XML 26 R13.htm IDEA: XBRL DOCUMENT v3.22.4
Loans
12 Months Ended
Dec. 31, 2022
Receivables [Abstract]  
Loans LOANS
Portfolio loans, net of deferred costs and fees, are summarized by type as follows at December 31, 2022:
December 31, 2022
(dollars in thousands)Total% of Total Loans
Portfolio Loans:
Commercial real estate$1,232,826 67.69 %
Residential first mortgages79,872 4.39 %
Residential rentals338,292 18.58 %
Construction and land development17,259 0.95 %
Home equity and second mortgages25,602 1.41 %
Commercial loans42,055 2.31 %
Consumer loans6,272 0.34 %
Commercial equipment78,890 4.33 %
Total portfolio loans (1)
1,821,068 100.00 %
Less: Allowance for Credit Losses(22,890)(1.26)%
Total net portfolio loans1,798,178 
U.S. SBA PPP loans (1)
339 

Total net loans1,798,517 
Portfolio loans are summarized by type as follows at December 31, 2021:
Portfolio Loans:December 31, 2021
Commercial real estate$1,115,485 70.66 %
Residential first mortgages91,120 5.77 %
Residential rentals195,035 12.35 %
Construction and land development35,590 2.25 %
Home equity and second mortgages25,638 1.62 %
Commercial loans50,574 3.20 %
Consumer loans3,002 0.19 %
Commercial equipment62,499 3.96 %
Gross portfolio loans (1)
1,578,943 100.00 %
Adjustments:
Net deferred costs(133)(0.01)%
Allowance for loan losses(18,417)(1.17)%
(18,550)
Net portfolio loans1,560,393 
Gross U.S. SBA PPP loans (1)
27,276 

Net deferred fees(878)
Net U.S. SBA PPP Loans26,398 
Total net loans$1,586,791 
Total gross loans$1,606,219 
(1)Excludes accrued interest receivable of $6.6 million and $4.5 million, at December 31, 2022 and December 31, 2021, respectively.
The Company has segregated its loans into portfolio loans and U.S. SBA PPP loans.
Deferred Costs/Fees
Portfolio net deferred fees of $3.0 million at December 31, 2022 included deferred fees paid by customers of $7.3 million offset by deferred costs of $4.3 million. Deferred loan costs include premiums paid for the purchase of residential first mortgages and deferred loan origination costs in accordance with ASC 310-20. Net deferred loan fees of $0.1 million at December 31, 2021 included deferred fees paid by customers of $4.1 million offset by deferred costs of $4.0 million. Deferred fees and costs are amortized into interest income as loans are repaid or forgiven.
U.S. SBA PPP loan net deferred fees of $9,000 at December 31, 2022 included deferred fees paid by the U.S. SBA of $9,000 partially offset by deferred costs of $1,000. U.S. SBA PPP net deferred loan fees of $0.2 million at December 31, 2021 included deferred fees paid by the SBA of $0.2 million offset by deferred costs of $18,000. The net deferred fees are being amortized as a component of interest income through the contractual maturity date of each U.S. SBA PPP loan. Net deferred fees include fees received by participant banks for each U.S. SBA PPP loan underwritten and funded net of costs incurred to underwrite the loans. Net deferred fees will be recognized in income when the U.S. SBA PPP loan is forgiven or paid.
Risk Characteristics of Portfolio Segments
Concentrations of Credit - Loans are made primarily within the Company’s operating footprint of Southern Maryland and the greater Fredericksburg area of Virginia. Real estate loans can be affected by the condition of the local real estate market. Commercial and industrial loans can be affected by the local economic conditions. The commercial loan portfolio has concentrations in business loans secured by real estate and real estate development loans. At December 31, 2022 and 2021, the Company had no loans outstanding with foreign entities.
The Company manages its credit products and exposure to credit losses (credit risk) by the following specific portfolio segments (classes), which are levels at which the Company develops and documents its allowance for loan loss methodology. These segments are:
Commercial Real Estate (“CRE”)
Commercial and other real estate projects include office, medical and professional buildings, retail locations, churches, other special purpose buildings and commercial construction. Commercial construction balances were 6.9% and 6.5% of the CRE portfolio at December 31, 2022 and 2021, respectively. The primary security on a commercial real estate loan is the real property and the leases that produce income for the real property. Loans secured by commercial real estate are generally limited to 80% of the lower of the appraised value or sales price at origination and have an initial contractual loan payment period ranging from three to 20 years.
Because payments on loans secured by such properties are often dependent on the successful operation or management of the properties, repayment of such loans may be subject to adverse conditions in the real estate market or the economy.
Residential First Mortgages
Residential first mortgage loans are generally long-term (10 to 30 years) amortizing loans. The Bank’s residential portfolio has both fixed-rate and adjustable-rate residential first mortgages.
The annual and lifetime limitations on interest rate adjustments may constrain interest rate increases on these loans. There are also credit risks resulting from potential increased costs to the borrower as a result of repricing of adjustable-rate mortgage loans. During periods of rising interest rates, the risk of default on adjustable-rate mortgage loans may increase due to the upward adjustment of interest cost to the borrower. The Bank’s adjustable rate residential first mortgage portfolio was $13.1 million or 0.7% of total gross portfolio loans of $1.82 billion at December 31, 2022 compared to $18.9 million or 1.2% of total gross portfolio loans of $1.61 billion at December 31, 2021.
As of December 31, 2022, and 2021, the Bank serviced $19.5 million and $20.9 million, respectively, in residential mortgage loans for others.
Residential Rentals
Residential rental mortgage loans are amortizing long-term loans. The loans are secured by income-producing 1-4 family units and apartments. Loans secured by residential rental properties are generally limited to 80% of the lower of the appraised value or sales price at origination and have initial contractual loan payment periods ranging from three to 20 years.
Loans secured by residential rental properties involve greater risks than 1-4 family residential mortgage loans. Although, there are similar risk characteristics shared with commercial real estate loans, the balances for the loans secured by residential rental properties are generally smaller. Payments on loans secured by residential rental properties are dependent on the successful operation of the properties and repayment of these loans may be subject to adverse conditions in the rental real estate market or the economy to a greater extent than similar owner-occupied properties.
Construction and Land Development
The Bank offers loans for the construction of residential dwellings. These loans are secured by the real estate under construction as well as by guarantees of the principals involved. In addition, the Bank offers loans to acquire and develop land. Construction and Land
Development loans are dependent on the successful completion of the underlying project, or the borrowers guarantee to repay the loan. As such, they are subject to the risks of the project including the borrower's ability to successfully manage construction and development activities. The repayment of these loans is also dependent on the borrower’s ability to successfully manage the construction and development activities.
Home Equity and Second Mortgage Loans
The Bank maintains a portfolio of home equity and second mortgage loans. These products contain a higher risk of default than residential first mortgages as in the event of foreclosure, the first mortgage would need to be paid off prior to collection of the second mortgage.
Commercial Loans
Commercial loans including lines of credit are short-term loans (5 years or less) that are secured by the equipment financed, the guarantees of the borrower, and other collateral. These loans are dependent on the success of the underlying business or the strength of the guarantor.
Consumer Loans
Consumer loans consist of loans secured by automobiles, boats, recreational vehicles and trucks. The Bank also makes home improvement loans and offers both secured and unsecured personal lines of credit and credit card loans. The repayment of these loans is dependent on the continued financial stability of the customer.
Commercial Equipment Loans
These loans consist primarily of fixed-rate, short-term loans collateralized by a commercial customer’s equipment or secured by real property, accounts receivable, or other security. Commercial loans are of higher risk and these loans are dependent on the success of the underlying business or the strength of the guarantor.
U.S. SBA PPP Loans
U.S. SBA PPP loans are fully guaranteed by the Small Business Administration and the Bank's ACL does not include an allowance for U.S. SBA PPP loans. Management believes all U.S. SBA PPP loans were underwritten in accordance with the program's guidelines.
Non-accrual and Aging Analysis of Current and Past Due Loans
Non-accrual loans as of December 31, 2022 and 2021 were as follows:
December 31, 2022
(dollars in thousands)
Nonaccrual with No Allowance for Credit Losses
Nonaccrual with Allowance for Credit Losses
Total Nonaccrual Loans
Commercial real estate$4,521 $81 $4,602 
Residential rentals1,142 — 1,142 
Home equity and second mortgages206 — 206 
Commercial equipment137 28 165 
Total$6,006 $109 $6,115 
Interest Income on Nonaccrual Loans$121 $— $121 


December 31, 2022
(dollars in thousands)

Non- accrual Delinquent Loans

Non-accrual Current Loans

Total Non-accrual Loans
Commercial real estate

$— 

$4,602 

$4,602 
Residential rentals

449 

693 

1,142 
Home equity and second mortgages

206 

— 

206 
Commercial equipment

— 

165 

165 


$655 

$5,460 

$6,115 


December 31, 2021
(dollars in thousands)

Non- accrual Delinquent Loans

Non-accrual Current Loans

Total Non-accrual Loans
Commercial real estate

$— 

$4,890 

$4,890 
Residential first mortgages

450 

— 

450 
Residential rentals

252 

690 

942 
Home equity and second mortgages

202 

399 

601 
Commercial equipment

— 

691 

691 
U.S. SBA PPP loans

57 

— 

57 


$961 

$6,670 

$7,631 
There was one non-accrual TDR loans at December 31, 2022. Non-accrual loans at December 31, 2021 included no TDR.
Non-accrual loans which did not have a specific allowance for impairment, amounted to $6.0 million and $7.4 million at December 31, 2022 and 2021, respectively. Interest due but not recognized on these balances at December 31, 2022 and 2021 was $22,000 and $0.1 million, respectively. Non-accrual loans with a specific allowance for impairment on which the recognition of interest has been discontinued amounted to $0.1 million and $0.3 million at December 31, 2022 and 2021, respectively. Interest due but not recognized on these balances at December 31, 2022 and 2021 was $1,000 and $1,000, respectively.
The Company considers a loan to be past due or delinquent when the terms of the contractual obligation are not met by the borrower. Regardless of payment status, as long as cash flows can be reasonably estimated, the associated discount on these loan pools results in income recognition. An analysis of days past due ("DPD") loans as of December 31, 2022 follows:


December 31, 2022
(dollars in thousands)

31-60 DPD

61-89 DPD**

90 DPD and Still Accruing

90 DPD and Not Accruing

Total Past Due

Current Non-Accrual Loans

Current Accrual Loans

Total Loans
Commercial real estate$147 $— $— $— $147 $4,602 $1,228,077 $1,232,826 
Residential first mortgages— — — — — — 79,872 79,872 
Residential rentals— 177 — 272 449 693 337,150 338,292 
Construction and land dev.— — — — — — 17,259 17,259 
Home equity and second mtg.53 160 — 116 329 25,273 25,602 
Commercial loans— — — — — — 42,055 42,055 
Consumer loans21 35 50 — 106 — 6,166 6,272 
Commercial equipment11 — — — 11 165 78,714 78,890 
U.S. SBA PPP loans — — — — — — 339 339 
Total portfolio loans$232 $372 $50 $388 $1,042 $5,460 $1,814,905 $1,821,407 
** Includes two loans totaling $0.3 million that are on non-accrual status
Purchase Credit Impaired ("PCI") loans are included as a single category in the table below as management believes, there is a lower likelihood of aggregate loss related to these loan pools. Additionally, PCI loans are discounted to allow for the accretion of income on a level yield basis over the life of the loan based on expected cash flows. Regardless of payment status, as long as cash flows can be reasonably estimated, the associated discount on these loan pools results in income recognition.
An analysis of past due loans as of December 31, 2021 follows:


December 31, 2021
(dollars in thousands)

31-60 Days

61-89 Days

90 or Greater Days

Total Past Due

PCI Loans

Current

Total Loan Receivables
Commercial real estate$— $— $— $— $1,116 $1,114,369 $1,115,485 
Residential first mortgages— 277 450 727 — 90,393 91,120 
Residential rentals— 42 252 294 — 194,741 195,035 
Construction and land dev.— — — — — 35,590 35,590 
Home equity and second mtg.200 — 202 402 — 25,236 25,638 
Commercial loans— — — — — 50,574 50,574 
Consumer loans— — — — — 3,002 3,002 
Commercial equipment— — — — — 62,499 62,499 
Total portfolio loans$200 $319 $904 $1,423 $1,116 $1,576,404 $1,578,943 
U.S. SBA PPP loans$$40 $57 $106 $— $27,170 $27,276 
There were no loans that were past due 90 days or greater accruing interest at December 31, 2021.
Allowance for Credit Losses ("ACL")
The following tables detail activity in the ACL at and for the years ended December 31, 2022 and 2021, respectively. An allocation of the allowance to one category of loans does not prevent the Company from using that allowance to absorb losses in a different category.
Year EndedDecember 31, 2022
(dollars in thousands)
Beginning Balance
Impact of ASC 326 Adoption
Charge-offs
Recoveries
Provisions
Ending Balance
Commercial real estate$13,095 $3,734 $(280)$16 $1,085 $17,650 
Residential first mortgages1,002 (679)(111)14 (19)207 
Residential rentals2,175 (586)— — 1,472 3,061 
Construction and land development260 (82)— — (18)160 
Home equity and second mortgages274 (86)— (63)126 
Commercial loans582 (290)(99)(5)190 
Consumer loans58 (49)— 143 154 
Commercial equipment971 483 (29)75 (158)1,342 
Total$18,417 $2,496 $(568)$108 $2,437 $22,890 
Year EndedDecember 31, 2021
(dollars in thousands)Beginning BalanceCharge-offsRecoveriesProvisionsEnding Balance
Commercial real estate$13,744 $(1,920)$$1,265 $13,095 
Residential first mortgages1,305 (142)— (161)1,002 
Residential rentals1,413 (46)— 808 2,175 
Construction and land development401 — — (141)260 
Home equity and second mortgages261 — 274 
Commercial loans1,222 (76)543 (1,107)582 
Consumer loans20 — — 38 58 
Commercial equipment1,058 (34)71 (124)971 
Total$19,424 $(2,218)$625 $586 $18,417 
** There is no allowance for loan loss on the PCI or the SBA PPP portfolios. A more detailed rollforward schedule will be presented if an allowance is required.
The following table presents the amortized cost basis of collateral-dependent loans by class of loans.
Collateral Dependent LoansDecember 31, 2022
(dollars in thousands)Business/Other AssetsReal Estate
Commercial real estate$— $4,601 
Residential rentals— 1,142 
Home equity and second mortgages— 206 
Commercial equipment595 — 
Total$595 $5,949 
Credit Quality Indicators
Credit quality indicators as of December 31, 2022 were as follows:
Credit Risk Profile by Internally Assigned Grade
The risk category of loans by class of loans is as follows:
Term Loans by Origination Year
(dollars in thousands)Prior20182019202020212022Revolving LoansTotal
Commercial Real Estate
Pass$329,575 $73,742 $107,264 $184,263 $272,567 $256,622 $— $1,224,033 
Special Mention— 4,191 — — — — — 4,191 
Substandard792 — 2,967 — 843 — — 4,602 
Total$330,367 $77,933 $110,231 $184,263 $273,410 $256,622 $— $1,232,826 
Residential Rentals
Pass$44,257 $4,429 $20,690 $48,237 $65,889 $153,648 $— $337,150 
Special Mention— — — — — — — — 
Substandard1,142 — — — — — — 1,142 
Total$45,399 $4,429 $20,690 $48,237 $65,889 $153,648 $— $338,292 
Construction and Land Development
Pass$2,355 $7,788 $4,255 $729 $2,020 $112 $— $17,259 
Special Mention— — — — — — — — 
Substandard— — — — — — — — 
Total$2,355 $7,788 $4,255 $729 $2,020 $112 $— $17,259 
Commercial Loans
Pass$23,225 $4,298 $2,463 $1,872 $6,420 $3,777 $— $42,055 
Special Mention— — — — — — — — 
Substandard— — — — — — — — 
Total$23,225 $4,298 $2,463 $1,872 $6,420 $3,777 $— $42,055 
Commercial Equipment
Pass$8,206 $4,411 $14,329 $7,346 $12,948 $31,315 $— $78,555 
Special Mention— 170 — — — — — 170 
Substandard— — 137 — — 28 — 165 
Total$8,206 $4,581 $14,466 $7,346 $12,948 $31,343 $— $78,890 
Total loans by risk category$409,552 $99,029 $152,105 $242,447 $360,687 $445,502 $ $1,709,322 
Loans evaluated by performance category are as follows:
Term Loans by Origination Year
(dollars in thousands)Prior20182019202020212022Revolving LoansTotal
Residential First Mortgages
Performing$37,428 $3,584 $19,411 $8,523 $5,235 $5,691 $— $79,872 
Non-performing— — — — — — — — 
Total$37,428 $3,584 $19,411 $8,523 $5,235 $5,691 $— $79,872 
Home Equity and Second Mortgages
Performing$14,319 $1,622 $1,041 $1,441 $3,812 $3,161 $— $25,396 
Non-performing206 — — — — — — 206 
Total$14,525 $1,622 $1,041 $1,441 $3,812 $3,161 $— $25,602 
Consumer Loans
Performing$49 $$96 $118 $618 $881 $4,508 $6,272 
Non-performing— — — — — — — — 
Total$49 $$96 $118 $618 $881 $4,508 $6,272 
U.S. SBA PPP Loans
Performing$— $— $— $— $339 $— $— $339 
Non-performing— — — — — — — — 
Total$— $— $— $— $339 $— $— $339 
Total loans evaluated by performing status$52,002 $5,208 $20,548 $10,082 $10,004 $9,733 $4,508 $112,085 
Total Recorded Investment$461,554 $104,237 $172,653 $252,529 $370,691 $455,235 $4,508 $1,821,407 
Credit Quality Indicators
Credit quality indicators as of December 31, 2021 were as follows:
Credit Risk Profile by Internally Assigned Grade
(dollars in thousands)
Commercial Real Estate
Construction and Land Development
Residential Rentals
Commercial Loans
Commercial Equipment
Total Commercial Portfolios
12/31/202112/31/202112/31/202112/31/202112/31/202112/31/2021
Unrated$— $— $— $— $— $— 
Pass1,111,857 35,590 194,093 50,574 62,326 1,454,440 
Special mention— — — — — — 
Substandard3,628 — 942 — 173 4,743 
Doubtful— — — — — — 
Loss— — — — — — 
Total$1,115,485 $35,590 $195,035 $50,574 $62,499 $1,459,183 
(dollars in thousands)
Non-Commercial Portfolios **
U.S. SBA PPP Loans
Total All Portfolios
12/31/202112/31/202112/31/2021
Unrated$100,403 $27,276 $127,679 
Pass18,889 — 1,473,329 
Special mention— — — 
Substandard468 — 5,211 
Doubtful— — — 
Loss— — — 
Total$119,760 $27,276 $1,606,219 
** Non-commercial portfolios are generally evaluated based on payment activity but may be risk graded if part of a larger commercial relationship or are credit impaired (e.g., non-accrual loans, TDRs).
Credit Risk Profile Based on Payment Activity
(dollars in thousands)
Residential First Mortgages
Home Equity and Second Mortgages
Consumer Loans
12/31/202112/31/202112/31/2021
Performing$90,670 $25,436 $3,002 
Nonperforming450 202 — 
Total$91,120 $25,638 $3,002 
A risk scale is used to assign grades to commercial relationships, which include commercial real estate, residential rentals, construction and land development, commercial loans and commercial equipment loans. Commercial loan relationships are graded at inception and at a minimum annually.
Home equity, second mortgages, consumer loans, and residential first mortgages are evaluated for creditworthiness in underwriting and are monitored based on borrower payment history. Residential first mortgages, home equity, second mortgages and consumer loans are classified as unrated unless they are part of a larger commercial relationship that requires grading or are loans with an Other Assets Especially Mentioned (“OAEM”) or ("Special Mention") or higher risk rating due to a delinquency payment history.
The overall quality of the Bank’s loan portfolio is assessed using the Bank’s risk-grading scale, the level and trends of net charge-offs, nonperforming loans and delinquencies, the performance of TDRs and the general economic conditions in the Company’s geographical market. This review process is assisted by frequent internal reporting of loan production, loan quality, concentrations of credit, loan delinquencies and nonperforming and potential problem loans. Credit quality indicators and allowance factors are adjusted based on management’s judgment during the monthly and quarterly review process. Loans subject to risk ratings are graded on a scale of one to ten. The Company considers loans rated substandard, doubtful and loss as classified assets for regulatory and financial reporting.
Ratings 1 thru 6 - Pass
Ratings 1 thru 6 have asset risks ranging from excellent-low to adequate. The specific rating assigned considers customer history of earnings, cash flows, liquidity, leverage, capitalization, consistency of debt service coverage, the nature and extent of customer relationship and other relevant specific business factors such as the stability of the industry or market area, changes to management, litigation or unexpected events that could have an impact on risks.
Rating 7 - OAEM (Other Assets Especially Mentioned) - Special Mention
These credits, while protected by the financial strength of the borrowers, guarantors or collateral, have reduced quality due to economic conditions, less than adequate earnings performance or other factors which require the lending officer to direct more than normal attention to the credit. Financing alternatives may be limited and/or command higher risk interest rates. OAEM loans relationships are reviewed at least quarterly.
Rating 8 - Substandard
Substandard assets are assets that are inadequately protected by the sound worth or paying capacity of the borrower or of the collateral pledged. Substandard loans are the first adversely classified loans on the Bank's watchlist. These assets have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the possibility that the Bank will sustain some loss if the deficiencies are not corrected. Loss potential, while existing in the aggregate amount of substandard assets, does not have to exist in individual assets classified substandard. The loans may have a delinquent history or combination of weak collateral, weak guarantor strength or operating losses. When a loan is assigned to this category the Bank may estimate a specific reserve in the loan loss allowance analysis. These assets listed may include assets with histories of repossessions or some that are non-performing bankruptcies. These relationships will be reviewed at least quarterly.
Rating 9 - Doubtful
Doubtful assets have many of the same characteristics of Substandard with the exception that the Bank has determined that loss is not only possible but is probable and the risk is close to certain that loss will occur. When a loan is assigned to this category the Bank will identify the probable loss and the loan will receive a specific reserve in the loan loss allowance analysis. These relationships will be reviewed at least quarterly.
Rating 10 - Loss
Once an asset is identified as a definite loss to the Bank, it will receive the classification of “loss.” There may be some future potential recovery; however, it is more practical to write off the loan at the time of classification. Losses will be taken in the period in which they are determined to be non-collectable.
TDRs, included in the impaired loan schedules above, as of December 31, 2022 and 2021 were as follows:
December 31, 2022December 31, 2021
(dollars in thousands)Number of LoansRecorded InvestmentNumber of LoansRecorded Investment
Commercial real estate$— $— 
Commercial equipment2457 1447 
Total TDRs2$457 1$447 
Less: TDRs included in non-accrual loans128 — 
Total accrual TDR loans1$429 1$447 
TDRs increased from $0.4 million at December 31, 2021 to $0.5 million at December 31, 2022. TDRs that are included in non-accrual are classified as non-accrual loans solely for the calculation of financial ratios. The Company had specific reserve of $28,000 for one TDR of $28,000 at December 31, 2022. There were no specific reserves for the one TDR of $0.4 million at December 31, 2021.
During the year ended December 31, 2022, there were no TDR disposals, which included payoffs and refinancing. TDR loan principal curtailment was $18,000 for the year ended December 31, 2022. There was one TDR of $28,000 added during the year ended December 31, 2022. During the year ended December 31, 2021, TDR disposals, which included payoffs and refinancing decreased by five loans totaling $1.6 million. TDR loan principal curtailment was $18,000 for the year ended December 31, 2021. There were no TDRs added during the year ended December 31, 2021. There were no TDRs that defaulted during the twelve months ended December 31, 2022 and December 31, 2021.
Interest income of $16,000 and $16,000 was recognized on outstanding TDR loans for the years ended December 31, 2022 and 2021, respectively. The Bank’s TDRs are performing according to the terms of their agreements at market interest rates appropriate for the level of credit risk of each TDR loan. The average contractual interest rate on performing TDRs at December 31, 2022 and 2021 was 3.62% and 3.62%, respectively.
Prior to adoption of CECL
Impaired Loans and Troubled Debt Restructures (“TDRs”)
Impaired loans, including TDRs, at December 31, 2021 were as follows:


December 31, 2021
(dollars in thousands)

Unpaid Contractual Principal Balance

Recorded Investment with No Allowance

Recorded Investment with Allowance

Total Recorded Investment

Related Allowance

YTD Average Recorded Investment

YTD Interest Income Recognized
Commercial real estate$4,994 $4,797 $93 $4,890 $93 $4,866 $254 
Residential first mortgages879 866 — 866 — 874 32 
Residential rentals982 942 — 942 — 959 48 
Home equity and second mtg.626 601 — 601 — 604 14 
Commercial equipment1,200 1,022 173 1,195 173 2,184 99 
Total$8,681 $8,228 $266 $8,494 $266 $9,487 $447 
The following table details loan receivable and allowance balances disaggregated on the basis of the Company’s impairment methodology at December 31, 2021.
December 31, 2021
(dollars in thousands)Ending balance:
individually evaluated for impairment
Ending balance:
collectively evaluated for impairment
Purchase Credit ImpairedTotal
Loan Receivables:
Commercial real estate$4,890 $1,109,479 $1,116 $1,115,485 
Residential first mortgages866 90,254 — 91,120 
Residential rentals942 194,093 — 195,035 
Construction and land development— 35,590 — 35,590 
Home equity and second mortgages601 25,037 — 25,638 
Commercial loans— 50,574 — 50,574 
Consumer loans— 3,002 — 3,002 
Commercial equipment1,195 61,304 — 62,499 
$8,494 $1,569,333 $1,116 $1,578,943 
Allowance for credit losses:
Commercial real estate$93 $13,002 $— $13,095 
Residential first mortgages— 1,002 — 1,002 
Residential rentals— 2,175 — 2,175 
Construction and land development— 260 — 260 
Home equity and second mortgages— 274 — 274 
Commercial loans— 582 — 582 
Consumer loans— 58 — 58 
Commercial equipment173 798 — 971 
$266 $18,151 $— $18,417 
PCI Loans and Acquired Loans
PCI loans had an unpaid principal balance of $1.5 million and a carrying values of $1.1 million at December 31, 2021. Determining the fair value of the PCI loans at the time of acquisition required the Company to estimate cash flows expected to result from those loans and to discount expected cash flows at appropriate rates of interest considering prepayment assumptions. For such loans, the excess of cash flows expected at acquisition over the estimated fair value is recognized as interest income over the remaining lives of the loans and is called accretable yield. The difference between contractually required payments at acquisition and the cash flows expected to be collected at acquisition reflects the impact of estimated credit losses and is called the nonaccretable difference. In accordance with GAAP upon the adoption of CECL, there was no carryover of a previously established allowance for credit losses from acquisition. A summary of changes in the accretable yield for PCI loans for the year ended December 31, 2021 are as follows:
(dollars in thousands)
December 31, 2021
Accretable yield, beginning of period$342 
Additions— 
Accretion(117)
Reclassification from nonaccretable difference43 
Other changes, net55 
Accretable yield, end of period$323 
At December 31, 2021 acquired performing loans, which totaled $41.1 million, included a $0.8 million net acquisition accounting fair market value adjustment, representing a 1.25% discount; and PCI loans which totaled $1.1 million, included a $0.3 million adjustment, representing a 14.95% discount.
During the year ended December 31, 2021 there was $0.1 million of accretion interest.
Accounting standards require a periodic recast of the expected cash flows on the PCI loan portfolio. The recast was performed during the s fourth quarter of 2021 and resulted in a reclassification of $43,000 from the credit (nonaccretable) portion of the discount to the liquidity (accretable) portion of the discount.
The following is a summary of acquired and non-acquired loans as of December 31, 2021:
BY ACQUIRED AND NON-ACQUIREDDecember 31, 2021%
Acquired loans - performing$41,066 2.56 %
Acquired loans - purchase credit impaired ("PCI")1,116 0.07 %
Total acquired loans42,182 2.63 %
Non-acquired loans**1,536,761 95.68 %
U.S. SBA PPP loans27,276 1.70 %
Gross loans1,606,219 
Net deferred costs (fees)(1,011)(0.06)%
Total loans, net of deferred costs$1,605,208 
** Non-acquired loans include loans transferred from acquired pools following release of acquisition accounting FMV adjustments.
Related Party Loans
Included in loans receivable were loans made to executive officers and directors and their affiliates. These loans were made in the ordinary course of business at substantially the same terms and conditions as those prevailing at the time for comparable transactions with persons not affiliated with the Bank and are not considered to involve more than the normal risk of collectability. For the years ended December 31, 2022 and 2021 all loans to directors and executive officers of the Bank performed according to original loan terms. Activity in loans outstanding to executive officers and directors and their related interests are summarized as follows:
(dollars in thousands)
At and For the Years Ended December 31,
20222021
Balance, beginning of period
$26,267 $16,367 
Loans and additions
13,629 2,218 
Change in Directors' status
(4,053)23,752 
Repayments
(6,991)(16,070)
Balance, end of period
$28,852 $26,267 
In addition, the Bank had outstanding loans of $4.0 million and $3.1 million, respectively, for the years ended December 31, 2022 and 2021 to charitable and community organizations in which the Bank's executive officers and directors volunteer.
Loan Participations
The Bank sells portions of commercial, commercial real estate and commercial construction loans to other lenders. The Bank's sold participated loans with other lenders at December 31, 2022 and 2021 were $21.0 million and $11.8 million, respectively. The Bank may also buy loans, portions of loans, or participation certificates from other lenders to limit overall exposure. The Bank only purchases loans or portions of loans after reviewing loan documents, underwriting support, and completing other procedures, as necessary.
The Bank's purchased participation loans from other lenders at December 31, 2022 and 2021 were $22.9 million and $4.3 million, respectively. Purchased participation loans are subject to the same regulatory and internal policy requirements as other loans in the Bank's portfolio.