XML 21 R11.htm IDEA: XBRL DOCUMENT v3.22.2.2
Loans and Allowance for Credit Losses
9 Months Ended
Sep. 30, 2022
Receivables [Abstract]  
Loans and Allowance for Credit Losses Loans and Allowance for Credit Losses
Loans Held for Sale
Loans held for sale are comprised entirely of 1-4 family residential mortgage loans as of September 30, 2022 and December 31, 2021.
Loans Held for Investment
The following table presents amortized cost and unpaid principal balance of loans for the periods indicated:
September 30, 2022December 31, 2021
(In Thousands)Amortized CostUnpaid PrincipalDifferenceAmortized CostUnpaid PrincipalDifference
Commercial & industrial loans$375,833 $377,674 ($1,841)$448,338 $454,106 ($5,768)
Commercial real estate:
Owner occupied properties329,813 331,385 (1,572)300,200 301,623 (1,423)
Non-owner occupied and multifamily properties449,760 453,242 (3,482)435,311 438,631 (3,320)
Residential real estate:
1-4 family residential properties secured by first liens39,208 39,244 (36)32,542 32,602 (60)
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens23,176 23,029 147 19,610 19,489 121 
1-4 family residential construction loans47,779 48,004 (225)36,222 36,542 (320)
Other construction, land development and raw land loans77,442 78,266 (824)88,094 88,604 (510)
Obligations of states and political subdivisions in the US24,830 24,835 (5)16,403 16,565 (162)
Agricultural production, including commercial fishing32,073 32,236 (163)27,959 28,082 (123)
Consumer loans4,168 4,127 41 4,801 4,763 38 
Other loans3,184 3,197 (13)4,406 4,422 (16)
Total1,407,266 1,415,239 (7,973)1,413,886 1,425,429 (11,543)
Allowance for credit losses(11,982)(11,739)
$1,395,284 $1,415,239 ($7,973)$1,402,147 $1,425,429 ($11,543)
The difference between the amortized cost and unpaid principal balance is net deferred origination fees totaling $8.0 million and $11.5 million at September 30, 2022 and December 31, 2021, respectively.
Accrued interest on loans, which is excluded from the amortized cost of loans held for investment, totaled $4.6 million and $5.5 million at September 30, 2022 and December 31, 2021, respectively, and was included in other assets in the Consolidated Balance Sheets.
Amortized cost in the above table includes $11.3 million and $118.2 million as of September 30, 2022 and December 31, 2021, respectively, in Paycheck Protection Program ("PPP") loans administered by the U.S. Small Business Administration ("SBA") within the Commercial & industrial loan segment.
Allowance for Credit Losses
The activity in the ACL related to loans held for investment is as follows:
Three Months Ended September 30,Beginning BalanceCredit Loss Expense (Benefit)Charge-offsRecoveriesEnding Balance
(In Thousands)
2022    
Commercial & industrial loans$2,961 ($1,344)($45)$1,325 $2,897 
Commercial real estate:
Owner occupied properties2,573 132 — 55 2,760 
Non-owner occupied and multifamily properties3,107 120 — — 3,227 
Residential real estate:
1-4 family residential properties secured by first liens620 73 — 698 
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens327 30 — 366 
1-4 family residential construction loans231 50 — — 281 
Other construction, land development and raw land loans1,462 15 — — 1,477 
Obligations of states and political subdivisions in the US59 — — 63 
Agricultural production, including commercial fishing127 13 — — 140 
Consumer loans64 (3)66 
Other loans— — 
Total$11,537 ($903)($48)$1,396 $11,982 
2021
Commercial & industrial loans$4,291 ($332)$— $23 $3,982 
Commercial real estate:
Owner occupied properties3,340 151 — 3,493 
Non-owner occupied and multifamily properties3,841 35 — — 3,876 
Residential real estate:
1-4 family residential properties secured by first liens630 (154)— — 476 
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens340 (42)— 307 
1-4 family residential construction loans231 (47)— — 184 
Other construction, land development and raw land loans1,670 (391)— — 1,279 
Obligations of states and political subdivisions in the US39 (3)— — 36 
Agricultural production, including commercial fishing57 32 — 94 
Consumer loans94 (11)— — 83 
Other loans— — — 
Total$14,539 ($762)$— $39 $13,816 
Nine Months Ended September 30,Beginning BalanceCredit Loss Expense (Benefit)Charge-offsRecoveriesEnding Balance
(In Thousands)
2022    
Commercial & industrial loans$3,027 ($1,065)($506)$1,441 $2,897 
Commercial real estate:
Owner occupied properties3,176 (471)— 55 2,760 
Non-owner occupied and multifamily properties2,930 297 — — 3,227 
Residential real estate:
1-4 family residential properties secured by first liens439 254 — 698 
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens215 121 — 30 366 
1-4 family residential construction loans120 161 — — 281 
Other construction, land development and raw land loans1,635 (158)— — 1,477 
Obligations of states and political subdivisions in the US32 31 — — 63 
Agricultural production, including commercial fishing91 34 — 15 140 
Consumer loans67 (1)(3)66 
Other loans— — — 
Total$11,739 ($797)($509)$1,549 $11,982 
2021
Commercial & industrial loans$4,348 ($328)($273)$235 $3,982 
Commercial real estate:
Owner occupied properties3,579 (92)— 3,493 
Non-owner occupied and multifamily properties4,944 (1,068)— — 3,876 
Residential real estate:
1-4 family residential properties secured by first liens673 (197)— — 476 
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens419 (141)— 29 307 
1-4 family residential construction loans454 (270)— — 184 
Other construction, land development and raw land loans1,994 (715)— — 1,279 
Obligations of states and political subdivisions in the US44 (8)— — 36 
Agricultural production, including commercial fishing49 25 — 20 94 
Consumer loans118 (37)— 83 
Other loans— — 
Total$16,625 ($2,828)($273)$292 $13,816 
The ACL on loans increased at September 30, 2022, as compared to June 30, 2022 primarily due to an increase in the Company's forecasted unemployment rate over the reasonable and supportable forecast period, and this increase was only partially offset by a decrease in non-government guaranteed loan balances. The ACL on loans also increased at September 30, 2022, as compared to December 31, 2021; however, this increase was primarily due to an increase in non-government guaranteed loan balances.
Credit Quality Information
As part of the on-going monitoring of the credit quality of the Company’s loan portfolio, management utilizes a loan risk grading system called the Asset Quality Rating (“AQR”) system to assign a risk classification to each of its loans. The risk classification is a dual rating system that contemplates both probability of default and risk of loss given default. Loans are graded on a scale of 1 to 10 and, loans graded 1 – 6 are considered “pass” grade loans. Loans graded 7 or higher are considered "classified" loans. A description of the general characteristics of the AQR risk classifications are as follows:
Pass grade loans – 1 through 6: The borrower demonstrates sufficient cash flow to fund debt service, including acceptable profit margins, cash flows, liquidity and other balance sheet ratios. Historic and projected performance indicates that the borrower is able to meet obligations under most economic circumstances. The borrower has competent management with an acceptable track record. The category does not include loans with undue or unwarranted credit risks that constitute identifiable weaknesses.

Classified loans:
Special Mention – 7: A "special mention" credit has weaknesses that deserve management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset at some future date.

Substandard – 8: A "substandard" credit is inadequately protected by the current worth and paying capacity of the obligor or by the collateral pledged, if any. Assets so classified must have a well-defined weakness, or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that Northrim Bank will sustain some loss if the deficiencies are not corrected.

Doubtful – 9: An asset classified "doubtful" has all the weaknesses inherent in one that is classified "substandard-8" with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently known facts, conditions, and values, highly questionable and improbable. The loan has substandard characteristics, and available information suggests that it is unlikely that the loan will be repaid in its entirety.

Loss – 10: An asset classified "loss" is considered uncollectible and of such little value that its continuance on the books is not warranted. This classification does not mean that the asset has absolutely no recovery or salvage value, but rather that it is not practical or desirable to defer writing off this basically worthless asset, even though partial recovery may be affected in the future.

The following tables present the Company's portfolio of risk-rated loans by grade and by year of origination. Management considers the guidance in ASC 310-20 when determining whether a modification, extension, or renewal of loan constitutes a current period origination. Generally, current period renewals of credit are re-underwritten at the point of renewal and considered current period originations for purposes of the table below.

September 30, 202220222021202020192018PriorTotal
(In Thousands)
Commercial & industrial loans
Pass$146,662 $97,528 $43,070 $20,251 $10,710 $42,069 $360,290 
Classified139 9,087 1,296 99 2,895 2,027 15,543 
Total commercial & industrial loans$146,801 $106,615 $44,366 $20,350 $13,605 $44,096 $375,833 
Commercial real estate:
Owner occupied properties
Pass$39,723 $79,521 $88,235 $35,145 $13,396 $67,189 $323,209 
Classified— — — — 168 6,436 6,604 
Total commercial real estate owner occupied properties$39,723 $79,521 $88,235 $35,145 $13,564 $73,625 $329,813 
Non-owner occupied and multifamily properties
Pass$48,606 $83,078 $73,444 $59,521 $17,058 $157,691 $439,398 
Classified— — — 275 10,082 10,362 
Total commercial real estate non-owner occupied and multifamily properties$48,606 $83,078 $73,444 $59,796 $17,063 $167,773 $449,760 
Residential real estate:
1-4 family residential properties secured by first liens
Pass$16,382 $9,846 $6,301 $2,566 $480 $3,421 $38,996 
Classified— — — — 81 131 212 
Total residential real estate 1-4 family residential properties secured by first liens$16,382 $9,846 $6,301 $2,566 $561 $3,552 $39,208 
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens
Pass$5,629 $5,571 $2,437 $2,988 $3,220 $3,079 $22,924 
Classified— — — — 243 252 
Total residential real estate 1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens$5,629 $5,571 $2,437 $2,988 $3,463 $3,088 $23,176 
1-4 family residential construction loans
Pass$29,616 $5,350 $61 $— $— $12,643 $47,670 
Classified— — — — — 109 109 
Total residential real estate 1-4 family residential construction loans$29,616 $5,350 $61 $— $— $12,752 $47,779 
Other construction, land development and raw land loans
Pass$15,264 $31,615 $14,932 $4,574 $3,589 $5,632 $75,606 
Classified— — — — 369 1,467 1,836 
Total other construction, land development and raw land loans$15,264 $31,615 $14,932 $4,574 $3,958 $7,099 $77,442 
Obligations of states and political subdivisions in the US
Pass$11,360 $9,694 $3,525 $— $251 $— $24,830 
Classified— — — — — — — 
Total obligations of states and political subdivisions in the US$11,360 $9,694 $3,525 $— $251 $— $24,830 
Agricultural production, including commercial fishing
Pass$6,624 $18,377 $3,857 $669 $939 $1,607 $32,073 
Classified— — — — — — — 
Total agricultural production, including commercial fishing$6,624 $18,377 $3,857 $669 $939 $1,607 $32,073 
Consumer loans
Pass$1,133 $458 $511 $364 $271 $1,423 $4,160 
Classified— — — — — 
Total consumer loans$1,133 $458 $511 $364 $271 $1,431 $4,168 
Other loans
Pass$242 $1,129 $1,325 $398 $— $90 $3,184 
Classified— — — — — — — 
Total other loans$242 $1,129 $1,325 $398 $— $90 $3,184 
Total loans
Pass$321,241 $342,167 $237,698 $126,476 $49,914 $294,844 $1,372,340 
Classified139 9,087 1,296 374 3,761 20,269 34,926 
Total loans$321,380 $351,254 $238,994 $126,850 $53,675 $315,113 $1,407,266 
Total pass loans$321,241 $342,167 $237,698 $126,476 $49,914 $294,844 $1,372,340 
Government guarantees (28,553)(41,099)(10,580)(13,066)(3,038)(5,171)(101,507)
Total pass loans, net of government guarantees$292,688 $301,068 $227,118 $113,410 $46,876 $289,673 $1,270,833 
Total classified loans$139 $9,087 $1,296 $374 $3,761 $20,269 $34,926 
Government guarantees— (8,178)(1,167)— — (12,152)(21,497)
Total classified loans, net government guarantees$139 $909 $129 $374 $3,761 $8,117 $13,429 

December 31, 202120212020201920182017PriorTotal
(In Thousands)
Commercial & industrial loans
Pass$227,376 $54,478 $29,846 $37,339 $23,205 $44,554 $416,798 
Classified18,853 714 3,564 3,118 517 4,774 31,540 
Total commercial & industrial loans$246,229 $55,192 $33,410 $40,457 $23,722 $49,328 $448,338 
Commercial real estate:
Owner occupied properties
Pass$81,533 $83,975 $39,254 $14,841 $14,452 $57,717 $291,772 
Classified— 1,399 — 522 — 6,507 8,428 
Total commercial real estate owner occupied properties$81,533 $85,374 $39,254 $15,363 $14,452 $64,224 $300,200 
Non-owner occupied and multifamily properties
Pass$77,205 $77,961 $61,147 $34,307 $19,833 $154,561 $425,014 
Classified— — — 10 10,286 10,297 
Total commercial real estate non-owner occupied and multifamily properties$77,205 $77,961 $61,147 $34,317 $30,119 $154,562 $435,311 
Residential real estate:
1-4 family residential properties secured by first liens
Pass$7,756 $8,023 $3,689 $531 $1,466 $8,812 $30,277 
Classified417 1,077 472 90 — 209 2,265 
Total residential real estate 1-4 family residential properties secured by first liens$8,173 $9,100 $4,161 $621 $1,466 $9,021 $32,542 
1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens
Pass$5,806 $2,535 $3,229 $3,464 $259 $4,046 $19,339 
Classified— — — 259 — 12 271 
Total residential real estate 1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens$5,806 $2,535 $3,229 $3,723 $259 $4,058 $19,610 
1-4 family residential construction loans
Pass$21,409 $1,056 $1,707 $62 $— $11,879 $36,113 
Classified— — — — 109 — 109 
Total residential real estate 1-4 family residential construction loans$21,409 $1,056 $1,707 $62 $109 $11,879 $36,222 
Other construction, land development and raw land loans
Pass$39,624 $26,458 $11,044 $3,315 $139 $5,544 $86,124 
Classified— — — 460 — 1,510 1,970 
Total other construction, land development and raw land loans$39,624 $26,458 $11,044 $3,775 $139 $7,054 $88,094 
Obligations of states and political subdivisions in the US
Pass$4,120 $812 $1,875 $343 $2,733 $6,520 $16,403 
Classified— — — — — — — 
Total obligations of states and political subdivisions in the US$4,120 $812 $1,875 $343 $2,733 $6,520 $16,403 
Agricultural production, including commercial fishing
Pass$19,970 $3,929 $810 $1,118 $741 $1,391 $27,959 
Classified— — — — — — — 
Total agricultural production, including commercial fishing$19,970 $3,929 $810 $1,118 $741 $1,391 $27,959 
Consumer loans
Pass$873 $815 $653 $403 $291 $1,766 $4,801 
Classified— — — — — — — 
Total consumer loans$873 $815 $653 $403 $291 $1,766 $4,801 
Other loans
Pass$2,028 $1,645 $430 $95 $— $208 $4,406 
Classified— — — — — — — 
Total other loans$2,028 $1,645 $430 $95 $— $208 $4,406 
Total loans
Pass$487,700 $261,687 $153,684 $95,818 $63,119 $296,998 $1,359,006 
Classified19,270 3,190 4,036 4,459 10,912 13,013 54,880 
Total loans$506,970 $264,877 $157,720 $100,277 $74,031 $310,011 $1,413,886 
Total pass loans$487,700 $261,687 $153,684 $95,818 $63,119 $296,998 $1,359,006 
Government guarantees (145,713)(12,725)(14,429)(3,299)(306)(6,562)(183,034)
Total pass loans, net of government guarantees$341,987 $248,962 $139,255 $92,519 $62,813 $290,436 $1,175,972 
Total classified loans$19,270 $3,190 $4,036 $4,459 $10,912 $13,013 $54,880 
Government guarantees(7,201)(1,259)— — — (10,571)(19,031)
Total classified loans, net government guarantees$12,069 $1,931 $4,036 $4,459 $10,912 $2,442 $35,849 
Past Due Loans: The following tables present an aging of contractually past due loans as of the periods presented:
(In Thousands)30-59 Days
Past Due
60-89 Days
Past Due
Greater Than
90 Days Past Due
Total Past
Due
CurrentTotalGreater Than 90 Days Past Due Still Accruing
September 30, 2022      
Commercial & industrial loans$2,596 $3,082 $223 $5,901 $369,932 $375,833 $— 
Commercial real estate:
     Owner occupied properties— — 824 824 328,989 329,813 — 
     Non-owner occupied and multifamily properties275 275 — 550 449,210 449,760 — 
Residential real estate:
     1-4 family residential properties secured by first liens70 — — 70 39,138 39,208 — 
     1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens22 — 130 152 23,024 23,176 — 
     1-4 family residential construction loans— — 109 109 47,670 47,779 — 
Other construction, land development and raw land loans1,600 — 1,545 3,145 74,297 77,442 — 
Obligations of states and political subdivisions in the US— — — — 24,830 24,830 — 
Agricultural production, including commercial fishing— — — — 32,073 32,073 — 
Consumer loans— — — — 4,168 4,168 — 
Other loans— — — — 3,184 3,184 — 
Total$4,563 $3,357 $2,831 $10,751 $1,396,515 $1,407,266 $— 
December 31, 2021
Commercial & industrial loans$206 $51 $469 $726 $447,612 $448,338 $— 
Commercial real estate:
     Owner occupied properties12 — 1,176 1,188 299,012 300,200 — 
     Non-owner occupied and multifamily properties— — — — 435,311 435,311 — 
Residential real estate:
     1-4 family residential properties secured by first liens— — 90 90 32,452 32,542 — 
     1-4 family residential properties secured by junior liens and revolving secured by 1-4 family first liens— — 139 139 19,471 19,610 — 
     1-4 family residential construction loans— — 109 109 36,113 36,222 — 
Other construction, land development and raw land loans— — 1,636 1,636 86,458 88,094 — 
Obligations of states and political subdivisions in the US— — — — 16,403 16,403 — 
Agricultural production, including commercial fishing— — — — 27,959 27,959 — 
Consumer loans— — — — 4,801 4,801 — 
Other loans— — — — 4,406 4,406 — 
Total$218 $51 $3,619 $3,888 $1,409,998 $1,413,886 $— 

Nonaccrual loans: Nonaccrual loans net of government guarantees totaled $6.5 million and $10.7 million at September 30, 2022 and December 31, 2021, respectively. The following table presents loans on nonaccrual status and loans on nonaccrual
status for the periods presented for which there was no related ACL. All loans with no ACL are individually evaluated for credit losses in the Company's Current Expected Credit Losses methodology.
September 30, 2022December 31, 2021
(In  Thousands)NonaccrualNonaccrual With No ACLNonaccrualNonaccrual With No ACL
Commercial & industrial loans$3,228 $3,228 $4,350 $4,298 
Commercial real estate:
     Owner occupied properties1,531 1,531 3,506 3,506 
     Non-owner occupied and multifamily properties275 275 — — 
Residential real estate:
     1-4 family residential properties secured by first liens151 151 1,778 1,778 
     1-4 family residential properties secured by junior liens
      and revolving secured by 1-4 family first liens
252 203 271 215 
     1-4 family residential construction loans109 109 109 109 
Other construction, land development and raw land loans1,546 1,546 1,636 1,636 
Total nonaccrual loans7,092 7,043 11,650 11,542 
Government guarantees on nonaccrual loans(619)(619)(978)(978)
Net nonaccrual loans$6,473 $6,424 $10,672 $10,564 


There was no interest on nonaccrual loans reversed through interest income during three-month period ending September 30, 2022 and $2,000 in interest on nonaccrual loans reversed through interest income during the nine-month period ending September 30, 2022. There was no interest on nonaccrual loans reversed through interest income during the three and nine-month periods ending September 30, 2021.

There was no interest earned on nonaccrual loans with a principal balance during either the three and nine-month periods ending September 30, 2022 and September 30, 2021. However, the Company recognized interest income of $1.2 million and $419,000 in the three-month periods ending September 30, 2022 and 2021, respectively, and $2.1 million and $785,000 in the nine-month periods ending September 30, 2022 and 2021, respectively, related to interest collected on nonaccrual loans whose principal had been paid down to zero.
Troubled Debt Restructurings: Loans classified as TDRs totaled $8.1 million and $10.6 million at September 30, 2022 and December 31, 2021, respectively.  A TDR is a loan to a borrower that is experiencing financial difficulty that has been modified from its original terms and conditions in such a way that the Company is granting the borrower a concession that it would not grant otherwise. 

The provisions of the Coronavirus Aid, Relief, and Economic Security ("CARES") Act included an election to not apply the guidance on accounting for TDRs to loan modifications, such as extensions or deferrals, related to COVID-19 made between March 1, 2020 and December 31, 2021. The relief can only be applied to modifications for borrowers that were not more than 30 days past due as of December 31, 2019. The Company elected to adopt these provisions of the CARES Act. The Company has made the following types of loan modifications related to COVID-19, which are not classified as TDRs with principal balance outstanding of:

Loan Modifications due to COVID-19 as of September 30, 2022
(Dollars in thousands)Interest OnlyFull Payment DeferralTotal
Portfolio loans$8,439 $— $8,439 
Number of modifications— 
Loan Modifications due to COVID-19 as of December 31, 2021
(Dollars in thousands)Interest OnlyFull Payment DeferralTotal
Portfolio loans$49,219 $— $49,219 
Number of modifications16 — 16 

The $8.4 million in COVID-19 loan accommodations as of September 30, 2022 are scheduled to return to normal principal and interest payments in the fourth quarter of 2022.

The Company has granted a variety of concessions to borrowers in the form of loan modifications.  The modifications granted can generally be described in the following categories:

Rate Modification:  A modification in which the interest rate is changed.
Term Modification:  A modification in which the maturity date, timing of payments, or frequency of payments is changed.
Payment Modification:  A modification in which the dollar amount of the payment is changed, or in which a loan is converted to interest only payments for a period of time is included in this category.
Combination Modification:  Any other type of modification, including the use of multiple categories above. 
There were no newly restructured loans that occurred during the nine months ended September 30, 2022. As discussed above, the CARES Act provided banks an option to elect to not account for certain loan modifications related to COVID-19 between March 1, 2020 and December 31, 2021 as TDRs as long as the borrowers were not more than 30 days past due as of December 31, 2019. The disclosed loan restructurings on the table below were not related to COVID-19 modifications.
Accrual StatusNonaccrual StatusTotal Modifications
(In Thousands)
Troubled Debt Restructurings$3,033 $5,075 $8,108 
Total$3,033 $5,075 $8,108 
The following table presents newly restructured loans that occurred during the nine months ended September 30, 2021, by concession (terms modified):
  September 30, 2021
 Number of ContractsRate ModificationTerm ModificationPayment ModificationCombination ModificationTotal Modifications
(In Thousands)
Pre-Modification Outstanding Recorded Investment:      
Commercial - AQR substandard1$— $254 $— $— $254 
   Commercial real estate:
      Owner occupied properties1— 360 — — 360 
Other construction, land development and raw land loans1— 577 — — 577 
Total3$— $1,191 $— $— $1,191 
Post-Modification Outstanding Recorded Investment:      
Commercial - AQR substandard1$— $249 $— $— $249 
   Commercial real estate:
      Owner occupied properties1— 360 — — 360 
Other construction, land development and raw land loans1— 577 — — 577 
Total3$— $1,186 $— $— $1,186 
The Company had no commitments to extend additional credit to borrowers whose terms have been modified in TDRs. There were no charge-offs in the nine months ended September 30, 2022 on loans that were newly classified as TDRs during the same period.
There were no loans that defaulted during the nine months ended September 30, 2022 and 2021, respectively, that were restructured in the previous twelve months.