans$277,663 $224,217 
(1) The Company adopted ASU 2016-13 as of January 1, 2023. The 2022 amounts presented are calculated under the prior accounting standard.
In determining an appropriate amount for the allowance, the Bank segmented and aggregated the loan portfolio based on the Federal Deposit Insurance Corporation ("FDIC") Consolidated Reports of Condition and Income ("Call Report") codes. The following pool segments identified as of June 30, 2023 are based on the CECL methodology:
($ in thousands)
Construction and land development $24,949 
Residential real estate29,357 
Residential real estate multifamily572 
Commercial real estate170,253 
Commercial and industrial16,507 
Consumer 6,180 
Lease financing receivables22,109 
Retained Strategic Program loans20,732 
Total loans$290,659 
The portfolio classes identified as of December 31, 2022 are based on the incurred loss methodology and are segmented by general ledger classification as detailed below.
($ in thousands)
SBA$145,172 
Commercial, non-real estate11,484 
Residential real estate37,815 
Retained Strategic Program loans24,259 
Commercial real estate12,063 
Consumer5,808 
Total loans$236,601 
The following tables present the amortized cost basis of collateral-dependent loans by class of loans as of the dates indicated:

($ in thousands)Collateral Type
As of June 30, 2023Real EstatePersonal PropertyTotal
Commercial real estate$1,809 $— $1,809 
Residential real estate118 — 118 
Total$1,927 $— $1,927 

($ in thousands)Collateral Type
As of December 31, 2022Real EstatePersonal PropertyTotal
Commercial real estate $356 $— $356 
Strategic Program Loans Retained and Held-for-sale
Strategic Program loans retained and held-for-sale as of June 30, 2023 and December 31, 2022, are summarized as follows:
June 30,December 31,
20232022
($ in thousands)  
Retained Strategic Program loans$20,732 $24,259 
Strategic Program loans held-for-sale42,362 23,589 
Total Strategic Program loans$63,094 $47,848 
Changes in Allowance for Loan Losses
Activity in the ACL by common characteristic loan pools based on the CECL methodology was as follows:
Three Months Ended June 30, 2023
($ in thousands)Beginning BalanceProvision (Reversal) of Credit LossesCharge-OffsRecoveriesEnding Balance
Construction and land development $285 $(6)$— $— $279 
Residential real estate799 (51)(121)81 708 
Residential real estate multifamily— — 
Commercial real estate 3,034 133 — — 3,167 
Commercial and industrial277 75 (66)287 
Consumer 82 27 (19)— 90 
Lease financing receivables325 203 — — 528 
Retained Strategic Program loans7,227 2,293 (2,516)252 7,256 
Total allowance for loan losses$12,034 $2,675 $(2,722)$334 $12,321 
Unfunded lending commitments29 13 — — 42 
Total allowance for credit losses$12,063 $2,688 $(2,722)$334 $12,363 
Six Months Ended June 30, 2023
($ in thousands)Beginning BalanceImpact of ASU 2016-13 adoptionProvision (Reversal) of Credit LossesCharge-OffsRecoveriesEnding Balance
Construction and land development$424 $(67)$(78)$— $— $279 
Residential real estate876 (58)(73)(121)84 708 
Residential real estate multifamily— — 
Commercial real estate3,238 (574)625 (122)— 3,167 
Commercial and industrial339 (85)114 (84)287 
Consumer65 14 30 (19)— 90 
Lease financing receivables339 (105)294 — — 528 
Retained Strategic Program loans6,701 1,131 4,429 (5,541)536 7,256 
Total allowance for loan losses$11,985 $257 $5,343 $(5,887)$623 $12,321 
Unfunded lending commitments— 26 16 — — 42 
Total allowance for credit losses$11,985 $283 $5,359 $(5,887)$623 $12,363 
Activity in the allowance for loan losses by general ledger classification based on the incurred loss methodology was as follows:
Three Months Ended June 30, 2022
($ in thousands)Beginning BalanceProvision (Reversal) of Loan LossesCharge-OffsRecoveriesEnding Balance
SBA$3,064 $374 $(102)$48 $3,384 
Commercial, non-real estate107 166 — 274 
Residential real estate411 — — 415 
Retained Strategic Program loans6,322 2,365 (2,560)315 6,442 
Commercial real estate21 — — 22 
Consumer62 — — 65 
Total allowance for loan losses$9,987 $2,913 $(2,662)$364 $10,602 
Six Months Ended June 30, 2022
($ in thousands)Beginning BalanceProvision (Reversal) of Loan LossesCharge-OffsRecoveriesEnding Balance
SBA$2,739 $730 $(133)$48 $3,384 
Commercial, non-real estate132 140 — 274 
Residential real estate352 63 — — 415 
Retained Strategic Program loans6,549 4,923 (5,438)408 6,442 
Commercial real estate21 — — 22 
Consumer62 — — 65 
Total allowance for loan losses$9,855 $5,860 $(5,571)$458 $10,602 
The following table presents the loan balances by portfolio class, based on impairment method, and the corresponding balances in the allowance as of December 31, 2022. For the year ended December 31, 2022, the allowance was calculated based on the incurred loss methodology.
Allowance for Loan LossesPortfolio Loan Balances
($ in thousands)IndividuallyCollectivelyTotalIndividuallyCollectivelyTotal
SBA$— $4,294 $4,294 $450 $144,722 $145,172 
Commercial, non-real estate— 401 401 — 11,484 11,484 
Residential real estate— 497 497 — 37,815 37,815 
Retained Strategic Program loans— 6,701 6,701 — 24,259 24,259 
Commercial real estate— 27 27 — 12,063 12,063 
Consumer— 65 65 — 5,808 5,808 
Total loans$— $11,985 $11,985 $450 $236,151 $236,601 
Summary of Impaired Loans
The following table presents, under previously applicable GAAP, loans individually evaluated for impairment as of December 31, 2022:
Recorded
Investment
Unpaid
Principal
Balance
Related
Allowance
Average
Recorded
Investment
Interest
Income
Recognized
($ in thousands)    
With no related allowance recorded    
SBA$450 $450 $— $711 $36 
Commercial, non-real estate— — — — — 
Residential real estate— — — — — 
Retained Strategic Program loans— — — — — 
Commercial real estate— — — — — 
Consumer— — — — — 
Total$450 $450 $— $711 $36 
Summary of Nonaccrual and Past Due Loans
Nonaccrual and past due loans are summarized below as of June 30, 2023 and December 31, 2022:
June 30, 2023 
($ in thousands)Current 30-59
Days
Due
Due
 60-89
Days
Due
Due
 90+ Days
Past Due
&
Still
Accruing
 Total
Past
Due
 Non-
Accrual
 Total
Construction and land development$24,733 $216 $— $— $216 $— $24,949 
Residential real estate29,239 — — — — 118 29,357 
Residential real estate multifamily572 — — — — — 572 
Commercial real estate169,513 — — — — 740 170,253 
Commercial and industrial16,458 28 21 — 49 — 16,507 
Consumer6,120 53 — 60 — 6,180 
Lease financing receivables22,109 — — — — — 22,109 
Retained Strategic Program loans19,022 935 638 137 1,710 — 20,732 
Total$287,766 $1,232 $666 $137 $2,035 $858 $290,659 
December 31, 2022
($ in thousands)Current30-59
Days
Due
Due
60-89
Days
Due
Due
90+ Days
Past Due
&
Still
Accruing
Total
Past
Due
Non-
Accrual
Total
SBA$144,803 $369 $— $— $369 $— $145,172 
Commercial, non-real estate11,484 — — — — — 11,484 
Residential real estate37,387 428 — — 428 — 37,815 
Retained Strategic Program loans22,080 1,184 802 193 2,179 — 24,259 
Commercial real estate12,063 — — — — — 12,063 
Consumer5,776 32 — — 32 — 5,808 
Total$233,593 $2,013 $802 $193 $3,008 $— $236,601 
Outstanding Loan Balances Categorized by Credit Quality Indicators
The following table presents the ending balances of the Company's loan and lease portfolio including non-performing loans by class of receivable and originating year and considering certain credit quality indicators as of the date indicated along with gross chargeoffs for the six months ended June 30, 2023:
June 30, 2023202320222021PriorRevolving LoansTotal
($ in thousands)  
Construction and land development
   Pass$4,595 $15,789 $4,358 $207 $— $24,949 
   Watch— — — — — — 
   Special Mention— — — — — — 
   Substandard— — — — — — 
   Total 4,595 15,789 4,358 207 — 24,949 
Current period gross writeoff— — — — — — 
Residential real estate
Pass1,328 8,765 1,603 3,577 1,818 17,091 
Watch333 7,169 1,918 2,716 — 12,136 
Special Mention— — — 12 — 12 
Substandard— 118 — — — 118 
Total1,661 16,052 3,521 6,305 1,818 29,357 
Current period gross writeoff— (121)— — — (121)
Residential real estate multifamily
   Pass200 266 80 — — 546 
   Watch— — — 26 — 26 
   Special Mention— — — — — — 
   Substandard— — — — — — 
   Total200 266 80 26 — 572 
Current period gross writeoff— — — — — — 
Commercial real estate
   Pass41,966 34,298 859 14,220 — 91,343 
   Watch16,087 34,310 15,069 12,260 — 77,726 
   Special Mention— — — 444 — 444 
   Substandard— 356 — 384 — 740 
   Total58,053 68,964 15,928 27,308 — 170,253 
Current period gross writeoff— — — (122)— (122)
Commercial and industrial
   Pass5,266 2,869 866 1,854 — 10,855 
   Watch1,340 2,649 957 595 — 5,541 
   Special Mention— — — 18 — 18 
   Substandard— — — 93 — 93 
Total6,606 5,518 1,823 2,560 — 16,507 
Current period gross writeoff— — (13)(71)— (84)
Consumer
   Pass2,001 2,463 873 780 6,118 
   Watch38 — — — 39 
   Special Mention— — — — — — 
   Substandard— — — — — — 
   Not Rated23 — — — — 23 
Total2,062 2,463 873 781 6,180 
Current period gross writeoff— (5)(12)(2)— (19)
Lease financing receivables
   Pass14,178 7,616 — 315 — 22,109 
   Watch— — — — — — 
   Special Mention— — — — — — 
   Substandard— — — — — — 
Total14,178 7,616 — 315 — 22,109 
Current-period gross writeoffs— — — — — — 
Retained Strategic Program loans
   Pass— — — — — — 
   Watch— — — — — — 
   Special Mention— — — — — — 
   Substandard— — — — — — 
   Not Rated11,136 7,450 2,145 — 20,732 
Total11,136 7,450 2,145 — 20,732 
Current-period gross writeoffs(438)(4,474)(627)(2)— (5,541)
Total portfolio loans receivable, gross98,491 124,118 28,728 37,503 1,819 290,659 
Total current-period gross writeoffs(438)(4,600)(652)(197)— (5,887)
The following table presents the ending balances of the Company's loan and lease portfolio including non-performing loans by class of receivable and considering certain credit quality indicators as of the date indicated:
December 31, 2022 
($ in thousands)Pass
Grade 1-4
Special
Mention
Grade 5
Classified/
Doubtful/Loss
Grade 6-8
Total
SBA$144,149 $573 $450 $145,172 
Commercial, non-real estate11,484 — — 11,484 
Residential real estate37,815 — — 37,815 
Commercial real estate12,063 — — 12,063 
Consumer5,808 — — 5,808 
Not Risk Graded
Retained Strategic Program loans24,259 
Total$211,319 $573 $450 $236,601 
Loans Modified and Recorded as TDR's
Loans modified and recorded as TDR’s at December 31, 2022, consist of the following:
($ in thousands)Number
of
Contracts
Pre-
Modification
Outstanding
Recorded
Investment
Post-
Modification
Outstanding
Recorded
Investment
December 31, 2022   
SBA1$94 $94 
Total at December 31, 20221$94 $94