XML 32 R23.htm IDEA: XBRL DOCUMENT v3.23.3
Loans Held for Investment and Allowance for Credit Losses (Tables)
9 Months Ended
Sep. 30, 2023
Loans and Leases Receivable Disclosure [Abstract]  
Loans Outstanding by General Ledger Classification
Loans held for investment outstanding by general ledger classification as of September 30, 2023 and December 31, 2022, consisted of the following:
September 30,December 31,
20232022
($ in thousands)  
SBA(1)
$219,305 $145,172 
Commercial, non-real estate34,044 11,484 
Residential real estate34,891 37,815 
Strategic Program loans20,040 24,259 
Commercial real estate21,680 12,063 
Consumer7,675 5,808 
Total loans held for investment$337,635 $236,601 
Deferred loan fees, net(452)(399)
Allowance for credit losses(2)
(12,986)(11,985)
Net loans$324,197 $224,217 
(1) Included in the SBA loans held for investment above are $112.5 million and $49.5 million of loans guaranteed by the SBA as of September 30, 2023 and December 31, 2022, respectively.
(2) The Company adopted ASU 2016-13 as of January 1, 2023. The 2022 amounts presented are calculated under the prior accounting standard.
In determining an appropriate amount for the allowance, the Bank segmented and aggregated the loan portfolio based on the Federal Deposit Insurance Corporation ("FDIC") Consolidated Reports of Condition and Income ("Call Report") codes. The following pool segments identified as of September 30, 2023 are based on the CECL methodology:
($ in thousands)
Construction and land development $26,668 
Residential real estate49,046 
Residential real estate multifamily602 
Commercial real estate183,579 
Commercial and industrial19,364 
Consumer 6,870 
Lease financing receivables31,466 
Retained Strategic Program loans20,040 
Total loans$337,635 
The portfolio classes identified as of December 31, 2022 are based on the incurred loss methodology and are segmented by general ledger classification as detailed below.
($ 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 September 30, 2023Real EstatePersonal PropertyTotal
Residential real estate$118 $— $118 
Commercial real estate10,267 — 10,267 
Commercial and industrial— 21 21 
Total$10,385 $21 $10,406 
The amount of collateral-dependent SBA loans as of September 30, 2023 include $4.7 million of SBA 7(a) loan balances that are guaranteed by the SBA.

($ in thousands)Collateral Type
As of December 31, 2022Real EstatePersonal PropertyTotal
Commercial real estate $1,426 $— $1,426 
The amount of collateral-dependent SBA loans as of December 31, 2022 include $1.1 million of SBA 7(a) loan balances that are guaranteed by the SBA.
Strategic Program Loans Retained and Held-for-sale
Strategic Program loans retained and held-for-sale as of September 30, 2023 and December 31, 2022, are summarized as follows:
September 30,December 31,
20232022
($ in thousands)  
Retained Strategic Program loans$20,040 $24,259 
Strategic Program loans held-for-sale45,710 23,589 
Total Strategic Program loans$65,750 $47,848 
Changes in Allowance for Loan Losses
Activity in the ACL by common characteristic loan pools based on the CECL methodology was as follows:
Three Months Ended September 30, 2023
($ in thousands)Beginning BalanceProvision for Credit LossesCharge-OffsRecoveriesEnding Balance
Construction and land development $279 $14 $— $— $293 
Residential real estate708 223 — 934 
Residential real estate multifamily— — — 
Commercial real estate 3,167 46 (31)389 3,571 
Commercial and industrial287 151 (107)18 349 
Consumer 90 39 (28)103 
Lease financing receivables528 — — 534 
Retained Strategic Program loans7,256 2,431 (2,748)257 7,196 
Total allowance for loan losses$12,321 $2,910 $(2,914)$669 $12,986 
Unfunded lending commitments42 160 — — 202 
Total allowance for credit losses$12,363 $3,070 $(2,914)$669 $13,188 
Nine Months Ended September 30, 2023
($ in thousands)Beginning BalanceImpact of ASU 2016-13 adoptionProvision (Reversal) of Credit LossesCharge-OffsRecoveriesEnding Balance
Construction and land development$424 $(67)$(64)$— $— $293 
Residential real estate876 (58)150 (121)87 934 
Residential real estate multifamily— — 
Commercial real estate3,238 (574)671 (153)389 3,571 
Commercial and industrial339 (85)265 (191)21 349 
Consumer65 14 69 (47)103 
Lease financing receivables339 (105)300 — — 534 
Retained Strategic Program loans6,701 1,131 6,860 (8,289)793 7,196 
Total allowance for loan losses$11,985 $257 $8,253 $(8,801)$1,292 $12,986 
Unfunded lending commitments— 26 176 — — 202 
Total allowance for credit losses$11,985 $283 $8,429 $(8,801)$1,292 $13,188 
Activity in the allowance for loan losses by general ledger classification based on the incurred loss methodology was as follows:
Three Months Ended September 30, 2022
($ in thousands)Beginning BalanceProvision (Reversal) of Loan LossesCharge-OffsRecoveriesEnding Balance
SBA$3,384 $675 $(259)$$3,809 
Commercial, non-real estate274 190 — — 464 
Residential real estate415 38 — — 453 
Retained Strategic Program loans6,442 3,542 (3,070)233 7,147 
Commercial real estate22 — — 29 
Consumer65 (4)— 66 
Total allowance for loan losses$10,602 $4,457 $(3,333)$242 $11,968 
Nine Months Ended September 30, 2022
($ in thousands)Beginning BalanceProvision (Reversal) of Loan LossesCharge-OffsRecoveriesEnding Balance
SBA$2,739 $1,405 $(392)$57 $3,809 
Commercial, non-real estate132 330 — 464 
Residential real estate352 101 — — 453 
Retained Strategic Program loans6,549 8,465 (8,508)641 7,147 
Commercial real estate21 — — 29 
Consumer62 (4)— 66 
Total allowance for loan losses$9,855 $10,317 $(8,904)$700 $11,968 
The following table presents the loan balances by portfolio class, based on impairment method, and the corresponding balances in the allowance as of December 31, 2022. For the year ended December 31, 2022, the allowance was calculated based on the incurred loss methodology.
Allowance for Loan LossesPortfolio Loan Balances
($ 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 $36 
Summary of Nonaccrual and Past Due Loans
Nonaccrual and past due loans are summarized below as of September 30, 2023 and December 31, 2022:
September 30, 2023 
($ in thousands)Current 30-59
Days
Due
Due
 60-89
Days
Due
Due
 90+ Days
Past Due
&
Still
Accruing
 Total
Past
Due
 
Non-
Accrual(1)
 Total
Construction and land development$26,371 $— $— $297 $297 $— $26,668 
Residential real estate48,928 — — — — 118 49,046 
Residential real estate multifamily602 — — — — — 602 
Commercial real estate169,497 3,815 — — 3,815 10,267 183,579 
Commercial and industrial19,323 20 — — 20 21 19,364 
Consumer6,806 44 13 64 — 6,870 
Lease financing receivables31,466 — — — — — 31,466 
Retained Strategic Program loans18,262 950 770 58 1,778 — 20,040 
Total$321,255 $4,829 $777 $368 $5,974 $10,406 $337,635 
(1) Included in the nonaccrual loan balances are $4.7 million of SBA 7(a) loan balances guaranteed by the SBA.

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$143,733 $1,439 $— $— $1,439 $— $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$232,523 $3,083 $802 $193 $4,078 $— $236,601 
Outstanding Loan Balances Categorized by Credit Quality Indicators
The following table presents the ending balances of the Company's loan and lease portfolio including non-performing loans by class of receivable and originating year and considering certain credit quality indicators as of the date indicated along with gross chargeoffs for the nine months ended September 30, 2023:
September 30, 2023202320222021PriorRevolving LoansTotal
($ in thousands)  
Construction and land development
   Pass$9,595 $12,400 $4,276 $100 $— $26,371 
   Watch— — — — — — 
   Special Mention— — — — — — 
   Substandard— 297 — — — 297 
   Total 9,595 12,697 4,276 100 — 26,668 
Current period gross writeoff— — — — — — 
Residential real estate
Pass17,117 9,363 1,497 3,072 2,134 33,183 
Watch4,378 6,718 1,740 2,254 — 15,090 
Special Mention— 367 173 115 — 655 
Substandard— 118 — — — 118 
Total21,495 16,566 3,410 5,441 2,134 49,046 
Current period gross writeoff— (121)— — — (121)
Residential real estate multifamily
   Pass231 265 80 — — 576 
   Watch— — — 26 — 26 
   Special Mention— — — — — — 
   Substandard— — — — — — 
   Total231 265 80 26 — 602 
Current period gross writeoff— — — — — — 
Commercial real estate
   Pass53,271 34,201 857 13,079 — 101,408 
   Watch17,712 31,705 13,462 9,909 — 72,788 
   Special Mention954 432 949 1,500 — 3,835 
   Substandard3,351 1,967 230 — — 5,548 
   Total75,288 68,305 15,498 24,488 — 183,579 
Current period gross writeoff— (21)(9)(123)— (153)
Commercial and industrial
   Pass7,697 2,797 811 1,675 — 12,980 
   Watch2,137 2,713 838 530 — 6,218 
   Special Mention— — — 52 — 52 
   Substandard— — — 114 — 114 
Total9,834 5,510 1,649 2,371 — 19,364 
Current period gross writeoff— — (92)(99)— (191)
Consumer
   Pass3,244 2,219 729 665 6,858 
   Watch11 — — — 12 
   Special Mention— — — — — — 
   Substandard— — — — — — 
   Not Rated— — — — — — 
Total3,255 2,219 729 666 6,870 
Current period gross writeoff(3)(5)(32)(7)— (47)
Lease financing receivables
   Pass24,092 7,097 — 277 — 31,466 
   Watch— — — — — — 
   Special Mention— — — — — — 
   Substandard— — — — — — 
Total24,092 7,097 — 277 — 31,466 
Current-period gross writeoffs— — — — — — 
Retained Strategic Program loans
   Pass— — — — — — 
   Watch— — — — — — 
   Special Mention— — — — — — 
   Substandard— — — — — — 
   Not Rated13,370 4,967 1,702 — 20,040 
Total13,370 4,967 1,702 — 20,040 
Current-period gross writeoffs(1,835)(5,624)(828)(2)— (8,289)
Total portfolio loans receivable, gross157,160 117,626 27,344 33,370 2,135 337,635 
Total current-period gross writeoffs(1,838)(5,771)(961)(231)— (8,801)
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$377 $377 
Total at December 31, 20221$377 $377