XML 20 R11.htm IDEA: XBRL DOCUMENT v3.22.1
LOANS AND ALLOWANCE FOR LOAN LOSSES
3 Months Ended
Mar. 31, 2022
Receivables [Abstract]  
LOANS AND ALLOWANCE FOR LOAN LOSSES LOANS AND ALLOWANCE FOR LOAN LOSSES
At March 31, 2022 and December 31, 2021, the Company had $1.50 billion and $1.48 billion, respectively, in loans receivable outstanding. Outstanding balances include a total net increase of $1.6 million and $1.7 million at March 31, 2022 and December 31, 2021, respectively, for unearned income, net deferred loan fees, and unamortized discounts and premiums. We had no loans held for sale at March 31, 2022 and December 31, 2021, respectively. Also, at March 31, 2022 and December 31, 2021, our commercial and industrial loan portfolio includes $10.0 million and $27.8 million, respectively, of loans to small businesses through the Paycheck Protection Program ("SBA PPP" loans), which is a loan designed by the Federal government to provide a direct incentive for small businesses to keep their workers on the payroll. The portfolios of loans receivable at March 31, 2022 and December 31, 2021, consist of the following:
 March 31, 2022December 31, 2021
 AmountAmount
 (Dollars in thousands)
Commercial and Industrial$38,825 $57,151 
Construction136,010 154,077 
Real Estate Mortgage:  
Commercial – Owner Occupied132,275 123,672 
Commercial – Non-owner Occupied316,253 306,486 
Residential – 1 to 4 Family779,882 750,525 
Residential – Multifamily84,970 84,964 
Consumer7,624 7,972 
Total Loans$1,495,839 $1,484,847 
An age analysis of past due loans by class at March 31, 2022 and December 31, 2021 is as follows:

March 31, 202230-59
Days Past
Due
60-89
Days Past
Due
Greater
than 90
Days and
Not
Accruing
Total Past
Due
CurrentTotal
Loans
Loans > 90 Days and Accruing
 (Dollars in Thousands)
Commercial and Industrial$93 $— $1,335 $1,428 $37,397 $38,825 $— 
Construction— — — — 136,010 136,010 — 
Real Estate Mortgage:      
Commercial – Owner Occupied— — 1,016 1,016 131,259 132,275 — 
Commercial – Non-owner Occupied14,380 — 1,328 15,708 300,545 316,253 — 
Residential – 1 to 4 Family— — 231 231 779,651 779,882 — 
Residential – Multifamily— — — — 84,970 84,970 — 
Consumer— — — — 7,624 7,624 — 
Total Loans$14,473 $— $3,910 $18,383 $1,477,456 $1,495,839 $— 

December 31, 202130-59
Days Past
Due
60-89
Days Past
Due
Greater
than 90
Days and
Not
Accruing
Total Past
Due
CurrentTotal
Loans
Loans > 90 Days and Accruing
 (Dollars in thousands)
Commercial and Industrial$— $349 $224 $573 $56,578 $57,151 $— 
Construction— — 1,139 1,139 152,938 154,077 — 
Real Estate Mortgage:      
Commercial – Owner Occupied
— — 2,170 2,170 121,502 123,672 — 
Commercial – Non-owner Occupied
— — 242 242 306,244 306,486 — 
Residential – 1 to 4 Family
81 — 533 614 749,911 750,525 — 
Residential – Multifamily
— — — — 84,964 84,964 — 
Consumer— — — — 7,972 7,972 — 
Total Loans$81 $349 $4,308 $4,738 $1,480,109 $1,484,847 $— 

Allowance For Loan and Lease Losses (ALLL)
We maintain the ALLL at a level that we believe to be appropriate to absorb estimated probable credit losses incurred in the loan portfolios as of the balance sheet date. We established our allowance in accordance with guidance provided in Accounting Standard Codification ("ASC") - Contingencies ("ASC 450") and Receivables ("ASC 310").

The allowance for loan and lease losses represents management’s estimate of probable losses inherent in the Company’s lending activities excluding loans accounted for under fair value. The allowance for loan losses is maintained through charges to the provision for loan losses in the Consolidated Statements of Income as losses are estimated to have occurred. Loans or portions thereof that are determined to be uncollectible are charged against the allowance, and subsequent recoveries, if any, are credited to the allowance.

The Company performs periodic reviews of its loan and lease portfolios to identify credit risks and to assess the overall collectability of those portfolios. The Company's allowance for loan losses includes a general component and an asset-specific component. The asset-specific component of the allowance relates to loans considered to be impaired, which includes performing troubled debt restructurings (“TDRs”) as well as nonperforming loans. To determine the asset-specific component of the allowance, the loans are evaluated individually based on the borrower's ability to repay amounts owed, collateral, relative risk grade of the loans, and other factors given current events and conditions. The Company generally measures the asset-specific allowance as the difference between the net realizable value of loan collateral or present value of expected cash flow and the recorded investment of a loan.
The general component of the allowance evaluates the impairments of pools of the loan portfolio collectively. It incorporates a historical valuation allowance and general valuation allowance. The historical loss experience is measured by type of credit and internal risk grade, loss severity, specific homogeneous risk pools. A historical loss ratio and valuation allowance are established for each pool of similar loans and updated periodically based on actual charge-off experience and current events. The general valuation allowance is based on general economic conditions and other qualitative risk factors both internal and external to the Company. It is generally determined by evaluating, among other things: (i) the experience, ability and effectiveness of the Bank's lending management and staff; (ii) the effectiveness of the Bank's lending policies, procedures and internal controls;(iii) volume and severity of loan credit quality; (iv) nature and volume of portfolio and term of loans (v) the composition and concentrations of credit; (vi) the effectiveness of the internal loan review system; and (vii) national and local economic trends and conditions, and industry conditions. Management evaluates the degree of risk that each one of these components has on the quality of the loan portfolio on a quarterly basis. Each component is determined to have either a high, high-moderate, moderate, low-moderate or low degree of risk. The results are then input into a "general allocation matrix" to determine an appropriate general valuation allowance.

The process of determining the level of the allowance for loan and lease losses requires a high degree of estimate and judgment. It is reasonably possible that actual outcomes may differ from our estimates.
The following tables present the information regarding the allowance for loan and lease losses and associated loan data:

Real Estate Mortgage
Commercial and IndustrialConstructionCommercial Owner OccupiedCommercial Non-owner OccupiedResidential 1 to 4 FamilyResidential MultifamilyConsumerTotal
Allowance for loan losses(Dollars in thousands)
Three months ended March 31, 2022
December 31, 2021$417 $2,662 $2,997 $7,476 $14,970 $1,215 $108 $29,845 
    Charge-offs— — — — — — — — 
    Recoveries— — 121 — 136 
    Provisions (benefits)86 (465)13 (223)391 193 — 
Ending Balance at March 31, 2022
$509 $2,197 $3,012 $7,253 $15,482 $1,415 $113 $29,981 
Allowance for loan losses
Individually evaluated for impairment$— $— $$148 $29 $— $— $181 
Collectively evaluated for impairment509 2,197 3,008 7,105 15,453 1,415 113 29,800 
Ending Balance at March 31, 2022
$509 $2,197 $3,012 $7,253 $15,482 $1,415 $113 $29,981 
Loans
Individually evaluated for impairment$196 $1,139 $2,433 $5,369 $687 $— $— $9,824 
Collectively evaluated for impairment38,629 134,871 129,842 310,884 779,195 84,970 7,624 1,486,015 
Ending Balance at March 31, 2022
$38,825 $136,010 $132,275 $316,253 $779,882 $84,970 $7,624 $1,495,839 

Real Estate Mortgage
Commercial and IndustrialConstructionCommercial Owner OccupiedCommercial Non-owner OccupiedResidential 1 to 4 FamilyResidential MultifamilyConsumerTotal
Allowance for loan losses(Dollars in thousands)
Three months ended March 31, 2021
December 31, 2020$492 $3,359 $3,078 $8,398 $12,595 $1,639 $137 $29,698 
    Charge-offs— — — — — — — — 
    Recoveries— — — — — 12 
    Provisions (benefits)(22)385 249 762 (770)(101)(3)500 
Ending Balance at March 31, 2021$474 $3,744 $3,335 $9,160 $11,825 $1,538 $134 $30,210 
Allowance for loan losses
Individually evaluated for impairment$11 $295 $40 $226 $137 $— $— $709 
Collectively evaluated for impairment463 3,449 3,295 8,934 11,688 1,538 134 29,501 
Ending Balance at March 31, 2021$474 $3,744 $3,335 $9,160 $11,825 $1,538 $134 $30,210 
Loans
Individually evaluated for impairment$49 $4,690 $4,370 $5,741 $1,495 $— $— $16,345 
Collectively evaluated for impairment120,013 203,060 127,920 320,972 665,876 83,864 9,689 1,531,394 
Ending Balance at March 31, 2021$120,062 $207,750 $132,290 $326,713 $667,371 $83,864 $9,689 $1,547,739 
Impaired Loans

A loan is considered impaired when, based on the current information and events, it is probable that the Company will be unable to collect the payments of principal and interest as of the date such payments were due. Loans are placed on non-accrual status when, in management's opinion, the borrower may be unable to meet payment obligations as they become due, as well as when a loan is 90 days past due, unless the loan is well secured and in the process of collection, as required by regulatory provisions. When interest accrual is discontinued, all unpaid accrued interest is reversed. Interest income is subsequently recognized only to the extent cash payments are received in excess of principal due. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

All our impaired loans are assessed for recoverability based on an independent third-party full appraisal to determine the net realizable value (“NRV”) based on the fair value of the underlying collateral, less cost to sell and other costs or the present value of discounted cash flows in the case of certain impaired loans that are not collateral dependent.
The following tables provide further detail on impaired loans and the associated ALLL at March 31, 2022 and December 31, 2021:
March 31, 2022Recorded
Investment
Unpaid
Principal
Balance
Related
Allowance
 (Dollars in thousands)
With no related allowance recorded:   
Commercial and Industrial
$196 $196 $— 
Construction
1,139 5,856 — 
Real Estate Mortgage:
   
Commercial – Owner Occupied
2,237 2,237 — 
Commercial – Non-owner Occupied
106 106 — 
Residential – 1 to 4 Family
232 232 — 
Residential – Multifamily
— — — 
Consumer
— — — 
 3,910 8,627 — 
With an allowance recorded:   
Commercial and Industrial
— — — 
Construction
— — — 
Real Estate Mortgage:
   
Commercial – Owner Occupied
196 196 
Commercial – Non-owner Occupied
5,263 5,263 148 
Residential – 1 to 4 Family
455 455 29 
Residential – Multifamily
— — — 
Consumer
— — — 
 5,914 5,914 181 
Total:   
Commercial and Industrial
196 196 — 
Construction
1,139 5,856 — 
Real Estate Mortgage:
   
Commercial – Owner Occupied
2,433 2,433 
Commercial – Non-owner Occupied
5,369 5,369 148 
Residential – 1 to 4 Family
687 687 29 
Residential – Multifamily
— — — 
Consumer
— — — 
 $9,824 $14,541 $181 
December 31, 2021Recorded
Investment
Unpaid
Principal
Balance
Related
Allowance
 (Dollars in thousands)
With no related allowance recorded:   
Commercial and Industrial
$216 $216 $— 
Construction
— — — 
Real Estate Mortgage:
   
Commercial – Owner Occupied
2,170 2,170 — 
Commercial – Non-owner Occupied
242 242 — 
Residential – 1 to 4 Family
465 599 — 
Residential – Multifamily
— — — 
Consumer
— — — 
3,093 3,227 — 
With an allowance recorded:   
Commercial and Industrial
16 
Construction
1,139 5,856 300 
Real Estate Mortgage:
   
Commercial – Owner Occupied
199 199 
Commercial – Non-owner Occupied
5,335 5,335 218 
Residential – 1 to 4 Family
528 528 60 
Residential – Multifamily
— — — 
Consumer
— — — 
7,209 11,934 591 
Total:   
Commercial and Industrial
224 232 
Construction
1,139 5,856 300 
Real Estate Mortgage:
   
Commercial – Owner Occupied
2,369 2,369 
Commercial – Non-owner Occupied
5,577 5,577 218 
Residential – 1 to 4 Family
993 1,127 60 
Residential – Multifamily
— — — 
Consumer
— — — 
 $10,302 $15,161 $591 
The following table presents by loan portfolio class, the average recorded investment and interest income recognized on impaired loans for the three months ended March 31, 2022 and 2021:
  Three Months Ended March 31,
 20222021
 Average
Recorded
Investment
Interest
Income
Recognized
Average
Recorded
Investment
Interest
Income
Recognized
 (Dollars in thousands)
Commercial and Industrial$206 $— $49 $— 
Construction1,139 — 4,765 36 
Real Estate Mortgage:
Commercial – Owner Occupied
2,367 4,534 21 
Commercial – Non-owner Occupied
5,472 67 10,244 120 
Residential – 1 to 4 Family
690 1,505 15 
Residential – Multifamily
— — — — 
Consumer— — — — 
Total$9,874 $77 $21,097 $192 


Troubled debt restructuring (TDRs)

We reported performing TDR loans (not reported as non-accrual loans) of $5.9 million and $6.0 million, respectively, at March 31, 2022 and December 31, 2021. Nonperforming TDR loans were zero at March 31, 2022 and December 31, 2021, respectively. There were no new loans modified as a TDR and no additional commitments to lend additional funds to debtors whose loans have been modified in TDRs for the three months ended March 31, 2022 and the year ended December 31, 2021, respectively.

A TDR is a loan the terms of which have been restructured in a manner that grants a concession to a borrower experiencing financial difficulty. TDRs result from our loss mitigation activities that include rate reductions, extension of maturity, or a combination of both, which are intended to minimize economic loss and to avoid foreclosure or repossession of collateral. TDRs are classified as impaired loans and are included in the impaired loan disclosures. TDRs are also evaluated to determine whether they should be placed on non-accrual status. Once a loan becomes a TDR, it will continue to be reported as a TDR until it is repaid in full, foreclosed, sold or it meets the criteria to be removed from TDR status.

At the time a loan is modified in a TDR, we consider the following factors to determine whether the loan should accrue interest:

Whether there is a period of current payment history under the current terms, typically 6 months;
Whether the loan is current at the time of restructuring; and
Whether we expect the loan to continue to perform under the restructured terms with a debt coverage ratio that complies with the Bank’s credit underwriting policy of 1.25 times debt service.

TDRs are generally included in nonaccrual loans and may return to performing status after a minimum of six consecutive monthly payments under restructured terms and also meeting other performance indicators. We review the financial performance of the borrower over the past year to be reasonably assured of repayment and performance according to the modified terms. This review consists of an analysis of the borrower’s historical results; the borrower’s projected results over the next four quarters; and current financial information of the borrower and any guarantors. The projected repayment source needs to be reliable, verifiable, quantifiable and sustainable. At the time of restructuring, the amount of the loan principal for which we are not reasonably assured of repayment is charged-off, but not forgiven.

All TDRs are also reviewed quarterly to determine the amount of any impairment. The nature and extent of impairment of TDRs, including those that have experienced a subsequent default, is considered in the determination of an appropriate level of allowance for loan losses. For TDR loans, we had specific reserves of $181,000 and $254,000 in the allowance at March 31, 2022 and December 31, 2021, respectively. Some loan modifications classified as TDRs may not ultimately result in the full collection of
principal and interest, as modified, and result in potential incremental losses. These potential incremental losses have been factored into our overall allowance for loan losses estimate.

Credit Quality Indicators: As part of the on-going monitoring of the credit quality of the Company's loan portfolio, management tracks certain credit quality indicators including trends related to the risk grades of loans, the level of classified loans, net charge-offs, nonperforming loans (see details above) and the general economic conditions in the region.
 
The Company utilizes a risk grading matrix to assign a risk grade to each of its loans. Loans are graded on a scale of 1 to 7. Grades 1 through 4 are considered “Pass”. A description of the general characteristics of the seven risk grades is as follows:

1.Good: Borrower exhibits the strongest overall financial condition and represents the most creditworthy profile.
2.Satisfactory (A): Borrower reflects a well-balanced financial condition, demonstrates a high level of creditworthiness and typically will have a strong banking relationship with the Bank.
3.Satisfactory (B): Borrower exhibits a balanced financial condition and does not expose the Bank to more than a normal or average overall amount of risk. Loans are considered fully collectable.
4.Watch List: Borrower reflects a fair financial condition, but there exists an overall greater than average risk. Risk is deemed acceptable by virtue of increased monitoring and control over borrowings. Probability of timely repayment is present.
5.Other Assets Especially Mentioned (OAEM): Financial condition is such that assets in this category have a potential weakness or pose unwarranted financial risk to the Bank even though the asset value is not currently impaired. The asset does not currently warrant adverse classification but if not corrected could weaken and could create future increased risk exposure. Includes loans that require an increased degree of monitoring or servicing as a result of internal or external changes.
6.Substandard: This classification represents more severe cases of #5 (OAEM) characteristics that require increased monitoring. Assets are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. Assets are inadequately protected by the current net worth and paying capacity of the borrower or of the collateral. Asset has a well-defined weakness or weaknesses that impairs the ability to repay debt and jeopardizes the timely liquidation or realization of the collateral at the asset’s net book value.
7.Doubtful: Assets which have all the weaknesses inherent in those assets classified #6 (Substandard) but the risks are more severe relative to financial deterioration in capital and/or asset value; accounting/evaluation techniques may be questionable and the overall possibility for collection in full is highly improbable. Borrowers in this category require constant monitoring, are considered work-out loans and present the potential for future loss to the Bank.



An analysis of the credit risk profile by internally assigned grades as of March 31, 2022 and December 31, 2021 is as follows:

At March 31, 2022PassOAEMSubstandardDoubtfulTotal
 (Dollars in thousands)
Commercial and Industrial$38,629 $— $196 $— $38,825 
Construction134,871 — 1,139 — 136,010 
Real Estate Mortgage:     
Commercial – Owner Occupied128,230 3,029 1,016 — 132,275 
Commercial – Non-owner Occupied300,545 14,380 1,328 — 316,253 
Residential – 1 to 4 Family779,566 — 316 — 779,882 
Residential – Multifamily84,970 — — — 84,970 
Consumer7,624 — — — 7,624 
Total$1,474,435 $17,409 $3,995 $— $1,495,839 
 
At December 31, 2021PassOAEMSubstandardDoubtfulTotal
 (Dollars in thousands)
Commercial and Industrial$56,927 $— $224 $— $57,151 
Construction152,938 — 1,139 — 154,077 
Real Estate Mortgage:     
Commercial – Owner Occupied118,473 3,029 2,170 — 123,672 
Commercial – Non-owner Occupied291,864 14,380 242 — 306,486 
Residential – 1 to 4 Family749,904 — 621 — 750,525 
Residential – Multifamily84,964 — — — 84,964 
Consumer7,972 — — — 7,972 
Total$1,463,042 $17,409 $4,396 $— $1,484,847