XML 21 R11.htm IDEA: XBRL DOCUMENT v3.23.1
Note 4 - Loans and Allowance for Loan Losses
3 Months Ended
Mar. 31, 2023
Notes to Financial Statements  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]

4.           Loans and Allowance for Credit Losses

 

Additional information regarding the Company’s loan and ACL on loan policies and loan portfolios follow:

 

A substantial portion of the loan portfolio is represented by mortgage loans to customers in the Louisville, Kentucky metropolitan statistical area (MSA). The ability of the Company’s customers to honor their loan agreements is largely dependent upon the real estate and general economic conditions in this area.

 

The recognition of income on a loan is discontinued and previously accrued interest is reversed, when interest or principal payments become 90 days past due unless, in the opinion of management, the outstanding interest remains collectible. Past due status is determined based on contractual terms. Generally, by applying the cash receipts method, interest income is subsequently recognized only as received until the loan is returned to accrual status. The cash receipts method is used when the likelihood of further loss on the loan is remote. Otherwise, the Company applies the cost recovery method and applies all payments as a reduction of the unpaid principal balance until the loan qualifies for return to accrual status. Interest income on impaired loans is recognized using the cost recovery method, unless the likelihood of further loss on the loan is remote.

 

A loan is restored to accrual status when all principal and interest payments are brought current and the borrower has demonstrated the ability to make future payments of principal and interest as scheduled, which generally requires that the borrower demonstrate a period of performance of at least six consecutive months.

 

For portfolio segments other than consumer loans, the Company’s practice is to charge-off any loan or portion of a loan when the loan is determined by management to be uncollectible due to the borrower’s failure to meet repayment terms, the borrower’s deteriorating or deteriorated financial condition, the depreciation of the underlying collateral, the loan’s classification as a loss by regulatory examiners, or for other reasons. A partial charge-off is recorded on a loan when the uncollectibility of a portion of the loan has been confirmed, such as when a loan is discharged in bankruptcy, the collateral is liquidated, a loan is restructured at a reduced principal balance, or other identifiable events that lead management to determine the full principal balance of the loan will not be repaid. A specific reserve is recognized as a component of the ACL on loans individually evaluated for impairment. Partial charge-offs on nonperforming and impaired loans are included in the Company’s historical loss experience used to estimate the collective (pooled) component of the ACL on loans as discussed below. Specific reserves are not considered charge-offs in management’s analysis of the ACL on loans because they are estimates and the outcome of the loan relationship is undetermined.

 

Consumer loans not secured by real estate are typically charged off at 90 days past due, or earlier if deemed uncollectible, unless the loans are in the process of collection. Overdrafts are charged off after 45 days past due. Charge-offs are typically recorded on loans secured by real estate when the property is foreclosed upon.

 

Refer to Note 2 ACL Loans for additional information and accounting policies related to the ACL on loans.

 

 

A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, past loan modifications, and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price, or the fair value of the collateral if the loan is collateral dependent.

 

Values for collateral dependent loans are generally based on appraisals obtained from independent licensed real estate appraisers, with adjustments applied for estimated costs to sell the property, costs to complete unfinished or repair damaged property and other factors. New appraisals are generally obtained for all significant properties when a loan is identified as impaired, and a property is considered significant if the value of the property is estimated to exceed $200,000. Subsequent appraisals are obtained as needed or if management believes there has been a significant change in the market value of the property. In instances where it is not deemed necessary to obtain a new appraisal, management bases its impairment and ACL analysis on the original appraisal with adjustments for current conditions based on management’s assessment of market factors and management’s inspection of the property. At March 31, 2023 all of the Bank’s loans evaluated on an individual basis were considered collateral dependent.

 

The Company held no foreclosed real estate at March 31, 2023 or December 31, 2022. At March 31, 2023 and December 31, 2022, the amortized cost basis in loans secured by residential real estate properties for which formal foreclosure proceedings are in process was $382,000 and $104,000, respectively.

 

 

Loans at March 31, 2023 and December 31, 2022 consisted of the following:

 

  

March 31,

  

December 31,

 

(In thousands)

 

2023

  

2022

 
      

(As reclassified)

 
         

1-4 Family Residential Mortgage

 $122,675  $116,269 

Home Equity and Second Mortgage

  57,130   57,872 

Multifamily Residential

  39,656   38,973 

1-4 Family Residential Construction

  19,071   16,575 

Other Construction, Development and Land

  49,901   47,632 

Commercial Real Estate

  161,968   161,362 

Commercial Business

  67,228   68,066 

Other Consumer

  54,053   56,768 

Principal loan balance

  571,682   563,517 
         

Deferred loan origination fees and costs, net

  1,217   1,213 

Allowance for credit losses

  (7,323)  (6,772)
         

Loans, net

 $565,576  $557,958 

 

 

 

The following table provides the components of the Company’s amortized cost basis in loans at March 31, 2023:

 

                  

Other

                 
  

1-4 Family

  

Home Equity

      

1-4 Family

  

Construction,

                 
  

Residential

  

and Second

  

Multifamily

  

Residential

  

Development

  

Commercial

  

Commercial

  

Other

     
  

Mortgage

  

Mortgage

  

Residential

  

Construction

  

and Land

  

Real Estate

  

Business

  

Consumer

  

Total

 
  

(In thousands)

 

Amortized Cost Basis in Loans:

                                 

Principal loan balance

 $122,675  $57,130  $39,656  $19,071  $49,901  $161,968  $67,228  $54,053  $571,682 
                                     

Net deferred loan origination fees and costs

  127   1,210   (14)  -   (3)  (91)  (12)  -   1,217 
                                     

Amortized cost basis in loans

 $122,802  $58,340  $39,642  $19,071  $49,898  $161,877  $67,216  $54,053  $572,899 

 

 

 

 

An analysis of the changes in the ACL on loans for the three months ended March 31, 2023 is as follows:

 

                  

Other

                 
  

1-4 Family

  

Home Equity

      

1-4 Family

  

Construction,

                 
  

Residential

  

and Second

  

Multifamily

  

Residential

  

Development

  

Commercial

  

Commercial

  

Other

     
  

Mortgage

  

Mortgage

  

Residential

  

Construction

  

and Land

  

Real Estate

  

Business

  

Consumer

  

Total

 
  

(In thousands)

 

ACL on Loans:

                                    
                                     

Beginning balance, prior to adoption of ASC 326

 $1,036  $531  $346  $206  $587  $2,029  $1,156  $881  $6,772 

Impact of adopting ASC 326

  423   (26)  (3)  (9)  13   (130)  (142)  435   561 

Provision for credit losses

  (43)  (139)  38   (10)  (111)  291   220   (53)  193 

Charge-offs

  (2)  -   -   -   -   -   (155)  (118)  (275)

Recoveries

  -   -   -   -   -   -   5   67   72 
                                     

Ending balance

 $1,414  $366  $381  $187  $489  $2,190  $1,084  $1,212  $7,323 

 

Accrued interest on loans of $1.9 million at March 31, 2023, is included in accrued interest receivable on the consolidated balance sheets and is excluded from the estimate of credit losses.

 

 

 

Collateral dependent loans are loans for which the repayment is expected to be provided substantially through the operation or sale of the collateral and the borrower is experiencing financial difficulty. There have been no significant changes to the types of collateral securing the Company’s collateral dependent loans. The following table presents the amortized cost basis of, and ACL allocation to, individually evaluated collateral-dependent loans by class of loans as of March 31, 2023:

 

  

Real

          

ACL

 
  

Estate

  

Other

  

Total

  

Allocation

 
                 

1-4 Family Residential Mortgage

 $1,062  $-  $1,062  $12 

Home Equity and Second Mortgage

  344   -   344   2 

Multifamily Residential

  -   -   -   - 

1-4 Family Residential Construction

  -   -   -   - 

Other Construction, Development and Land

  52   -   52   - 

Commercial Real Estate

  1,128   -   1,128   - 

Commercial Business

  -   162   162   - 

Other Consumer

  -   -   -   - 
  $2,586  $162  $2,748  $14 

 

 

 

Nonperforming loans consists of nonaccrual loans and loans over 90 days past due and still accruing interest. The following table presents the amortized cost basis of loans on nonaccrual status and loans past due over 89 days still accruing as of March 31, 2023:

 

          

Loans 90+ Days

  

Total

 
  

Nonaccrual Loans

  

Total

  

Past Due

  

Nonperforming

 
  

with No ACL (1)

  

Nonaccrual

  

Still Accruing

  

Loans

 
  

(In thousands)

 
                 

1-4 Family Residential Mortgage

 $766  $804  $-  $804 

Home Equity and Second Mortgage

  274   344   -   344 

Multifamily Residential

  -   -   -   - 

1-4 Family Residential Construction

  -   -   -   - 

Other Construction, Development and Land

  52   52   -   52 

Commercial Real Estate

  33   33   -   33 

Commercial Business

  -   27   -   27 

Other Consumer

  -   -   -   - 
                 

Total

 $1,125  $1,260  $-  $1,260 

 

(1) Includes nonaccrual loans with no ACL and are also included in Total Nonaccrual loans of $1,260.

 

No interest income was recognized on nonaccrual loans during the three months ended March 31, 2023.

 

The following table presents the aging of the amortized cost basis in loans at March 31, 2023:

 

 

  

30-59 Days

  

60-89 Days

  

90 Days or More

  

Total

      

Total

 
  

Past Due

  

Past Due

  

Past Due

  

Past Due

  

Current

  

Loans

 
  

(In thousands)

 
                         

1-4 Family Residential Mortgage

 $2,114  $-  $384  $2,498  $120,304  $122,802 

Home Equity and Second Mortgage

  638   -   70   708   57,632   58,340 

Multifamily Residential

  -   -   -   -   39,642   39,642 

1-4 Family Residential Construction

  -   -   -   -   19,071   19,071 

Other Construction, Development and Land

  50   -   52   102   49,796   49,898 

Commercial Real Estate

  58   -   -   58   161,819   161,877 

Commercial Business

  14   200   -   214   67,002   67,216 

Other Consumer

  213   48   -   261   53,792   54,053 
                         

Total

 $3,087  $248  $506  $3,841  $569,058  $572,899 

 

 

Occasionally, the Company modifies loans to borrowers in financial distress. During the three months ended March 31, 2023, no material loans to borrowers experiencing financial distress were modified. There were no loans to borrowers experiencing financial distress that were modified during the previous 12 months and which subsequently defaulted during the three months ended March 31, 2023. There were no unfunded commitments associated with loans modified for borrowers experiencing financial distress as of March 31, 2023 and December 31, 2022.

 

There were no TDRs that were restructured during the three months ended March 31, 2022. There were no principal charge-offs recorded as a result of TDRs and there was no specific allowance for loan losses related to TDRs modified during the three months ended March 31, 2022. There were no TDRs modified within the previous 12 months for which there was a subsequent payment default during the three months ended March 31, 2022.

 

Credit Quality Indicators

 

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, public information, historical payment experience, credit documentation, and current economic trends, among other factors. The Company classifies loans based on credit risk at least quarterly. The Company uses the following regulatory definitions for risk ratings:

 

Special Mention: Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.

 

Substandard: Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

 

Doubtful: Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

 

Loss: Loans classified as loss are considered uncollectible and of such little value that their continuance on the institution’s books as an asset is not warranted.

 

Loans not meeting the criteria above that are analyzed individually as part of the described process are considered to be pass rated loans.

 

 

Based on the most recent analysis performed, the risk category of loans by class of loans is as follows:

 

  

Term Loans Amortized Cost Basis by Origination Year

         
  

2023

  

2022

  

2021

  

2020

  

2019

  

Prior

  

Revolving

  

Total

 
  

(In thousands)

 

1-4 Family Residential Mortgage

                                

Pass

 $9,390  $34,819  $30,244  $7,916  $10,734  $28,638  $-  $121,741 

Special Mention

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   257   -   257 

Doubtful

  -   19   175   -   -   610   -   804 
  $9,390  $34,838  $30,419  $7,916  $10,734  $29,505  $-  $122,802 
                                 

Current period gross write-offs

 $-  $-  $2  $-  $-  $-  $-  $2 
                                 

Home Equity and Second Mortgage

                                

Pass

 $751  $5,111  $593  $273  $255  $518  $50,495  $57,996 

Special Mention

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   -   - 

Doubtful

  -   -   -   -   274   -   70   344 
  $751  $5,111  $593  $273  $529  $518  $50,565  $58,340 
                                 

Current period gross write-offs

 $-  $-  $-  $-  $-  $-  $-  $- 

 

 

 

  

Term Loans Amortized Cost Basis by Origination Year

         
  

2023

  

2022

  

2021

  

2020

  

2019

  

Prior

  

Revolving

  

Total

 
  

(In thousands)

 

Multifamily Residential

                                

Pass

 $1,557  $10,726  $9,940  $8,134  $4,469  $4,816  $-  $39,642 

Special Mention

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   -   - 

Doubtful

  -   -   -   -   -   -   -   - 
  $1,557  $10,726  $9,940  $8,134  $4,469  $4,816  $-  $39,642 
                                 

Current period gross write-offs

 $-  $-  $-  $-  $-  $-  $-  $- 
                                 

1-4 Family Residential Construction

                                

Pass

 $2,306  $12,362  $3,082  $-  $-  $1,321  $-  $19,071 

Special Mention

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   -   - 

Doubtful

  -   -   -   -   -   -   -   - 
  $2,306  $12,362  $3,082  $-  $-  $1,321  $-  $19,071 
                                 

Current period gross write-offs

 $-  $-  $-  $-  $-  $-  $-  $- 

 

 

 

 

  

Term Loans Amortized Cost Basis by Origination Year

         
  

2023

  

2022

  

2021

  

2020

  

2019

  

Prior

  

Revolving

  

Total

 
  

(In thousands)

 

Other Construction, Development and Land

                                

Pass

 $3,580  $26,348  $11,714  $2,954  $1,325  $3,875  $-  $49,796 

Special Mention

  -   -   -   -   -   50   -   50 

Substandard

  -   -   -   -   -   -   -   - 

Doubtful

  -   -   -   -   -   52   -   52 
  $3,580  $26,348  $11,714  $2,954  $1,325  $3,977  $-  $49,898 
                                 

Current period gross write-offs

 $-  $-  $-  $-  $-  $-  $-  $- 
                                 

Commercial Real Estate

                                

Pass

 $3,272  $40,200  $27,946  $22,097  $19,413  $44,777  $2,294  $159,999 

Special Mention

  -   -   -   179   427   65   79   750 

Substandard

  -   -   -   237   -   858   -   1,095 

Doubtful

  -   -   -   -   -   33   -   33 
  $3,272  $40,200  $27,946  $22,513  $19,840  $45,733  $2,373  $161,877 
                                 

Current period gross write-offs

 $-  $-  $-  $-  $-  $-  $-  $- 

 

 

 

  

Term Loans Amortized Cost Basis by Origination Year

         
  

2023

  

2022

  

2021

  

2020

  

2019

  

Prior

  

Revolving

  

Total

 
  

(In thousands)

 

Commercial Business

                                

Pass

 $5,459  $17,812  $13,160  $6,586  $6,735  $4,340  $12,672  $66,764 

Special Mention

  -   31   22   -   168   4   38   263 

Substandard

  -   -   -   -   48   -   114   162 

Doubtful

  -   -   -   27   -   -   -   27 
  $5,459  $17,843  $13,182  $6,613  $6,951  $4,344  $12,824  $67,216 
                                 

Current period gross write-offs

 $-  $155  $-  $-  $-  $-  $-  $155 
                                 

Other Consumer

                                

Pass

 $6,502  $20,535  $11,963  $4,649  $2,136  $6,146  $2,068  $53,999 

Special Mention

  -   -   -   -   -   -   -   - 

Substandard

  -   -   -   -   -   -   54   54 

Doubtful

  -   -   -   -   -   -   -   - 
  $6,502  $20,535  $11,963  $4,649  $2,136  $6,146  $2,122  $54,053 
                                 

Current period gross write-offs

 $-  $18  $23  $10  $6  $32  $29  $118 
                                 

Total Loans

                                

Pass

 $32,817  $167,913  $108,642  $52,609  $45,067  $94,431  $67,529  $569,008 

Special Mention

  -   31   22   179   595   119   117   1,063 

Substandard

  -   -   -   237   48   1,115   168   1,568 

Doubtful

  -   19   175   27   274   695   70   1,260 
  $32,817  $167,963  $108,839  $53,052  $45,984  $96,360  $67,884  $572,899 
                                 

Current period gross write-offs

 $-  $173  $25  $10  $6  $32  $29  $275 

 

 

 

Allowance for Loan Losses

 

Prior to the adoption of ASC 326 on January 1, 2023, the Company calculated the allowance for loan losses using the incurred loss methodology. The following tables are disclosures related to the allowance for loan losses in prior periods.

 

The following table provides the components of the Company’s recorded investment in loans at March 31, 2022:

 

                      

Home Equity

         
  

Residential

          

Commercial

  

Commercial

  

and Second

  

Other

     
  

Real Estate

  

Land

  

Construction

  

Real Estate

  

Business

  

Mortgage

  

Consumer

  

Total

 
  

(In thousands)

 

Recorded Investment in Loans:

                                

Principal loan balance

 $137,762  $19,489  $31,702  $148,492  $58,031  $55,893  $59,670  $511,039 
                                 

Accrued interest receivable

  468   103   74   300   163   166   199   1,473 
                                 

Net deferred loan origination fees and costs

  99   13   (11)  (72)  (21)  1,148   -   1,156 
                                 

Recorded investment in loans

 $138,329  $19,605  $31,765  $148,720  $58,173  $57,207  $59,869  $513,668 
                                 
                                 

Recorded Investment in Loans as Evaluated for Impairment:

                     

Individually evaluated for impairment

 $824  $102  $-  $599  $167  $287  $-  $1,979 

Collectively evaluated for impairment

  137,236   19,503   31,765   148,113   58,006   56,920   59,869   511,412 

Acquired with deteriorated credit quality

  269   -   -   8   -   -   -   277 
                                 

Ending balance

 $138,329  $19,605  $31,765  $148,720  $58,173  $57,207  $59,869  $513,668 

 

 

 

The following table provides the components of the Company’s recorded investment in loans at December 31, 2022:

 

                      

Home Equity

         
  

Residential

          

Commercial

  

Commercial

  

and Second

  

Other

     
  

Real Estate

  

Land

  

Construction

  

Real Estate

  

Business

  

Mortgage

  

Consumer

  

Total

 
  

(In thousands)

 

Recorded Investment in Loans:

                                

Principal loan balance

 $155,334  $21,860  $42,271  $161,425  $60,817  $57,781  $64,029  $563,517 
                                 

Accrued interest receivable

  493   123   105   343   170   348   236   1,818 
                                 

Net deferred loan origination fees and costs

  111   14   (12)  (93)  (11)  1,204   -   1,213 
                                 

Recorded investment in loans

 $155,938  $21,997  $42,364  $161,675  $60,976  $59,333  $64,265  $566,548 
                                 
                                 

Recorded Investment in Loans as Evaluated for Impairment:

                     

Individually evaluated for impairment

 $854  $51  $-  $463  $195  $372  $-  $1,935 

Collectively evaluated for impairment

  154,798   21,946   42,364   161,212   60,781   58,961   64,265   564,327 

Acquired with deteriorated credit quality

  286   -   -   -   -   -   -   286 
                                 

Ending balance

 $155,938  $21,997  $42,364  $161,675  $60,976  $59,333  $64,265  $566,548 

 

 

 

 

An analysis of the allowance for loan losses as of March 31, 2022 is as follows:

 

                      

Home Equity

         
  

Residential

          

Commercial

  

Commercial

  

and Second

  

Other

     
  

Real Estate

  

Land

  

Construction

  

Real Estate

  

Business

  

Mortgage

  

Consumer

  

Total

 
  

(In thousands)

 

Ending allowance balance attributable to loans:

                         
                                 

Individually evaluated for impairment

 $1  $-  $-  $-  $-  $5  $-  $6 

Collectively evaluated for impairment

  1,196   235   387   1,927   994   512   957   6,208 

Acquired with deteriorated credit quality

  31   -   -   -   -   -   -   31 
                                 

Ending balance

 $1,228  $235  $387  $1,927  $994  $517  $957  $6,245 

 

An analysis of the allowance for loan losses as of December 31, 2022 is as follows:

 

                      

Home Equity

         
  

Residential

          

Commercial

  

Commercial

  

and Second

  

Other

     
  

Real Estate

  

Land

  

Construction

  

Real Estate

  

Business

  

Mortgage

  

Consumer

  

Total

 
  

(In thousands)

 

Ending allowance balance attributable to loans:

                         
                                 

Individually evaluated for impairment

 $-  $-  $-  $-  $155  $-  $-  $155 

Collectively evaluated for impairment

  1,383   265   526   2,031   891   530   991   6,617 

Acquired with deteriorated credit quality

  -   -   -   -   -   -   -   - 
                                 

Ending balance

 $1,383  $265  $526  $2,031  $1,046  $530  $991  $6,772 

 

 

An analysis of the changes in the allowance for loan losses for the three months ended March 31, 2022 is as follows:

 

                      

Home Equity

         
  

Residential

          

Commercial

  

Commercial

  

and Second

  

Other

     
  

Real Estate

  

Land

  

Construction

  

Real Estate

  

Business

  

Mortgage

  

Consumer

  

Total

 
  

(In thousands)

 

Allowance for loan losses:

                                
                                 

Beginning balance

 $1,174  $234  $403  $1,884  $873  $527  $988  $6,083 

Provisions for loan losses

  49   1   (16)  43   121   (10)  (13)  175 

Charge-offs

  -   -   -   -   -   -   (74)  (74)

Recoveries

  5   -   -   -   -   -   56   61 
                                 

Ending balance

 $1,228  $235  $387  $1,927  $994  $517  $957  $6,245 

 

At March 31, 2022 and December 31, 2022, management applied qualitative factor adjustments to each portfolio segment as they determined that the historical loss experience was not indicative of the level of risk in the remaining balance of those portfolio segments. As part of their analysis of qualitative factors, management considers the changes and trends in the following: Peer Data, Underwriting Standards, Economic Conditions, Past Due Loans, Collateral and Other Internal and External Factors.

 

 

The following table summarizes the Company’s impaired loans as of March 31, 2022 and for the three months ended March 31, 2022. The Company did not recognize any interest income on impaired loans using the cash receipts method of accounting for the three month period ended March 31, 2022:

 

  

At March 31, 2022

  

Three Months Ended March 31, 2022

 
      

Unpaid

      

Average

  

Interest

 
  

Recorded

  

Principal

  

Related

  

Recorded

  

Income

 
  

Investment

  

Balance

  

Allowance

  

Investment

  

Recognized

 
  

(In thousands)

 

Loans with no related allowance recorded:

                 

Residential

 $796  $926  $-  $915  $5 

Land

  102   104   -   102   - 

Construction

  -   -   -   -   - 

Commercial real estate

  599   616   -   651   6 

Commercial business

  167   166   -   171   2 

Home equity and second mortgage

  -   -   -   8   - 

Other consumer

  -   -   -   -   - 
   1,664   1,812   -   1,847   13 

Loans with an allowance recorded:

                    

Residential

  28   28   1   14   - 

Land

  -   -   -   -   - 

Construction

  -   -   -   -   - 

Commercial real estate

  -   -   -   -   - 

Commercial business

  -   -   -   -   - 

Home equity and second mortgage

  287   297   5   288   - 

Other consumer

  -   -   -   -   - 
   315   325   6   302   - 

Total:

                    

Residential

  824   954   1   929   5 

Land

  102   104   -   102   - 

Construction

  -   -   -   -   - 

Commercial real estate

  599   616   -   651   6 

Commercial business

  167   166   -   171   2 

Home equity and second mortgage

  287   297   5   296   - 

Other consumer

  -   -   -   -   - 
  $1,979  $2,137  $6  $2,149  $13 

 

 

 

The following table summarizes the Company’s impaired loans as of December 31, 2022:

 

      

Unpaid

     
  

Recorded

  

Principal

  

Related

 
  

Investment

  

Balance

  

Allowance

 
  

(In thousands)

 

Loans with no related allowance recorded:

         

Residential

 $854  $996  $- 

Land

  51   51   - 

Construction

  -   -   - 

Commercial real estate

  463   484   - 

Commercial business

  40   40   - 

Home equity and second mortgage

  372   389   - 

Other consumer

  -   -   - 
             
  $1,780  $1,960  $- 
             

Loans with an allowance recorded:

            

Residential

 $-  $-  $- 

Land

  -   -   - 

Construction

  -   -   - 

Commercial real estate

  -   -   - 

Commercial business

  155   155   155 

Home equity and second mortgage

  -   -   - 

Other consumer

  -   -   - 
             
  $155  $155  $155 
             

Total:

            

Residential

 $854  $996  $- 

Land

  51   51   - 

Construction

  -   -   - 

Commercial real estate

  463   484   - 

Commercial business

  195   195   155 

Home equity and second mortgage

  372   389   - 

Other consumer

  -   -   - 
             
  $1,935  $2,115  $155 

 

 

 

 

The following table presents the recorded investment in nonperforming loans at December 31, 2022:

 

  

December 31, 2022

 
      

Loans 90+ Days

  

Total

 
  

Nonaccrual

  

Past Due

  

Nonperforming

 
  

Loans

  

Still Accruing

  

Loans

 
  

(In thousands)

 
             

Residential

 $744  $83  $827 

Land

  51   -   51 

Construction

  -   -   - 

Commercial real estate

  81   -   81 

Commercial business

  155   -   155 

Home equity and second mortgage

  372   -   372 

Other consumer

  -   4   4 
             

Total

 $1,403  $87  $1,490 

 

The following table presents the aging of the recorded investment in loans at December 31, 2022:

 

                      

Purchased

     
  

30-59 Days

  

60-89 Days

  

90 Days or More

  

Total

      

Credit

  

Total

 
  

Past Due

  

Past Due

  

Past Due

  

Past Due

  

Current

  

Impaired Loans

  

Loans

 
  

(In thousands)

 
                             

Residential

 $2,229  $226  $543  $2,998  $152,654  $286  $155,938 

Land

  119   -   51   170   21,827   -   21,997 

Construction

  -   -   -   -   42,364   -   42,364 

Commercial real estate

  -   -   -   -   161,675   -   161,675 

Commercial business

  -   -   155   155   60,821   -   60,976 

Home equity and second mortgage

  206   278   93   577   58,756   -   59,333 

Other consumer

  211   72   4   287   63,978   -   64,265 
                             

Total

 $2,765  $576  $846  $4,187  $562,075  $286  $566,548 

 

 

 

 

 

The following table presents the recorded investment in loans by risk category as of December 31, 2022:

 

                      

Home Equity

         
  

Residential

          

Commercial

  

Commercial

  

and Second

  

Other

     
  

Real Estate

  

Land

  

Construction

  

Real Estate

  

Business

  

Mortgage

  

Consumer

  

Total

 
  

(In thousands)

 
                                 

Pass

 $154,429  $21,827  $42,364  $159,842  $60,261  $58,937  $64,149  $561,809 

Special Mention

  -   60   -   679   388   -   116   1,243 

Substandard

  765   59   -   1,073   172   24   -   2,093 

Doubtful

  744   51   -   81   155   372   -   1,403 

Loss

  -   -   -   -   -   -   -   - 
                                 

Total

 $155,938  $21,997  $42,364  $161,675  $60,976  $59,333  $64,265  $566,548 

 

 

 

Purchased Credit Deteriorated (PCD) Loans

 

The Company has purchased groups of loans, some of which have experienced more than insignificant credit deterioration since origination. An ACL for PCD loans is determined using the same methodology as other loans held for investment. Upon adoption of ASC 326, the Company elected to maintain pools of loans that were previously accounted for as purchased credit impairment (“PCI”) loans under ASC 310-30 and will continue to account for these pools as a unit of account. Loans are only removed from the existing pools if they are written off, paid off or sold. Upon adoption of ASC 326, the ACL was determined for each pool and added to the pool’s carrying amount to establish a new amortized cost basis. The difference between the unpaid principal balance of the pool and the new amortized cost basis will be amortized into interest income over the remaining life of the pool. Changes to the ACL after adoption are recorded through the provision for credit losses. The carrying amount of PCD loans at March 31, 2023 and December 31, 2022 was $242,000 and $244,000, respectively. There was no ACL related to PCD loans at March 31, 2023 and December 31, 2022.

 

ACL on Off-Balance-Sheet Credit Exposures

 

The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life. The Company recorded an ACL for unfunded commitments of $131,000 in conjunction with the Company’s adoption of ASU 2016-13 on January 1, 2023. The ACL for off-balance-sheet credit exposures is presented in accrued expenses and other liabilities on the consolidated balance sheets. Changes in the ACL for off-balance-sheet credit exposures are reflected in the provision for credit losses on the consolidated statements of income. There were no changes to the ACL for off-balance-sheet credit exposures during the three months ended March 31, 2023.