Loans | Note 4: Loans The following table presents the components of the loan portfolio at September 30, 2022 and December 31, 2021: September 30, December 31, (dollars in thousands) 2022 2021 Commercial $ 412,448 $ 360,169 Paycheck Protection Program 1,192 26,162 Construction and Land Development 335,557 281,474 Real Estate Mortgage: 1-4 Family Mortgage 341,102 305,317 Multifamily 1,230,509 910,243 CRE Owner Occupied 151,088 111,096 CRE Nonowner Occupied 900,691 818,569 Total Real Estate Mortgage Loans 2,623,390 2,145,225 Consumer and Other 7,495 6,442 Total Loans, Gross 3,380,082 2,819,472 Allowance for Loan Losses (46,491) (40,020) Net Deferred Loan Fees (9,088) (9,535) Total Loans, Net $ 3,324,503 $ 2,769,917 The following table presents the activity in the allowance for loan losses, by segment, for the three months ended September 30, 2022 and 2021: Paycheck Construction CRE CRE Protection and Land 1--4 Family Owner Non-owner Consumer (dollars in thousands) Commercial Program Development Mortgage Multifamil y Occupied Occupied and Other Unallocated Total Three Months Ended September 30, 2022 Allowance for Loan Losses: Beginning Balance $ 6,275 $ 2 $ 4,772 $ 4,206 $ 14,977 $ 1,920 $ 12,235 $ 154 $ 170 $ 44,711 Provision for Loan Losses 70 (1) (303) (257) 1,845 107 47 13 (21) 1,500 Loans Charged-off — — — — — — — (5) — (5) Recoveries of Loans 3 — — 281 — — — 1 — 285 Total Ending Allowance Balance $ 6,348 $ 1 $ 4,469 $ 4,230 $ 16,822 $ 2,027 $ 12,282 $ 163 $ 149 $ 46,491 Three Months Ended September 30, 2021 Allowance for Loan Losses: Beginning Balance $ 6,525 $ 50 $ 3,427 $ 3,502 $ 11,150 $ 1,244 $ 11,018 $ 220 $ 455 $ 37,591 Provision for Loan Losses 171 (23) 47 33 816 179 3 (37) 111 1,300 Loans Charged-off (6) — — — — — — (14) — (20) Recoveries of Loans 12 — — 18 — — — — — 30 Total Ending Allowance Balance $ 6,702 $ 27 $ 3,474 $ 3,553 $ 11,966 $ 1,423 $ 11,021 $ 169 $ 566 $ 38,901 The following table presents the activity in the allowance for loan losses, by segment, for the nine months ended September 30, 2022 and 2021: Paycheck Construction CRE CRE Protection and Land 1--4 Family Owner Non-owner Consumer (dollars in thousands) Commercial Program Development Mortgage Multifamil y Occupied Occupied and Other Unallocated Total Nine Months Ended September 30, 2022 Allowance for Loan Losses: Beginning Balance $ 6,256 $ 13 $ 3,757 $ 3,757 $ 12,610 $ 1,495 $ 11,335 $ 147 $ 650 $ 40,020 Provision for Loan Losses 98 (12) 712 187 4,212 532 947 25 (501) 6,200 Loans Charged-off (13) — — — — — — (21) — (34) Recoveries of Loans 7 — — 286 — — — 12 — 305 Total Ending Allowance Balance $ 6,348 $ 1 $ 4,469 $ 4,230 $ 16,822 $ 2,027 $ 12,282 $ 163 $ 149 $ 46,491 Nine Months Ended September 30, 2021 Allowance for Loan Losses: Beginning Balance $ 5,703 $ 70 $ 2,491 $ 3,972 $ 9,517 $ 1,162 $ 10,991 $ 203 $ 732 $ 34,841 Provision for Loan Losses 971 (43) 983 (437) 2,449 229 30 (16) (166) 4,000 Loans Charged-off (6) — — (5) — — — (26) — (37) Recoveries of Loans 34 — — 23 — 32 — 8 — 97 Total Ending Allowance Balance $ 6,702 $ 27 $ 3,474 $ 3,553 $ 11,966 $ 1,423 $ 11,021 $ 169 $ 566 $ 38,901 The following tables present the balance in the allowance for loan losses and the recorded investment in loans, by segment, based on impairment method as of September 30, 2022 and December 31, 2021: Paycheck Construction CRE CRE Protection and Land 1--4 Family Owner Non-owner Consumer (dollars in thousands) Commercial Program Development Mortgage Multifamil y Occupied Occupied and Other Unallocated Total Allowance for Loan Losses at September 30, 2022 Individually Evaluated for Impairment $ 12 $ — $ — $ — $ — $ — $ 222 $ — $ — $ 234 Collectively Evaluated for Impairment 6,336 1 4,469 4,230 16,822 2,027 12,060 163 149 46,257 Totals $ 6,348 $ 1 $ 4,469 $ 4,230 $ 16,822 $ 2,027 $ 12,282 $ 163 $ 149 $ 46,491 Allowance for Loan Losses at December 31, 2021 Individually Evaluated for Impairment $ 607 $ — $ — $ — $ — $ — $ — $ — $ — $ 607 Collectively Evaluated for Impairment 5,649 13 3,757 3,757 12,610 1,495 11,335 147 650 39,413 Totals $ 6,256 $ 13 $ 3,757 $ 3,757 $ 12,610 $ 1,495 $ 11,335 $ 147 $ 650 $ 40,020 Paycheck Construction CRE CRE Protection and Land 1--4 Family Owner Non-owner Consumer (dollars in thousands) Commercial Program Development Mortgage Multifamily Occupied Occupied and Other Total Loans at September 30, 2022 Individually Evaluated for Impairment $ 10,273 $ — $ 110 $ 280 $ — $ 1,667 $ 18,437 $ — $ 30,767 Collectively Evaluated for Impairment 402,175 1,192 335,447 340,822 1,230,509 149,421 882,254 7,495 3,349,315 Totals $ 412,448 $ 1,192 $ 335,557 $ 341,102 $ 1,230,509 $ 151,088 $ 900,691 $ 7,495 $ 3,380,082 Loans at December 31, 2021 Individually Evaluated for Impairment $ 14,512 $ — $ 130 $ 1,390 $ — $ 2,421 $ 4,188 $ — $ 22,641 Collectively Evaluated for Impairment 345,657 26,162 281,344 303,927 910,243 108,675 814,381 6,442 2,796,831 Totals $ 360,169 $ 26,162 $ 281,474 $ 305,317 $ 910,243 $ 111,096 $ 818,569 $ 6,442 $ 2,819,472 The following table presents information regarding total carrying amounts and total unpaid principal balances of impaired loans by loan segment as of September 30, 2022 and December 31, 2021: September 30, 2022 December 31, 2021 Recorded Principal Related Recorded Principal Related (dollars in thousands) Investment Balance Allowance Investment Balance Allowance Loans With No Related Allowance for Loan Losses: Commercial $ 10,190 $ 10,190 $ — $ 4,545 $ 4,545 $ — Construction and Land Development 110 717 — 130 737 — Real Estate Mortgage: HELOC and 1-4 Family Junior Mortgage — — — 933 933 — 1st REM - Rentals 280 280 — 457 457 — CRE Owner Occupied 1,667 1,744 — 2,421 2,466 — CRE Nonowner Occupied 6,302 6,302 — 4,188 4,188 — Totals 18,549 19,233 — 12,674 13,326 — Loans With An Allowance for Loan Losses: Commercial 83 83 12 9,967 9,967 607 Real Estate Mortgage: CRE Nonowner Occupied 12,135 12,135 222 — — — Totals 12,218 12,218 234 9,967 9,967 607 Grand Totals $ 30,767 $ 31,451 $ 234 $ 22,641 $ 23,293 $ 607 The following table presents information regarding the average balances and interest income recognized on impaired loans by loan segment for the three and nine months ended September 30, 2022 and 2021: Three Months Ended September 30, Nine Months Ended September 30, 2022 2021 2022 2021 Average Interest Average Interest Average Interest Average Interest (dollars in thousands) Investment Recognized Investment Recognized Investment Recognized Investment Recognized Loans With No Related Allowance for Loan Losses: Commercial $ 9,929 $ 187 $ 50 $ 1 $ 11,343 $ 519 $ 50 $ 3 Construction and Land Development 114 — 137 — 120 — 144 — Real Estate Mortgage: HELOC and 1-4 Family Junior Mortgage — — 884 12 — — 884 34 1st REM - Rentals 282 4 465 6 286 11 470 18 CRE Owner Occupied 1,751 17 867 3 1,762 49 868 9 CRE Nonowner Occupied 6,333 85 4,232 54 6,431 249 4,262 161 Totals 18,409 293 6,635 76 19,942 828 6,678 225 Loans With An Allowance for Loan Losses: Commercial 84 — 1,154 14 86 1 1,155 40 Real Estate Mortgage: CRE Nonowner Occupied 12,135 127 — — 12,135 370 — — Totals 12,219 127 1,154 14 12,221 371 1,155 40 Grand Totals $ 30,628 $ 420 $ 7,789 $ 90 $ 32,163 $ 1,199 $ 7,833 $ 265 The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors. The process of analyzing loans for changes in risk rating is ongoing through routine monitoring of the portfolio and annual internal credit reviews for credits meeting certain thresholds. The following tables present the risk category of loans by loan segment as of September 30, 2022 and December 31, 2021, based on the most recent analysis performed by management: September 30, 2022 (dollars in thousands) Pass Watch Substandard Total Commercial $ 396,736 $ 5,439 $ 10,273 $ 412,448 Paycheck Protection Program 1,192 — — 1,192 Construction and Land Development 335,447 — 110 335,557 Real Estate Mortgage: HELOC and 1-4 Family Junior Mortgage 29,981 — — 29,981 1st REM - 1-4 Family 51,246 678 — 51,924 LOCs and 2nd REM - Rentals 25,164 10 — 25,174 1st REM - Rentals 233,743 — 280 234,023 Multifamily 1,230,509 — — 1,230,509 CRE Owner Occupied 149,421 — 1,667 151,088 CRE Nonowner Occupied 865,622 16,632 18,437 900,691 Consumer and Other 7,495 — — 7,495 Totals $ 3,326,556 $ 22,759 $ 30,767 $ 3,380,082 December 31, 2021 (dollars in thousands) Pass Watch Substandard Total Commercial $ 336,939 $ 8,718 $ 14,512 $ 360,169 Paycheck Protection Program 26,162 — — 26,162 Construction and Land Development 281,344 — 130 281,474 Real Estate Mortgage: HELOC and 1-4 Family Junior Mortgage 30,327 — 933 31,260 1st REM - 1-4 Family 48,024 689 — 48,713 LOCs and 2nd REM - Rentals 21,625 16 — 21,641 1st REM - Rentals 203,246 — 457 203,703 Multifamily 910,243 — — 910,243 CRE Owner Occupied 108,675 — 2,421 111,096 CRE Nonowner Occupied 774,474 39,907 4,188 818,569 Consumer and Other 6,442 — — 6,442 Totals $ 2,747,501 $ 49,330 $ 22,641 $ 2,819,472 The following tables present the aging of the recorded investment in past due loans by loan segment as of September 30, 2022 and December 31, 2021: Accruing Interest 30-89 Days 90 Days or (dollars in thousands) Current Past Due More Past Due Nonaccrual Total September 30, 2022 Commercial $ 412,448 $ — $ — $ — $ 412,448 Paycheck Protection Program 1,155 37 — — 1,192 Construction and Land Development 335,447 — — 110 335,557 Real Estate Mortgage: HELOC and 1-4 Family Junior Mortgage 29,981 — — — 29,981 1st REM - 1-4 Family 51,924 — — — 51,924 LOCs and 2nd REM - Rentals 25,174 — — — 25,174 1st REM - Rentals 234,023 — — — 234,023 Multifamily 1,230,509 — — — 1,230,509 CRE Owner Occupied 150,535 — — 553 151,088 CRE Nonowner Occupied 900,691 — — — 900,691 Consumer and Other 7,494 1 — — 7,495 Totals $ 3,379,381 $ 38 $ — $ 663 $ 3,380,082 Accruing Interest 30-89 Days 90 Days or (dollars in thousands) Current Past Due More Past Due Nonaccrual Total December 31, 2021 Commercial $ 360,169 $ — $ — $ — $ 360,169 Paycheck Protection Program 26,162 — — — 26,162 Construction and Land Development 281,344 — — 130 281,474 Real Estate Mortgage: HELOC and 1-4 Family Junior Mortgage 31,211 49 — — 31,260 1st REM - 1-4 Family 48,713 — — — 48,713 LOCs and 2nd REM - Rentals 21,641 — — — 21,641 1st REM - Rentals 203,703 — — — 203,703 Multifamily 910,243 — — — 910,243 CRE Owner Occupied 110,504 — — 592 111,096 CRE Nonowner Occupied 818,569 — — — 818,569 Consumer and Other 6,442 — — — 6,442 Totals $ 2,818,701 $ 49 $ — $ 722 $ 2,819,472 At September 30, 2022, there were two loans classified as troubled debt restructurings with total aggregate outstanding balances of $193,000. In comparison, at December 31, 2021, there were four loans classified as troubled debt restructurings with total aggregate outstanding balances of $1.4 million. There were no new loans classified as troubled debt restructurings during the nine month period ended September 30, 2022 and no loans classified as troubled debt restructurings during the previous twelve months subsequently defaulted during the nine months ended September 30, 2022. In response to the COVID-19 pandemic, the Company developed programs for clients who experienced business and personal disruptions due to the COVID-19 pandemic pursuant to which the Company provided interest-only modifications, loan payment deferrals, or extended amortization modifications. In accordance with interagency regulatory guidance and the CARES Act, qualifying loans modified in response to the COVID-19 pandemic, made before January 1, 2022, are not considered troubled debt restructurings. The following table presents a summary of active loan modifications made in response to the COVID-19 pandemic, by loan segment and modification type, as of September 30, 2022: Interest-Only Extended Amortization Total (dollars in thousands) Amount # of Loans Amount # of Loans Amount # of Loans Real Estate Mortgage: CRE Nonowner Occupied $ 10,623 1 $ — — $ 10,623 1 Totals $ 10,623 1 $ — — $ 10,623 1 |