XML 49 R36.htm IDEA: XBRL DOCUMENT v3.22.0.1
Loans And Leases (Tables)
12 Months Ended
Dec. 31, 2021
Loans And Leases [Abstract]  
Recorded Investment In Loans By Portfolio Segment December 31, 2021 December 31, 2020Commercial (1)$ 336,881 $ 338,286Real estate: Single-family residential 346,797 147,860Multi-family residential 76,785 45,375Commercial 359,562 277,028Construction 83,360 80,426Consumer: Home equity lines of credit 24,228 20,962Other 2,044 2,429Subtotal 1,229,657 912,366Less: ALLL (15,508) (17,022)Loans and Leases, net$ 1,214,149 $ 895,344 (1)Includes $23,157 and $4,133 of commercial leases at December 31, 2021 and December 31, 2020, respectively.
Activity In ALLL By Portfolio Segment December 31, 2021 Real Estate Consumer Commercial Single-family Multi-family Commercial Construction Home Equity lines of credit Other TotalBeginning balance$ 3,426 $ 1,299 $ 467 $ 9,184 $ 2,254 $ 276 $ 116 $ 17,022Addition to (reduction in)‎provision for loan losses 645 2,040 360 (4,150) (510) (25) 40 (1,600)Charge-offs -   (17) -   -   -   -   -   (17)Recoveries 56 26 -   -   -   21 -   103Ending balance$ 4,127 $ 3,348 $ 827 $ 5,034 $ 1,744 $ 272 $ 156 $ 15,508 December 31, 2020 Real Estate Consumer Commercial Single-family Multi-family Commercial Construction Home Equity lines of credit Other TotalBeginning balance$ 2,054 $ 948 $ 447 $ 2,604 $ 759 $ 265 $ 61 $ 7,138Addition to (reduction in)‎provision for loan losses 2,005 745 20 6,580 1,495 15 55 10,915Charge-offs (648) (425) -   -   -   (21) -   (1,094)Recoveries 15 31 -   -   -   17 -   63Ending balance$ 3,426 $ 1,299 $ 467 $ 9,184 $ 2,254 $ 276 $ 116 $ 17,022
Balance In ALLL And Recorded Investment In Loans By Portfolio Segment And Based On Impairment Method ‎ December 31, 2019 Real Estate Consumer Commercial Single-family Multi-family Commercial Construction Home Equity lines of credit Other TotalBeginning balance$ 1,819 $ 1,061 $ 612 $ 2,274 $ 739 $ 410 $ 97 $ 7,012Addition to (reduction in)‎provision for loan losses 235 (120) (165) 225 20 (195) -   -  Charge-offs -   -   -   -   -   -   (36) (36)Recoveries -   7 -   105 -   50 -   162Ending balance$ 2,054 $ 948 $ 447 $ 2,604 $ 759 $ 265 $ 61 $ 7,138 The following table presents the balance in the ALLL and the recorded investment in loans and leases by portfolio segment and based on impairment method as of December 31, 2021: Real Estate Consumer Commercial Single-‎family Multi-‎family Commercial Construction Home Equity‎lines of credit Other Total ALLL: Ending allowance balance attributable to loans: Individually evaluated for impairment $ -   $ -   $ -   $ 20  $ -   $ -   $ -   $ 20  Collectively evaluated for impairment 4,127  3,348  827  5,014  1,744  272  156  15,488  Total ending allowance balance $ 4,127  $ 3,348  $ 827  $ 5,034  $ 1,744  $ 272  $ 156  $ 15,508  Loans: Individually evaluated for impairment $ 221  $ 99  $ -   $ 2,658  $ -   $ -   $ -   $ 2,978  Collectively evaluated for impairment 336,660  346,698  76,785  356,904  83,360  24,228  2,044  1,226,679  Total ending loan balance $ 336,881  $ 346,797  $ 76,785  $ 359,562  $ 83,360  $ 24,228  $ 2,044  $ 1,229,657  The following table presents the balance in the ALLL and the recorded investment in loans and leases by portfolio segment and based on impairment method as of December 31, 2020: Real Estate Consumer Commercial Single-‎family Multi-‎family Commercial Construction Home Equity‎lines of credit Other TotalALLL: Ending allowance balance attributable to loans: Individually evaluated for impairment $ -   $ -   $ -   $ 23 $ -   $ -   $ -   $ 23Collectively evaluated for impairment 3,426 1,299 467 9,161 2,254 276 116 16,999Total ending allowance balance $ 3,426 $ 1,299 $ 467 $ 9,184 $ 2,254 $ 276 $ 116 $ 17,022 Loans: Individually evaluated for impairment 268 $ 104 $ -   $ 2,718 $ -   $ -   $ -   $ 3,090Collectively evaluated for impairment 338,018 147,756 45,375 274,310 80,426 20,962 2,429 909,276Total ending loan balance $ 338,286 $ 147,860 $ 45,375 $ 277,028 $ 80,426 $ 20,962 $ 2,429 $ 912,366
Individually Evaluated For Impairment By Class Of Loans At or for the year ended December 31, 2021: Unpaid Principal Balance Recorded Investment ALLL Allocated Average Recorded Investment Interest Income RecognizedWith no related allowance recorded: Real estate: Commercial: Owner occupied$ -   $ -   $ -   $ -   $ -  Total with no allowance recorded -   -   -   -   -   With an allowance recorded: Commercial (1) 485  221  -   241  9 Real estate: Single-family residential (1) 99  99  -   101  6 Commercial: Non-owner occupied 2,658  2,658  20  2,688  150 Total with an allowance recorded 3,242  2,978  20  3,030  165 Total$ 3,242  $ 2,978  $ 20  $ 3,030  $ 165  (1)Allowance recorded is less than $1 resulting in rounding to zero At or for the year ended December 31, 2020: Unpaid Principal Balance Recorded Investment ALLL Allocated Average Recorded Investment Interest Income RecognizedWith no related allowance recorded: Real estate: Commercial: Owner occupied$ -   $ -   $ -   $ -   $ -  Total with no allowance recorded -   -   -   -   -   With an allowance recorded: Commercial (1) 533  268  -   489  10 Real estate: Single-family residential (1) 104  104  -   106  4 Commercial: Non-owner occupied 2,718  2,718  23  2,728  150 Total with an allowance recorded 3,355  3,090  23  3,323  164 Total$ 3,355  $ 3,090  $ 23  $ 3,323  $ 164  (1)Allowance recorded is less than $1 resulting in rounding to zero‎ At or for the year ended December 31, 2019: Unpaid Principal Balance Recorded Investment ALLL Allocated Average Recorded Investment Interest Income RecognizedWith no related allowance recorded: Real estate: Commercial: Owner occupied$ -   $ -   $ -   $ 111  $ 6 Total with no allowance recorded -   -   -   111  6  With an allowance recorded: Commercial 85  85  1  92  -  Real estate: Single-family residential 107  107  1  108  6 Multi-family residential -   -   -   -   -  Commercial: Non-owner occupied 4,420  4,420  33  4,194  154 Total with an allowance recorded 4,612  4,612  35  4,394  160 Total$ 4,612  $ 4,612  $ 35  $ 4,505  $ 166 
Recorded Investment In Nonaccrual Loans By Class Of Loans 2021 2020Loans past due over 90 days still on accrual$ -   $ -  Nonaccrual loans: Commercial 147 190Real estate: Single-family residential 656 421Commercial: Consumer: Home equity lines of credit: Originated for portfolio 153 12Purchased for portfolio 41 72Total nonaccrual 997 695Total nonperforming loans$ 997 $ 695
Aging Of Recorded Investment In Past Due Loans By Class Of Loans The following table presents the aging of the recorded investment in past due loans and leases by class of loans as of December 31, 2021: 30 - 59 Days Past Due 60 - 89 Days Past Due Greater than 90 Days Past Due Total Past Due Loans Not Past Due Nonaccrual Loans Not > 90 days Past DueCommercial$ -   $ -   $ -   $ -   $ 336,881 $ 147Real estate: Single-family residential 2,144 652 563 3,359 343,438 93Multi-family residential -   -   -   -   76,785 -  Commercial: Non-owner occupied -   -   -   -   185,130 -  Owner occupied -   -   -   -   134,352 -  Land -   -   -   -   40,080 -  Construction -   -   -   -   83,360 -  Consumer: Home equity lines of credit: Originated for portfolio 2 -   153 155 23,909 -  Purchased for portfolio -   -   41 41 123 -  Other -   -   -   -   2,044 -  Total$ 2,146 $ 652 $ 757 $ 3,555 $ 1,226,102 $ 240 The following table presents the aging of the recorded investment in past due loans and leases by class of loans as of December 31, 2020: 30 - 59 Days Past Due 60 - 89 Days Past Due Greater than 90 Days Past Due Total Past Due Loans Not Past Due Nonaccrual Loans Not > 90 days Past DueCommercial$ -   $ -   $ -   $ -   $ 338,286 $ 190Real estate: Single-family residential 1,747 -   315 2,062 145,798 106Multi-family residential -   -   -   -   45,375 -  Commercial: Non-owner occupied -   78 -   78 159,835 -  Owner occupied -   -   -   -   90,049 -  Land -   -   -   -   27,066 -  Construction -   -   -   -   80,426 -  Consumer: Home equity lines of credit: Originated for portfolio -   -   -   -   20,773 12Purchased for portfolio -   -   46 46 143 26Other -   -   -   -   2,429 -  Total$ 1,747 $ 78 $ 361 $ 2,186 $ 910,180 $ 334
Nonaccrual Loans As Troubled Debt Restructuring 2021 2020Commercial$ 147 $ 190Total$ 147 $ 190
Recorded Investment In Loans By Risk Category And Class Of Loans The recorded investment in loans and leases by risk category and by class of loans as of December 31, 2021 and based on the most recent analysis performed follows. Not Rated Pass Special Mention Substandard Doubtful TotalCommercial$ -   $ 336,660 $ -   $ 74 $ 147 $ 336,881Real estate: Single-family residential 346,141 -   -   656 -   346,797 Multi-family residential -   76,785 -   -   -   76,785 Commercial: Non-owner occupied -   182,472 -   2,658 -   185,130 Owner occupied -   132,470 1,882 -   -   134,352 Land -   40,080 -   -   -   40,080 Construction -   82,825 535 -   -   83,360Consumer: Home equity lines of credit: Originated for portfolio 23,911 -   -   153 -   24,064 Purchased for portfolio 123 -   -   41 -   164 Other 2,044 -   -   -   -   2,044 $ 372,219 $ 851,292 $ 2,417 $ 3,582 $ 147 $ 1,229,657 The recorded investment in loans and leases by risk category and class of loans as of December 31, 2020 follows. Not Rated Pass Special Mention Substandard Doubtful TotalCommercial$ 1 $ 337,110 $ 664 $ 321 $ 190 $ 338,286Real estate: Single-family residential 147,439 -   -   421 -   147,860 Multi-family residential -   45,249 -   126 -   45,375 Commercial: Non-owner occupied 57 150,084 7,054 2,718 -   159,913 Owner occupied -   87,636 1,537 876 -   90,049 Land -   27,066 -   -   -   27,066 Construction -   80,247 179 -   -   80,426Consumer: Home equity lines of credit: Originated for portfolio 20,746 -   -   27 -   20,773 Purchased for portfolio 118 -   -   71 -   189 Other 2,429 -   -   -   -   2,429 $ 170,790 $ 727,392 $ 9,434 $ 4,560 $ 190 $ 912,366
Components Of Net Investment In Direct Financing Leases December 31, 2021 December 31, 2020Total minimum lease payments to be received$ 25,488 $ 4,459Less: unearned income (2,385) (326)Plus: Indirect initial costs 54 -Net investment in direct financing leases$ 23,157 $ 4,133
Summary Of Future Minimum Lease Payments Receivable 2022 6,3032023 6,1862024 5,7802025 4,8442026 2,101Thereafter 274 $ 25,488