XML 31 R22.htm IDEA: XBRL DOCUMENT v3.22.2
LOANS AND ALLOWANCE FOR CREDIT LOSSES (Tables)
6 Months Ended
Jun. 30, 2022
LOANS AND ALLOWANCE [Abstract]  
Schedule of loans, net of unearned income

The following table summarizes the composition of our loan portfolio as of June 30, 2022 and December 31, 2021 (in thousands):

    

June 30, 2022

    

December 31, 2021

Loans held for sale

$

16,096

$

Loans secured by real estate:

 

  

Commercial real estate - owner occupied

432,533

387,703

Commercial real estate - non-owner occupied

 

598,974

 

588,000

Secured by farmland

 

7,951

 

8,612

Construction and land development

 

117,529

 

121,444

Residential 1-4 family

 

606,303

 

547,560

Multi-family residential

 

144,406

 

164,071

Home equity lines of credit

 

69,860

 

73,846

Total real estate loans

 

1,977,556

 

1,891,236

Commercial loans

 

447,182

 

301,980

Paycheck Protection Program loans

17,525

77,319

Consumer loans

 

179,691

 

60,996

Total Non-PCD loans

 

2,621,954

 

2,331,531

PCD loans

6,843

8,455

Total loans

$

2,628,797

$

2,339,986

Schedule of details of aging of the recorded investment in past due loans by class of loans The following tables present the aging of the recorded investment in past due loans by class of loans as of June 30, 2022 and December 31, 2021 (in thousands):

The amortized cost, by class, of loans and leases on nonaccrual status at June 30, 2022 and December 31, 2021, were as follows (in thousands):

    

90 

    

Less Than

    

Total

    

Nonaccrual With

Days 

90 Days

Nonaccrual

No Credit

June 30, 2022

or More

Past Due

Loans (1)

Loss Allowance (2)

Commercial real estate - owner occupied

$

$

356

$

356

$

356

Secured by farmland

659

148

807

659

Construction and land development

 

 

32

 

32

 

Residential 1-4 family

 

8,682

 

658

 

9,340

 

8,600

Multi- family residential

4,151

4,151

4,151

Home equity lines of credit

170

469

639

23

Commercial loans

 

2,510

 

400

 

2,910

 

1,117

Consumer loans

 

 

27

 

27

 

2

Total Non-PCD loans

12,021

6,241

18,262

14,908

PCD loans

12

1,361

1,373

Total

$

12,033

$

7,602

$

19,635

$

14,908

    

90 

    

Less Than

    

Total

    

Nonaccrual With

Days 

90 Days

Nonaccrual

No Credit

December 31, 2021

or More

Past Due

Loans (1)

Loss Allowance (2)

Commercial real estate - owner occupied

$

$

842

$

842

$

842

Secured by farmland

836

836

836

Construction and land development

 

4,575

 

34

 

4,609

 

4,609

Residential 1-4 family

 

137

 

411

 

548

 

548

Multi- family residential

4,301

4,301

4,301

Home equity lines of credit

171

253

424

424

Commercial loans

 

1,246

 

476

 

1,722

 

745

Consumer loans

 

2

 

16

 

18

 

10

Total Non-PCD loans

6,131

7,169

13,300

12,315

PCD loans

1,729

1,729

Total

$

6,131

$

8,898

$

15,029

$

12,315

(1)Nonaccrual loans include SBA guaranteed amounts totaling $0.8 million and $1.1 million at June 30, 2022 and December 31, 2021, respectively.
(2)Nonaccrual loans with no credit loss allowance include SBA guaranteed amounts totaling $0.7 million and $1.1 million at June 30, 2022 and December 31, 2021, respectively.
Schedule of nonaccrual loans

The following table presents nonaccrual loans as of June 30, 2022 by class and year of origination (in thousands):

Revolving

Loans

Revolving

Converted

2022

2021

2020

2019

 

2018

Prior

Loans

To Term

 

Total

Commercial real estate - owner occupied

$

$

$

$

$

$

356

$

$

$

356

Secured by farmland

19

659

129

807

Construction and land development

 

 

 

 

 

 

32

 

 

 

32

Residential 1-4 family

 

8,600

475

265

9,340

Multi- family residential

4,151

4,151

Home equity lines of credit

616

23

639

Commercial loans

 

 

 

7

 

 

1,502

 

245

 

1,156

 

 

2,910

Paycheck Protection Program loans

 

 

 

 

 

 

 

 

 

Consumer loans

 

2

6

19

27

Total non-PCD nonaccruals

7

8,619

1,504

5,924

1,791

417

18,262

PCD loans

1,373

1,373

Total nonaccrual loans

$

$

$

7

$

8,619

$

1,504

$

7,297

$

1,791

$

417

$

19,635

Schedule of the risk category of loans by class of loans

Revolving

Loans

Revolving

Converted

2022

2021

2020

2019

 

2018

Prior

Loans

To Term

 

Total

Commercial real estate - owner occupied

Pass

$

48,503

$

60,905

$

19,728

$

34,832

$

27,892

$

219,330

$

10,509

$

6,838

$

428,537

Special Mention

1,190

1,190

Substandard

1

2,805

2,806

Doubtful

$

48,503

$

60,905

$

19,728

$

34,833

$

27,892

$

223,325

$

10,509

$

6,838

$

432,533

Weighted average risk grade

3.20

3.49

3.38

3.49

3.43

3.52

3.16

3.96

3.46

Commercial real estate - nonowner occupied

 

Pass

$

22,983

$

122,209

$

36,361

$

31,382

$

61,577

$

262,383

$

3,001

$

3,099

$

542,995

Special Mention

15,072

40,306

601

55,979

Substandard

Doubtful

$

22,983

$

122,209

$

36,361

$

31,382

$

76,649

$

302,689

$

3,001

$

3,700

$

598,974

Weighted average risk grade

3.22

3.17

3.71

3.92

3.83

3.82

2.67

3.32

3.66

Secured by farmland

 

Pass

$

857

$

23

$

60

$

$

$

3,580

$

1,499

$

92

$

6,111

Special Mention

1,033

1,033

Substandard

19

659

129

807

Doubtful

$

857

$

23

$

60

$

19

$

$

5,272

$

1,499

$

221

$

7,951

Weighted average risk grade

3.43

4.00

4.00

6.00

N/A

4.18

3.98

4.33

4.07

Construction and land development

 

Pass

$

15,995

$

62,404

$

9,687

$

1,477

$

7,564

$

19,385

$

961

$

24

$

117,497

Special Mention

Substandard

32

32

Doubtful

$

15,995

$

62,404

$

9,687

$

1,477

$

7,564

$

19,417

$

961

$

24

$

117,529

Weighted average risk grade

3.29

3.12

3.80

3.68

3.24

3.67

3.31

4.00

3.31

Residential 1-4 family

 

Pass

$

120,609

$

157,734

$

46,431

$

65,915

$

43,122

$

157,392

$

1,935

$

3,179

$

596,317

Special Mention

Substandard

8,599

1,122

265

9,986

Doubtful

$

120,609

$

157,734

$

46,431

$

74,514

$

43,122

$

158,514

$

1,935

$

3,444

$

606,303

Weighted average risk grade

3.09

3.04

3.07

3.40

3.13

3.23

3.90

3.27

3.16

Multi- family residential

 

Pass

$

3,382

$

22,187

$

18,604

$

7,142

$

2,834

$

78,732

$

306

$

704

$

133,891

Special Mention

5,327

5,327

Substandard

4,889

299

5,188

Doubtful

$

3,382

$

22,187

$

18,604

$

7,142

$

2,834

$

88,948

$

306

$

1,003

$

144,406

Weighted average risk grade

3.59

3.00

3.90

3.00

3.49

3.55

4.00

4.60

3.49

Home equity lines of credit

 

Pass

$

168

$

590

$

55

$

71

$

231

$

4,601

$

62,356

$

872

$

68,944

Special Mention

276

276

Substandard

617

23

640

Doubtful

$

168

$

590

$

55

$

71

$

231

$

4,601

$

63,249

$

895

$

69,860

Weighted average risk grade

3.00

3.00

3.00

3.00

3.00

3.81

3.07

4.05

3.13

Commercial loans

 

 

 

 

 

 

 

 

 

Pass

$

176,511

$

68,077

$

9,581

$

8,472

$

9,870

$

23,506

$

97,155

$

45,432

$

438,604

Special Mention

1,997

509

2,506

Substandard

7

1,502

1,817

2,746

6,072

Doubtful

$

176,511

$

68,077

$

9,588

$

10,469

$

11,372

$

25,323

$

100,410

$

45,432

$

447,182

Weighted average risk grade

2.95

3.41

3.40

3.99

3.77

3.72

3.26

3.72

3.27

Paycheck Protection Program loans

Pass

$

$

14,440

$

3,085

$

$

$

$

$

$

17,525

Special Mention

Substandard

Doubtful

$

$

14,440

$

3,085

$

$

$

$

$

$

17,525

Weighted average risk grade

N/A

2.00

2.00

N/A

N/A

N/A

N/A

N/A

2.00

Revolving

Loans

Revolving

Converted

2022

2021

2020

2019

 

2018

Prior

Loans

To Term

 

Total

Consumer loans

 

Pass

$

136,676

$

31,200

$

1,885

$

551

$

679

$

5,002

$

3,569

$

$

179,562

Special Mention

72

72

Substandard

30

2

6

19

57

Doubtful

$

136,676

$

31,230

$

1,885

$

551

$

681

$

5,080

$

3,588

$

$

179,691

Weighted average risk grade

3.11

3.81

3.99

3.99

4.01

4.02

3.96

N/A

3.29

PCD

 

 

 

Pass

$

$

$

$

$

$

3,960

$

$

$

3,960

Special Mention

1,353

1,353

Substandard

1,530

1,530

Doubtful

$

$

$

$

$

$

6,843

$

$

$

6,843

Weighted average risk grade

N/A

N/A

N/A

N/A

N/A

4.48

N/A

N/A

4.48

Total

$

525,684

$

539,799

$

145,484

$

160,458

$

170,345

$

840,012

$

185,458

$

61,557

$

2,628,797

Weighted average risk grade

3.07

3.19

3.44

3.55

3.55

3.60

3.21

3.72

3.37

The following table presents weighted-average risk grades for all loans, by class and year of origination/renewal as of December 31, 2021 (in thousands):

Revolving

Loans

Revolving

Converted

2021

2020

2019

2018

 

2017

Prior

Loans

To Term

 

Total

Commercial real estate - owner occupied

Pass

$

58,596

$

18,411

$

35,498

$

28,163

$

45,013

$

187,461

$

3,010

$

6,937

$

383,089

Special Mention

140

1,184

1,324

Substandard

475

2,815

3,290

Doubtful

$

58,596

$

18,411

$

35,973

$

28,163

$

45,153

$

191,460

$

3,010

$

6,937

$

387,703

Weighted average risk grade

3.43

3.42

3.47

3.43

3.55

3.53

3.29

3.96

3.51

Commercial real estate - nonowner occupied

 

Pass

$

107,572

$

55,956

19,816

$

76,076

$

58,883

$

235,676

$

3,668

$

$

557,647

Special Mention

12,097

12,097

Substandard

17,655

601

18,256

Doubtful

$

107,572

$

55,956

$

19,816

$

76,076

$

58,883

$

265,428

$

3,668

$

601

$

588,000

Weighted average risk grade

3.05

3.47

3.83

3.45

3.81

3.81

2.94

6.00

3.59

Secured by farmland

 

Pass

$

320

$

66

$

$

$

445

$

3,734

$

1,955

$

$

6,520

Special Mention

852

404

1,256

Substandard

24

681

131

836

Doubtful

$

320

$

66

$

24

$

$

1,978

$

4,138

$

2,086

$

$

8,612

Weighted average risk grade

3.17

4.00

6.00

N/A

5.04

3.61

4.09

N/A

4.05

Construction and land development

 

Pass

$

57,320

$

14,003

$

13,360

$

7,061

$

8,414

$

15,664

$

982

$

31

$

116,835

Special Mention

Substandard

4,575

34

4,609

Doubtful

$

57,320

$

14,003

$

17,935

$

7,061

$

8,414

$

15,698

$

982

$

31

$

121,444

Weighted average risk grade

3.15

3.56

4.48

3.26

3.91

3.54

3.31

4.00

3.50

Residential 1-4 family

 

Pass

$

165,106

$

54,037

$

81,905

$

49,694

$

43,173

$

138,711

$

1,845

$

3,484

$

537,955

Special Mention

8,514

8,514

Substandard

795

296

1,091

Doubtful

$

165,106

$

54,037

$

90,419

$

49,694

$

43,173

$

139,506

$

1,845

$

3,780

$

547,560

Weighted average risk grade

3.04

3.06

3.24

3.13

3.07

3.26

3.98

3.30

3.15

Multi- family residential

 

Pass

$

37,030

$

18,866

$

7,228

$

6,328

$

36,574

$

42,310

$

5,031

$

$

153,367

Special Mention

5,326

5,326

Substandard

5,076

302

5,378

Doubtful

$

37,030

$

18,866

$

7,228

$

6,328

$

36,574

$

52,712

$

5,031

$

302

$

164,071

Weighted average risk grade

3.40

3.90

3.00

3.59

3.00

3.92

4.00

6.00

3.55

Home equity lines of credit

 

Pass

$

715

$

59

$

75

$

235

$

425

$

4,337

$

67,157

$

143

$

73,146

Special Mention

276

276

Substandard

398

26

424

Doubtful

$

715

$

59

$

75

$

235

$

425

$

4,337

$

67,831

$

169

$

73,846

Weighted average risk grade

3.00

3.00

3.00

3.00

3.77

3.79

3.09

4.31

3.14

Commercial loans

 

 

 

 

 

 

 

 

 

Pass

$

95,085

$

10,415

$

11,923

$

10,648

$

10,522

$

18,284

$

134,302

$

5,338

$

296,517

Special Mention

845

845

Substandard

9

1,508

1,938

1,163

4,618

Doubtful

$

95,085

$

10,424

$

11,923

$

12,156

$

10,522

$

20,222

$

136,310

$

5,338

$

301,980

Weighted average risk grade

3.43

3.36

3.79

3.77

2.95

3.96

3.43

3.95

3.48

Paycheck Protection Program loans

Pass

$

56,087

$

21,232

$

$

$

$

$

$

$

77,319

Special Mention

Substandard

Doubtful

$

56,087

$

21,232

$

$

$

$

$

$

$

77,319

Weighted average risk grade

2.00

2.00

N/A

N/A

N/A

N/A

N/A

N/A

2.00

Revolving

Loans

Revolving

Converted

2021

2020

2019

2018

 

2017

Prior

Loans

To Term

 

Total

Consumer loans

 

Pass

$

48,107

$

2,351

$

1,002

$

914

$

237

$

5,766

$

2,519

$

$

60,896

Special Mention

82

82

Substandard

7

9

2

18

Doubtful

$

48,107

$

2,351

$

1,002

$

921

$

246

$

5,850

$

2,519

$

$

60,996

Weighted average risk grade

3.55

3.99

3.99

4.02

4.07

4.01

4.00

N/A

3.65

PCD

 

 

 

Pass

$

$

$

$

$

$

5,145

$

30

$

$

5,175

Special Mention

1,391

1,391

Substandard

1,717

172

1,889

Doubtful

$

$

$

$

$

1,717

$

6,708

$

30

$

$

8,455

Weighted average risk grade

N/A

N/A

N/A

N/A

6.00

4.08

3.00

N/A

4.47

Total

$

625,938

$

195,405

$

184,395

$

180,634

$

207,085

$

706,059

$

223,312

$

17,158

$

2,339,986

Weighted average risk grade

3.12

3.24

3.50

3.38

3.45

3.64

3.35

3.92

3.39

Revolving loans that converted to term during 2022 were as follows (in thousands):

For the three months ended June 30, 2022

For the six months ended June 30, 2022

Commercial real estate - non-owner occupied

$

3,099

$

3,099

Secured by farmland

129

220

Residential 1-4 family

174

422

Multi- family residential

704

704

Home equity lines of credit

740

Commercial loans

 

40,325

 

40,459

Total loans

$

44,431

$

45,644

Schedule of allowance for loan losses and the recorded investment by portfolio segment

The following tables present details of the allowance for credit losses on loans segregated by loan portfolio segment as of June 30, 2022 and December 31, 2021, calculated in accordance with the current expected credit losses (“CECL”) methodology described above (in thousands). 

    

Commercial

    

Commercial

    

    

    

    

    

Home

    

    

    

    

    

Real Estate

Real Estate

Construction

Equity

Paycheck

 

Owner

Non-owner

Secured by

and Land

1-4 Family

Multi-Family

Lines Of

Commercial

Protection

Consumer

PCD

 

June 30, 2022

Occupied

Occupied

Farmland

Development

Residential 

Residential 

Credit

Loans

Program

Loans

Loans

Total

Modeled expected credit losses

$

4,014

 

$

7,411

 

$

10

 

$

610

 

$

3,431

 

$

1,715

 

$

272

 

$

3,592

 

$

 

$

1,550

 

$

$

22,605

Q-factor and other qualitative adjustments

287

506

39

414

841

445

91

809

3,432

Specific allocations

 

2,027

19

2,126

 

4,172

Total

$

4,301

$

7,917

$

49

$

1,024

$

4,272

$

2,160

$

363

$

6,428

$

$

1,569

$

2,126

$

30,209

    

Commercial

    

Commercial

    

    

    

    

    

Home

    

    

    

    

    

Real Estate

Real Estate

Construction

Equity

Paycheck

 

Owner

Non-owner

Secured by

and Land

1-4 Family

Multi-Family

Lines Of

Commercial

Protection

Consumer

PCD

 

December 31, 2021

Occupied

Occupied

Farmland

Development

Residential 

Residential 

Credit

Loans

Program

Loans

Loans

Total

Modeled expected credit losses

$

4,281

$

8,020

$

9

$

540

$

3,012

$

1,885

$

273

$

2,154

$

$

786

$

$

20,960

Q-factor and other qualitative adjustments

281

1,008

47

458

576

1,395

164

1,276

5,205

Specific allocations

 

 

 

 

 

 

 

 

658

 

 

1

 

2,281

 

2,940

Total

$

4,562

$

9,028

$

56

$

998

$

3,588

$

3,280

$

437

$

4,088

$

$

787

$

2,281

$

29,105

Activity in the allowance for credit losses by class of loan for the three months ended June 30, 2022 and 2021 is summarized below (in thousands):

Commercial

Commercial

    

    

    

    

    

    

    

    

 

Real Estate

Real Estate

Construction

Home Equity

 

Owner

Non-owner

Secured by

and Land

1-4 Family

Multi-Family

Lines Of

Commercial

Consumer

PCD

Three Months Ended June 30, 2022

Occupied

Occupied 

Farmland

Development

Residential

Residential 

Credit

Loans

Loans

Loans

Total

Allowance for credit losses:

  

  

  

  

  

  

  

  

  

  

  

Beginning balance

$

4,173

$

8,913

$

49

$

1,029

$

3,888

$

2,289

$

376

$

5,466

$

1,025

$

2,171

$

29,379

Provision (recovery)

142

 

(1,498)

 

 

(5)

 

384

 

(129)

 

(14)

 

962

 

625

 

(45)

422

Charge offs

 

(14)

 

 

 

 

 

 

 

 

(84)

 

 

(98)

Recoveries

 

 

502

 

 

 

 

 

1

 

 

3

 

 

506

Ending balance

$

4,301

$

7,917

$

49

$

1,024

$

4,272

$

2,160

$

363

$

6,428

$

1,569

$

2,126

$

30,209

Three Months Ended June 30, 2021

Allowance for credit losses:

Beginning balance

$

4,144

$

13,804

$

111

$

3,066

$

6,770

$

1,246

$

825

$

2,192

$

369

$

2,366

$

34,893

Provision (recovery)

 

794

(2,569)

(31)

(375)

(2,328)

(157)

(224)

633

70

(28)

 

(4,215)

Charge offs

 

(169)

(18)

(187)

Recoveries

 

9

1

757

7

774

Ending balance

$

4,769

$

11,235

$

80

$

2,691

$

4,451

$

1,090

$

601

$

3,582

$

428

$

2,338

$

31,265

Activity in the allowance for credit losses by class of loan for the six months ended June 30, 2022 and 2021 is summarized below (in thousands):

Commercial

Commercial

    

    

    

    

    

    

    

    

 

Real Estate

Real Estate

Construction

Home Equity

 

Owner

Non-owner

Secured by

and Land

1-4 Family

Multi-Family

Lines Of

Commercial

Consumer

PCD

Six Months Ended June 30, 2022

Occupied

Occupied 

Farmland

Development

Residential

Residential 

Credit

Loans

Loans

Loans

Total

Allowance for credit losses:

  

  

  

  

  

  

  

  

  

  

  

Beginning balance

$

4,562

$

9,028

$

56

$

998

$

3,588

$

3,280

$

437

$

4,088

$

787

$

2,281

$

29,105

Provision (recovery)

(247)

(1,613)

(7)

26

627

(1,120)

(61)

2,170

901

(155)

521

Charge offs

 

(14)

 

 

 

 

 

 

(14)

 

 

(131)

 

 

(159)

Recoveries

 

 

502

 

 

 

57

 

 

1

 

170

 

12

 

 

742

Ending balance

$

4,301

$

7,917

$

49

$

1,024

$

4,272

$

2,160

$

363

$

6,428

$

1,569

$

2,126

$

30,209

Six Months Ended June 30, 2021

Allowance for credit losses:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

6,699

$

11,426

$

104

$

1,815

$

9,579

$

1,412

$

901

$

1,498

$

517

$

2,394

$

36,345

Provision (recovery)

(1,761)

(191)

(24)

876

(5,138)

(323)

(300)

1,393

(63)

(56)

(5,587)

Charge offs

 

(169)

 

 

 

 

 

 

 

(74)

 

(54)

 

 

(297)

Recoveries

 

 

 

 

 

10

 

1

 

 

765

 

28

 

 

804

Ending balance

$

4,769

$

11,235

$

80

$

2,691

$

4,451

$

1,090

$

601

$

3,582

$

428

$

2,338

$

31,265

The following table presents loans that were evaluated for expected credit losses on an individual basis and the related specific allocations, by loan portfolio segment as of June 30, 2022 and December 31, 2021 (in thousands):

June 30, 2022

    

December 31, 2021

Loan

Specific

Loan

Specific

Balance (1)

Allocations

Balance (1)

Allocations

Commercial real estate - owner occupied

$

2,805

$

$

3,291

$

Commercial real estate - non-owner occupied

 

 

 

18,256

 

Secured by farmland

659

681

Construction and land development

 

 

 

4,575

 

Residential 1-4 family

9,244

541

Multi- family residential

10,516

5,378

Home equity lines of credit

23

Commercial loans

 

5,221

 

2,027

 

3,688

 

658

Consumer loans

32

19

7

1

Total non-PCD loans

28,500

2,046

36,417

659

PCD loans

6,843

2,126

8,455

2,281

Total loans

$

35,343

$

4,172

$

44,872

$

2,940

(1)Includes SBA guarantees of $0.7 million at June 30, 2022 and December 31, 2021.