Loans | Note 5: Loans The following table presents the components of the loan portfolio at December 31, 2022 and December 31, 2021: December 31, December 31, (dollars in thousands) 2022 2021 Commercial $ 435,344 $ 360,169 Paycheck Protection Program 1,049 26,162 Construction and Land Development 365,796 281,474 Real Estate Mortgage: 1-4 Family Mortgage 355,474 305,317 Multifamily 1,306,738 910,243 CRE Owner Occupied 149,905 111,096 CRE Nonowner Occupied 947,008 818,569 Total Real Estate Mortgage Loans 2,759,125 2,145,225 Consumer and Other 8,132 6,442 Total Loans, Gross 3,569,446 2,819,472 Allowance for Loan Losses (47,996) (40,020) Net Deferred Loan Fees (9,293) (9,535) Total Loans, Net $ 3,512,157 $ 2,769,917 The following table presents the activity in the allowance for loan losses, by segment, for the years ended December 31, 2022, 2021 and 2020: 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 Balance at January 1, 2020 $ 3,058 $ — $ 2,202 $ 2,839 $ 5,824 $ 792 $ 6,972 $ 85 $ 754 $ 22,526 Provision for Loan Losses 2,984 70 289 1,223 3,693 360 4,019 134 (22) 12,750 Loans Charged-off (346) — — (144) — — — (27) — (517) Recoveries of Loans 7 — — 54 — 10 — 11 — 82 Balance at December 31, 2020 $ 5,703 $ 70 $ 2,491 $ 3,972 $ 9,517 $ 1,162 $ 10,991 $ 203 $ 732 $ 34,841 Provision for Loan Losses 545 (57) 1,266 (236) 3,093 301 344 (24) (82) 5,150 Loans Charged-off (28) — — (5) — — — (41) — (74) Recoveries of Loans 36 — — 26 — 32 — 9 — 103 Balance at December 31, 2021 $ 6,256 $ 13 $ 3,757 $ 3,757 $ 12,610 $ 1,495 $ 11,335 $ 147 $ 650 $ 40,020 Provision for Loan Losses 247 (12) 999 280 4,849 470 1,241 13 (387) 7,700 Loans Charged-off (13) — — — — — — (24) — (37) Recoveries of Loans 10 — — 288 — — — 15 — 313 Balance at December 31, 2022 $ 6,500 $ 1 $ 4,756 $ 4,325 $ 17,459 $ 1,965 $ 12,576 $ 151 $ 263 $ 47,996 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 December 31, 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 Allowance for Loan Losses at December 31, 2022 Individually Evaluated for Impairment $ 71 $ — $ — $ — $ — $ — $ — $ — $ — $ 71 Collectively Evaluated for Impairment 6,429 1 4,756 4,325 17,459 1,965 12,576 151 263 47,925 Totals $ 6,500 $ 1 $ 4,756 $ 4,325 $ 17,459 $ 1,965 $ 12,576 $ 151 $ 263 $ 47,996 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 December 31, 2022 Individually Evaluated for Impairment $ 19,675 $ — $ 106 $ 392 $ — $ 1,637 $ 6,239 $ — $ 28,049 Collectively Evaluated for Impairment 415,669 1,049 365,690 355,082 1,306,738 148,268 940,769 8,132 3,541,397 Totals $ 435,344 $ 1,049 $ 365,796 $ 355,474 $ 1,306,738 $ 149,905 $ 947,008 $ 8,132 $ 3,569,446 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 December 31, 2022 and 2021: December 31, 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 $ 19,508 $ 19,508 $ — $ 4,545 $ 4,545 $ — Construction and Land Development 106 713 — 130 737 — Real Estate Mortgage: HELOC and 1-4 Family Junior Mortgage — — — 933 933 — 1st REM - Rentals 392 392 — 457 457 — CRE Owner Occupied 1,637 1,726 — 2,421 2,466 — CRE Nonowner Occupied 6,239 6,239 — 4,188 4,188 — Totals 27,882 28,578 — 12,674 13,326 — Loans With An Allowance for Loan Losses: Commercial 167 167 71 9,967 9,967 607 Totals 167 167 71 9,967 9,967 607 Grand Totals $ 28,049 $ 28,745 $ 71 $ 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 years ended December 31, 2022, 2021 and 2020: Year Ended December 31, 2022 2021 2020 Average Interest Average Interest Average Interest (dollars in thousands) Investment Recognized Investment Recognized Investment Recognized Loans With No Related Allowance for Loan Losses: Commercial $ 21,276 $ 782 $ 5,008 $ 268 $ 145 $ 10 Construction and Land Development 117 — 141 — 165 — Real Estate Mortgage: HELOC and 1-4 Family Junior Mortgage — — 933 47 824 42 1st REM - Rentals 402 21 468 24 624 29 CRE Owner Occupied 1,755 65 2,471 106 891 15 CRE Nonowner Occupied 6,390 342 4,247 215 12,334 690 Totals 29,940 1,210 13,268 660 14,983 786 Loans With An Allowance for Loan Losses: Commercial 180 5 13,761 755 122 2 Consumer and Other — — — — 13 1 Totals 180 5 13,761 755 135 3 Grand Totals $ 30,120 $ 1,215 $ 27,029 $ 1,415 $ 15,118 $ 789 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 ratings 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 December 31, 2022 and 2021, based on the most recent analysis performed by management: December 31, 2022 (dollars in thousands) Pass Watch Substandard Total Commercial $ 406,192 $ 9,477 $ 19,675 $ 435,344 Paycheck Protection Program 1,049 — — 1,049 Construction and Land Development 364,978 712 106 365,796 Real Estate Mortgage: HELOC and 1-4 Family Junior Mortgage 36,875 — — 36,875 1st REM - 1-4 Family 50,271 674 — 50,945 LOCs and 2nd REM - Rentals 27,978 7 — 27,985 1st REM - Rentals 239,277 — 392 239,669 Multifamily 1,303,468 3,270 — 1,306,738 CRE Owner Occupied 148,268 — 1,637 149,905 CRE Nonowner Occupied 922,657 18,112 6,239 947,008 Consumer and Other 8,132 — — 8,132 Totals $ 3,509,145 $ 32,252 $ 28,049 $ 3,569,446 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 December 31, 2022 and 2021: Accruing Interest 30-89 Days 90 Days or (dollars in thousands) Current Past Due More Past Due Nonaccrual Total December 31, 2022 Commercial $ 435,274 $ 70 $ — $ — $ 435,344 Paycheck Protection Program 1,049 — — — 1,049 Construction and Land Development 365,690 — — 106 365,796 Real Estate Mortgage: HELOC and 1-4 Family Junior Mortgage 36,875 — — — 36,875 1st REM - 1-4 Family 50,945 — — — 50,945 LOCs and 2nd REM - Rentals 27,985 — — — 27,985 1st REM - Rentals 239,553 116 — — 239,669 Multifamily 1,306,738 — — — 1,306,738 CRE Owner Occupied 149,372 — — 533 149,905 CRE Nonowner Occupied 947,008 — — — 947,008 Consumer and Other 8,132 — — — 8,132 Totals $ 3,568,621 $ 186 $ — $ 639 $ 3,569,446 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 December 31, 2022, there were two loans classified as troubled debt restructurings with total aggregate outstanding balances of $188,000. 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 restructuring during the year ended December 31, 2022 and no loans classified as troubled debt restructurings during the previous twelve months that subsequently defaulted during the year ended December 31, 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 Company had no active modifications made in response to the COVID-19 pandemic at December 31, 2022. The Company had 12 loans totaling $35.0 million of loan modifications outstanding in response to the COVID-19 pandemic at December 31, 2021. |