XML 36 R27.htm IDEA: XBRL DOCUMENT v3.23.1
Loans And Leases (Tables)
3 Months Ended
Mar. 31, 2023
Loans And Leases [Abstract]  
Recorded Investment In Loans By Portfolio Segment

March 31, 2023

December 31, 2022

(unaudited)

Commercial (1)

$

430,264

$

427,423

Real estate:

Single-family residential

474,082

465,057

Multi-family residential

109,659

104,148

Commercial

391,658

375,092

Construction

188,356

184,122

Consumer:

Home equity lines of credit

36,567

30,748

Other

1,412

1,727

Subtotal

1,631,998

1,588,317

Less: ACL – Loans

(15,915)

(16,062)

Loans and leases, net

$

1,616,083

$

1,572,255

(1)Includes $19,317 and $20,768 of commercial leases at March 31, 2023 and December 31, 2022, respectively.

Activity In ALLL By Portfolio Segment

Three Months Ended March 31, 2023 (unaudited)

Real Estate

Consumer

Commercial

Single-family

Multi-family

Commercial

Construction

Home equity lines of credit

Other

Total

Allowance for credit losses

Balances, December 31, 2022

$

4,764 

$

3,914 

$

997 

$

3,384 

$

2,644 

$

333 

$

26 

$

16,062 

Impact of adoption ASC 326

877 

(958)

66 

726 

(1,019)

(129)

28 

(409)

Balances, January 1, 2023 Post-ASC 326 adoption

5,641 

2,956 

1,063 

4,110 

1,625 

204 

54 

15,653 

Provision of credit losses

(198)

235 

(18)

13 

54 

127 

54 

267 

Recoveries on loans

-

3 

-

-

-

-

-

3 

Loans charged off

(5)

-

-

-

-

-

(3)

(8)

Balances, March 31, 2023

$

5,438 

$

3,194 

$

1,045 

$

4,123 

$

1,679 

$

331 

$

105 

$

15,915 

Activity In ALLL Under Prior GAAP

Three months ended March 31, 2022 (unaudited)

Real Estate

Consumer

Commercial

Single-family

Multi-family

Commercial

Construction

Home Equity lines of credit

Other

Total

Beginning balance

$

4,127

$

3,348

$

827

$

5,034

$

1,744

$

272

$

156

$

15,508

Addition to (reduction in) provision for loan losses

300

150

(40)

(400)

-  

-  

(10)

-  

Charge-offs

-  

-  

-  

-  

-  

-  

-  

-  

Recoveries

-  

8

-  

-  

-  

4

-  

12

Ending balance

$

4,427

$

3,506

$

787

$

4,634

$

1,744

$

276

$

146

$

15,520

Schedule Of Collateral-Dependent Loans By Loan Segment

March 31, 2023

Residential Real Estate

Other

Total

Allowance on Collateral Dependent Loans

Commercial

$

-  

$

80

$

80

$

-  

Real estate:

Single-family residential

638

-  

638

-  

Total nonaccrual loans

$

638

$

80

$

718

$

-  

Balance In ALLL And Recorded Investment In Loans By Portfolio Segment And Based On Impairment Method The table below presents the amortized cost basis of collateral dependent loans by loan class and their respective collateral types, which are individually evaluated to determine expected credit losses.

March 31, 2023

Residential Real Estate

Other

Total

Allowance on Collateral Dependent Loans

Commercial

$

-  

$

80

$

80

$

-  

Real estate:

Single-family residential

638

-  

638

-  

Total nonaccrual loans

$

638

$

80

$

718

$

-  

The following table presents the balance in the ALLL and the recorded investment in loans and leases by portfolio segment and based on the impairment method as of December 31, 2022:

Real Estate

Consumer

Commercial

Single-
family

Multi-
family

Commercial

Construction

Home Equity
lines of credit

Other

Total

ALLL:

Ending allowance balance attributable to loans:

Individually evaluated for impairment

$

-  

$

-  

$

-  

$

-  

$

-  

$

-  

$

-  

$

-  

Collectively evaluated for impairment

4,764 

3,914 

997 

3,384 

2,644 

333 

26 

16,062 

Total ending allowance balance

$

4,764 

$

3,914 

$

997 

$

3,384 

$

2,644 

$

333 

$

26 

$

16,062 

Loans:

Individually evaluated for impairment

$

80 

$

95 

$

-  

$

-  

$

-  

$

-  

$

-  

$

175 

Collectively evaluated for impairment

427,343 

464,962 

104,148 

375,092 

184,122 

30,748 

1,727 

1,588,142 

Total ending loan balance

$

427,423 

$

465,057 

$

104,148 

$

375,092 

$

184,122 

$

30,748 

$

1,727 

$

1,588,317 

Individually Evaluated For Impairment By Class Of Loans

Three months ended

As of December 31, 2022

March 31, 2022

(unaudited)

Unpaid Principal Balance

Recorded Investment

ALLL Allocated

Average Recorded Investment

Interest Income Recognized

With no related allowance recorded:

Commercial:

Owner occupied

$

-  

$

-  

$

-  

$

-  

$

-  

Total with no allowance recorded

-  

-  

-  

-  

-  

With an allowance recorded:

Commercial (1)

371

80

-  

165

1

Real estate:

Single-family residential (1)

95

95

-  

99

1

Commercial:

Non-owner occupied

-  

-  

-  

1,399

17

Total with an allowance recorded

466

175

-  

1,663

19

Total

$

466

$

175

$

-  

$

1,663

$

19

(1)Allowance recorded in an amount less than $1 has been rounded down to zero.

Recorded Investment In Nonaccrual and Nonperforming Loans By Class Of Loans The following table presents the recorded investment in non-accrual loans by class of loans at March 31, 2023 (unaudited):

Non-Accrual Loans

Non-Accrual loans with no Allowance for Credit Losses

Commercial

$

80

$

80

Real estate:

Single-family residential

638

638

Total nonaccrual loans

$

718

$

718

The following table presents the recorded investment in nonperforming loans by class of loans at December 31, 2022:

December 31, 2022

Loans past due over 90 days still on accrual

$

-  

Nonaccrual loans:

Commercial

99

Real estate:

Single-family residential

641

Consumer:

Home equity lines of credit:

Originated for portfolio

18

Purchased for portfolio

3

Total nonaccrual

761

Total nonaccrual and nonperforming loans

$

761

Aging Of Recorded Investment In Past Due Loans By Class Of Loans The following table presents the aging of the recorded investment in past due loans and leases by class of loans as of March 31, 2023 (unaudited):

30 - 59 Days Past Due

60 - 89 Days Past Due

Greater than 90 Days Past Due

Total Past Due

Loans Not Past Due

Nonaccrual Loans Not > 90 days Past Due

Commercial

$

301

$

-  

$

80

$

381

$

429,883

$

-  

Real estate:

Single-family residential

-  

-  

564

564

473,518

74

Multi-family residential

-  

-  

-  

-  

109,659

-  

Commercial:

Non-owner occupied

-  

-  

-  

-  

182,252

-  

Owner occupied

-  

-  

-  

-  

178,629

-  

Land

-  

-  

-  

-  

30,777

-  

Construction

-  

-  

-  

-  

188,356

-  

Consumer:

Home equity lines of credit:

Originated for portfolio

28

-  

-  

28

36,539

-  

Purchased for portfolio

-  

-  

-  

-  

-  

-  

Other

-  

-  

-  

-  

1,412

-  

Total

$

329

$

-  

$

644

$

973

$

1,631,025

$

74

The following table presents the aging of the recorded investment in past due loans and leases by class of loans as of December 31, 2022:

30 - 59 Days Past Due

60 - 89 Days Past Due

Greater than 90 Days Past Due

Total Past Due

Loans Not Past Due

Nonaccrual Loans Not > 90 days Past Due

Commercial

$

255

$

-  

$

99

$

354

$

427,069

$

-  

Real estate:

Single-family residential

966

167

563

1,696

463,361

78

Multi-family residential

-  

-  

-  

-  

104,148

-  

Commercial:

Non-owner occupied

-  

-  

-  

-  

169,686

-  

Owner occupied

-  

-  

-  

-  

172,698

-  

Land

-  

-  

-  

-  

32,708

-  

Construction

-  

-  

-  

-  

184,122

-  

Consumer:

Home equity lines of credit:

Originated for portfolio

29

-  

18

47

30,701

-  

Purchased for portfolio

-  

-  

-  

-  

-  

-  

Other

-  

-  

3

3

1,724

-  

Total

$

1,250

$

167

$

683

$

2,100

$

1,586,217

$

78

Nonaccrual Loans As Troubled Debt Restructuring

December 31, 2022

Commercial

$

80

Total

$

80

Recorded Investment In Loans By Risk Category And Class Of Loans


The following table summarizes the risk grading of the Company’s loan portfolio by loan class and by year of origination for the years indicated. Consumer and Single-family residential loans are not risk graded. For purposes of this disclosure, those loans are classified in the following manner: loans that are less than 89 days past due and accruing are performing and loans greater that 89 days past due or in nonaccrual are nonperforming loans.

Term Loans (amortized cost basis by origination year)

(unaudited)

2023

2022

2021

2020

2019

Prior

Revolving loans amortized cost basis

Revolving loans converted to term

Total

Commercial and Industrial

Pass

$

22,079 

$

99,936 

$

104,776 

$

49,138 

$

6,298 

$

13,424 

$

129,905 

$

-

$

425,556 

Doubtful

-

-

4,628 

-

-

80 

-

-

4,708 

Total Commercial and industrial loans

22,079 

99,936 

109,404 

49,138 

6,298 

13,504 

129,905 

-

430,264 

Current period gross charge-offs

-

-

5 

-

-

-

-

-

5 

Real estate loans:

Single-family residential

Payment performance

Performing

15,362 

137,473 

243,617 

47,787 

10,505 

18,700 

473,444 

Nonperforming

-

-

-

-

-

638 

-

-

638 

Total Single-family residential loans

15,362 

137,473 

243,617 

47,787 

10,505 

19,338 

-

-

474,082 

Multi-family residential

Pass

4,806 

8,840 

51,062 

7,389 

15,945 

21,617 

-

-

109,659 

Total Multi-family residential loans

4,806 

8,840 

51,062 

7,389 

15,945 

21,617 

-

-

109,659 

Commercial:

Non-owner occupied

Pass

12,839 

26,149 

48,185 

15,716 

20,610 

56,388 

948 

-

180,835 

Special Mention

-

-

-

-

514 

903 

-

-

1,417 

Total Non-owner occupied loans

12,839 

26,149 

48,185 

15,716 

21,124 

57,291 

948 

-

182,252 

Owner occupied

Pass

4,673 

57,194 

56,762 

20,540 

19,353 

19,344 

70 

-

177,936 

Special Mention

-

-

-

-

693 

-

-

-

693 

Total Owner occupied loans

4,673 

57,194 

56,762 

20,540 

20,046 

19,344 

70 

-

178,629 

Land

Pass

1,138 

8,391 

18,221 

2,030 

263 

636 

98 

-

30,777 

Total Land loans

1,138 

8,391 

18,221 

2,030 

263 

636 

98 

-

30,777 

Construction

Pass

4,937 

65,953 

94,773 

8,938 

-

213 

13,542 

-

188,356 

Total Construction loans

4,937 

65,953 

94,773 

8,938 

-

213 

13,542 

-

188,356 

Consumer:

Home equity lines of credit:

Payment performance

Performing

-

-

-

-

-

-

36,198 

369 

36,567 

Nonperforming

-

-

-

-

-

-

-

-

-

Total Home equity lines of credit

-

-

-

-

-

-

36,198 

369 

36,567 

Other

Payment performance

Performing

-

-

-

15 

-

315 

1,082 

-

1,412 

Nonperforming

-

-

-

-

-

-

-

-

-

Total Other consumer loans

-

-

-

15 

-

315 

1,082 

-

1,412 

Current period gross charge-offs

-

-

-

-

-

3 

-

-

3 

Total loans

$

65,834 

$

403,936 

$

622,024 

$

151,553 

$

74,181 

$

132,258 

$

181,843 

$

369 

$

1,631,998 

Total current period gross charge-offs

$

-

$

-

$

5 

$

-

$

-

$

3 

$

-

$

-

$

8 

The recorded investment in loans and leases by risk category and by class of loans and leases as of December 31, 2022 follows.

Not Rated

Pass

Special Mention

Substandard

Doubtful

Total

Commercial

$

-  

$

422,673

$

4,651

$

19

$

80

$

427,423

Real estate:

Single-family residential

451,939

12,477

-  

641

-  

465,057

Multi-family residential

-  

104,148

-  

-  

-  

104,148

Commercial:

Non-owner occupied

-  

168,731

955

-  

-  

169,686

Owner occupied

-  

171,998

700

-  

-  

172,698

Land

-  

32,708

-  

-  

-  

32,708

Construction

3,084

180,520

518

-  

-  

184,122

Consumer:

Home equity lines of credit:

Originated for portfolio

30,730

-  

-  

18

-  

30,748

Purchased for portfolio

-  

-  

-  

-  

-  

-  

Other

1,724

-  

-  

3

-  

1,727

$

487,477

$

1,093,255

$

6,824

$

681

$

80

$

1,588,317

Components Of Net Investment In Direct Financing Leases

March 31, 2023

December 31, 2022

(unaudited)

Total minimum lease payments to be received

$

20,855

$

22,533

Less: Unearned income

(1,567)

(1,798)

Plus: Indirect initial costs

29

33

Net investment in direct financing leases

$

19,317

$

20,768

Summary Of Future Minimum Lease Payments Receivable

2023, excluding the three months ended March 31, 2023

$

5,181

2024

6,358

2025

5,640

2026

3,000

2027

626

Thereafter

50

Total future minimum payments

$

20,855