Maryland | 001-38671 | 52-2083046 |
(State or other jurisdiction of incorporation or organization) | (Commission file number) | (IRS Employer Identification No.) |
£ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
£ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
£ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
£ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Exhibit No. | Description |
99.1 | Press Release, dated February 8, 2019, with respect to the Registrant's unaudited financial results for the fourth quarter and year-ended December 31, 2018. |
CAPITAL BANCORP, INC. | |
By: /s/ Alan W. Jackson | |
Name: Alan W. Jackson | |
Title: Chief Financial Officer |
• | During the fourth quarter of 2018, the underwriters of the Company’s initial public offering that closed on September 28, 2018, purchased an additional 334,310 shares of the Company’s common stock for approximately $3.9 million in connection with the exercise in full of their option to purchase additional shares. The Company issued and sold an aggregate of 1,834,310 shares of its common stock in the offering, raising approximately $21.4 million of primary capital to support growth. |
• | Net income increased to $3.5 million for fourth quarter of 2018 compared to a net loss of $644 thousand for the fourth quarter of 2017. |
• | Book value per share increased 20.7% to $8.38 at December 31, 2018 from $6.94 at December 31, 2017, driven by earnings growth of the Company and the impact of the initial public offering of common stock. |
• | In the fourth quarter, total loans increased $44.9 million or 4.7% to $1.0 billion at December 31, 2018, compared to $955.4 million at September 30, 2018. Total loans increased $112.8 million or 12.7% from $887.4 million at December 31, 2017. |
• | In the fourth quarter, total deposits increased 4.8% to $955.2 million at December 31, 2018, compared to $911.1 million at September 30, 2018, and increased by $50.3 million from $904.9 million at December 31, 2017. |
• | For the twelve months ended December 31, 2018, average noninterest bearing deposits increased 22.8% to $215.8 million, compared to $175.7 million for the twelve months ended December 31, 2017. |
• | Net interest margin, for the three months ended December 31, 2018, increased 52 basis points to 5.46% compared to 4.94% for the three months ended December 31, 2017, primarily due to non-recurring foregone interest and fees on our credit card portfolio in the fourth quarter of 2017. Net interest margin decreased 10 basis points compared to the quarter ended September 30, 2018. |
• | Asset quality remained steady during 2018, as non-performing assets as a percentage of total assets totaled 0.44% at December 31, 2018 compared to 0.54% at December 31, 2017. For the quarter, net chargeoffs to average loans were 0.09%, down 2 bps from September 30, 2018. |
• | OpenSky®, the Bank's secured, digitally driven nationwide credit card platform, realized benefits of cost initiatives and scale to meaningfully lower its operating costs on a per open accounts basis. |
• | Church Street Mortgage, the Bank's residential mortgage banking arm, remained profitable for the quarter even as volumes fell from previous levels. During the quarter, the fintech digital mortgage platform was successfully launched. |
COMPARATIVE FINANCIAL HIGHLIGHTS (unaudited) | |||||||||||||||||||||
Quarter Ended | 4th Quarter | Twelve Months Ended | |||||||||||||||||||
December 31, | 2018 - 2017 | December 31, | 2018 - 2017 | ||||||||||||||||||
(in thousands except per share data) | 2018 | 2017 | % Change | 2018 | 2017 | % Change | |||||||||||||||
Earnings Summary | |||||||||||||||||||||
Interest income | $ | 18,238 | $ | 14,681 | 24.2 | % | $ | 69,127 | $ | 56,666 | 22.0 | % | |||||||||
Interest expense | 3,348 | 2,120 | 57.9 | % | 11,239 | 7,755 | 44.9 | % | |||||||||||||
Net interest income | 14,890 | 12,561 | 18.5 | % | 57,888 | 48,911 | 18.4 | % | |||||||||||||
Provision for loan losses | 500 | 785 | (36.3 | )% | 2,140 | 2,655 | (19.4 | )% | |||||||||||||
Noninterest income | 3,466 | 2,968 | 16.8 | % | 16,124 | 15,149 | 6.4 | % | |||||||||||||
Noninterest expense | 13,094 | 13,327 | (1.7 | )% | 54,123 | 47,306 | 14.4 | % | |||||||||||||
Income before income taxes | 4,762 | 1,417 | 236.1 | % | 17,749 | 14,099 | 25.9 | % | |||||||||||||
Income tax expense | 1,276 | 2,061 | (38.1 | )% | 4,982 | 6,990 | (28.7 | )% | |||||||||||||
Net income (loss) | $ | 3,486 | $ | (644 | ) | (641.3 | )% | $ | 12,767 | $ | 7,109 | 79.6 | % | ||||||||
Weighted average common shares - Basic(1) | 13,554 | 11,270 | 20.3 | % | 12,116 | 11,261 | 7.6 | % | |||||||||||||
Weighted average common shares - Diluted(1) | 13,866 | 11,626 | 19.3 | % | 12,462 | 11,428 | 9.0 | % | |||||||||||||
Earnings per common share - Basic(1) | $ | 0.26 | $ | (0.06 | ) | (533.3 | )% | $ | 1.05 | $ | 0.63 | 66.7 | % | ||||||||
Earnings per common share - Diluted(1) | $ | 0.25 | $ | (0.06 | ) | (516.7 | )% | $ | 1.02 | $ | 0.62 | 64.5 | % | ||||||||
Return on average assets | 1.27 | % | (0.25 | )% | (608.0 | )% | 1.22 | % | 1.17 | % | 4.3 | % | |||||||||
Return on average equity | 12.26 | % | (3.11 | )% | (494.2 | )% | 13.94 | % | 14.75 | % | (5.5 | )% |
Quarter Ended | 4th Quarter | Quarter Ended | ||||||||||||||||||||
December 31, | 2018 - 2017 | September 30, | June 30, | March 31, | ||||||||||||||||||
(in thousands except per share data) | 2018 | 2017 | % Change | 2018 | 2018 | 2018 | ||||||||||||||||
Balance Sheet Highlights | ||||||||||||||||||||||
Assets | $ | 1,105,058 | $ | 1,026,009 | 7.7 | % | $ | 1,072,905 | $ | 1,067,786 | $ | 1,017,613 | ||||||||||
Investment securities | 46,932 | 54,029 | (13.1 | )% | 48,067 | 49,799 | 51,706 | |||||||||||||||
Mortgage loans held for sale | 18,526 | 26,344 | (29.7 | )% | 21,373 | 21,370 | 17,353 | |||||||||||||||
Loans | 1,000,268 | 887,420 | 12.7 | % | 955,412 | 920,783 | 900,033 | |||||||||||||||
Allowance for loan losses | 11,308 | 10,033 | 12.7 | % | 10,892 | 10,447 | 10,157 | |||||||||||||||
Deposits | 955,240 | 904,899 | 5.6 | % | 911,116 | 938,364 | 897,153 | |||||||||||||||
Borrowings and repurchase agreements | 7,332 | 13,260 | (44.7 | )% | 28,239 | 14,445 | 12,071 | |||||||||||||||
Senior promissory note | — | 2,000 | (100.0 | )% | — | — | — | |||||||||||||||
Subordinated debentures | 15,393 | 15,361 | 0.2 | % | 15,386 | 15,378 | 15,369 | |||||||||||||||
Total stockholders' equity | 114,564 | 80,119 | 43.0 | % | 106,657 | 86,994 | 83,453 | |||||||||||||||
Tangible common equity | 114,564 | 80,119 | 43.0 | % | 106,657 | 86,994 | 83,453 | |||||||||||||||
Common shares outstanding | 13,672 | 11,537 | 18.5 | % | 13,191 | 11,661 | 11,595 | |||||||||||||||
Tangible book value per share | $ | 8.38 | $ | 6.94 | 20.7 | % | $ | 8.09 | $ | 7.46 | $ | 7.19 |
Consolidated Statements of Income (unaudited) | |||||||||||||||
Three Months Ended December 31, | Twelve Months Ended December 31, | ||||||||||||||
(in thousands except per share data) | 2018 | 2017 | 2018 | 2017 | |||||||||||
Interest income | |||||||||||||||
Loans, including fees | $ | 17,774 | $ | 14,214 | $ | 67,229 | $ | 54,996 | |||||||
Investment securities available for sale | 255 | 284 | 1,041 | 1,067 | |||||||||||
Federal funds sold and other | 209 | 183 | 857 | 602 | |||||||||||
Total interest income | 18,238 | 14,681 | 69,127 | 56,665 | |||||||||||
Interest expense | |||||||||||||||
Deposits | 2,916 | 1,802 | 9,792 | 6,434 | |||||||||||
Borrowed funds | 432 | 318 | 1,447 | 1,321 | |||||||||||
Total interest expense | 3,348 | 2,120 | 11,239 | 7,755 | |||||||||||
Net interest income | 14,890 | 12,561 | 57,888 | 48,910 | |||||||||||
Provision for loan losses | 500 | 785 | 2,140 | 2,655 | |||||||||||
Net interest income after provision for loan losses | 14,390 | 11,776 | 55,748 | 46,255 | |||||||||||
Noninterest income | |||||||||||||||
Service charges on deposits | 119 | 125 | 484 | 460 | |||||||||||
Credit card fees | 1,439 | (15 | ) | 6,048 | 4,014 | ||||||||||
Mortgage banking revenue | 2,097 | 2,799 | 9,477 | 10,377 | |||||||||||
Loss on sale of investment securities available for sale | — | — | (2 | ) | — | ||||||||||
Loss on sale of foreclosed real estate | (21 | ) | (52 | ) | (21 | ) | (52 | ) | |||||||
Loss on disposal of premises and equipment | (276 | ) | (77 | ) | (276 | ) | (77 | ) | |||||||
Other fees and charges | 108 | 187 | 414 | 427 | |||||||||||
Total noninterest income | 3,466 | 2,967 | 16,124 | 15,149 | |||||||||||
Noninterest expenses | |||||||||||||||
Salaries and employee benefits | 6,081 | 5,551 | 25,164 | 23,819 | |||||||||||
Occupancy and equipment | 1,078 | 1,052 | 4,319 | 3,829 | |||||||||||
Professional fees | 759 | 484 | 2,124 | 1,875 | |||||||||||
Data processing | 3,618 | 5,127 | 15,439 | 10,621 | |||||||||||
Advertising | 347 | 470 | 1,460 | 1,922 | |||||||||||
Loan processing | 266 | 285 | 1,077 | 1,409 | |||||||||||
Other real estate expenses, net | (10 | ) | (82 | ) | 28 | 19 | |||||||||
Other operating | 955 | 439 | 4,512 | 3,814 | |||||||||||
Total noninterest expenses | 13,094 | 13,326 | 54,123 | 47,308 | |||||||||||
Income before income taxes | 4,762 | 1,417 | 17,749 | 14,096 | |||||||||||
Income tax expense | 1,276 | 2,061 | 4,982 | 6,990 | |||||||||||
Net income | $ | 3,486 | $ | (644 | ) | $ | 12,767 | $ | 7,106 |
Consolidated Balance Sheets (unaudited) | |||||||
(in thousands except per share data) | December 31, 2018 | December 31, 2017 | |||||
Assets | |||||||
Cash and due from banks | $ | 10,431 | $ | 8,189 | |||
Interest bearing deposits at other financial institutions | 22,007 | 40,356 | |||||
Federal funds sold | 2,285 | 3,766 | |||||
Total cash and cash equivalents | 34,723 | 52,311 | |||||
Investment securities available for sale | 46,932 | 54,029 | |||||
Restricted investments | 2,503 | 2,369 | |||||
Loans held for sale | 18,526 | 26,344 | |||||
Loans receivable, net of allowance for loan losses | 988,960 | 877,387 | |||||
Premises and equipment, net | 2,975 | 2,601 | |||||
Accrued interest receivable | 4,462 | 3,867 | |||||
Deferred income taxes | 3,654 | 3,382 | |||||
Foreclosed real estate | 142 | 93 | |||||
Prepaid income taxes | 90 | 1,532 | |||||
Other assets | 2,091 | 2,094 | |||||
Total assets | $ | 1,105,058 | $ | 1,026,009 | |||
Liabilities | |||||||
Deposits | |||||||
Noninterest bearing | $ | 242,259 | $ | 196,635 | |||
Interest bearing | 712,981 | 708,264 | |||||
Total deposits | 955,240 | 904,899 | |||||
Securities sold under agreements to repurchase | 3,332 | 11,260 | |||||
Federal Home Loan Bank advances | 2,000 | 2,000 | |||||
Other borrowed funds | 17,393 | 17,361 | |||||
Accrued interest payable | 1,565 | 1,084 | |||||
Other liabilities | 10,964 | 9,286 | |||||
Total liabilities | 990,494 | 945,890 | |||||
Stockholders' equity | |||||||
Preferred stock, $.01 par value; 1,000,000 shares authorized; no shares issued or outstanding at December 31, 2018 and 2017 | — | — | |||||
Common stock, $.01 par value; 49,000,000 shares authorized; 13,672,479 and 11,537,196 issued and outstanding at December 31, 2018 and 2017, respectively(1) | 137 | 115 | |||||
Additional paid-in capital(1) | 49,321 | 27,051 | |||||
Retained earnings | 65,701 | 53,200 | |||||
Accumulated other comprehensive loss | (595 | ) | (247 | ) | |||
Total stockholders' equity | 114,564 | 80,119 | |||||
Total liabilities and stockholders' equity | $ | 1,105,058 | $ | 1,026,009 |
Three Months Ended December 31, | |||||||||||||||||||||
2018 | 2017 | ||||||||||||||||||||
Average Outstanding Balance | Interest Income/ Expense | Average Yield/ Rate(1) | Average Outstanding Balance | Interest Income/ Expense | Average Yield/ Rate(1) | ||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||
Assets | |||||||||||||||||||||
Interest earning assets: | |||||||||||||||||||||
Interest bearing deposits | $ | 35,797 | $ | 161 | 1.78 | % | $ | 48,263 | $ | 168 | 1.38 | % | |||||||||
Federal funds sold | 1,509 | 9 | 2.39 | % | 2,184 | 6 | 1.10 | % | |||||||||||||
Restricted stock | 3,229 | 39 | 4.75 | % | 2,411 | 9 | 1.50 | % | |||||||||||||
Investment securities | 47,365 | 255 | 2.14 | % | 55,290 | 284 | 2.04 | % | |||||||||||||
Loans(2)(3)(4) | 994,110 | 17,774 | 7.09 | % | 900,095 | 14,214 | 6.27 | % | |||||||||||||
Total interest earning assets | 1,082,010 | 18,238 | 6.69 | % | 1,008,243 | 14,681 | 5.78 | % | |||||||||||||
Noninterest earning assets | 8,557 | 9,844 | |||||||||||||||||||
Total assets | $ | 1,090,567 | $ | 1,018,087 | |||||||||||||||||
Liabilities and Stockholders’ Equity | |||||||||||||||||||||
Interest bearing liabilities: | |||||||||||||||||||||
Interest bearing deposits | $ | 683,389 | 2,916 | 1.69 | % | $ | 698,866 | 1,802 | 1.02 | % | |||||||||||
Borrowed funds | 49,998 | 432 | 3.43 | % | 32,023 | 318 | 3.94 | % | |||||||||||||
Total interest bearing liabilities | 733,387 | 3,348 | 1.81 | % | 730,889 | 2,120 | 1.15 | % | |||||||||||||
Noninterest bearing liabilities: | |||||||||||||||||||||
Noninterest bearing liabilities | 10,022 | 9,560 | |||||||||||||||||||
Noninterest bearing deposits | 234,357 | 195,607 | |||||||||||||||||||
Stockholders’ equity | 112,801 | 82,031 | |||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 1,090,567 | $ | 1,018,087 | |||||||||||||||||
Net interest spread(5) | 4.88 | % | 4.63 | % | |||||||||||||||||
Net interest income | $ | 14,890 | $ | 12,561 | |||||||||||||||||
Net interest margin(6) | 5.46 | % | 4.94 | % | |||||||||||||||||
Net interest margin excluding credit card portfolio | 4.28 | % | 4.27 | % |
(1) | Annualized. |
(2) | Includes loans held for sale. |
(3) | Includes nonaccrual loans. |
(4) | Interest income includes amortization of deferred loan fees, net of deferred loan costs. |
(5) | Net interest spread is the difference between interest rates earned on interest earning assets and interest rates paid on interest bearing liabilities. |
(6) | Net interest margin is a ratio calculated as annualized net interest income divided by average interest earning assets for the same period. |
Twelve Months Ended December 31, | |||||||||||||||||||||
2018 | 2017 | ||||||||||||||||||||
Average Outstanding Balance | Interest Income/ Expense | Average Yield/ Rate | Average Outstanding Balance | Interest Income/ Expense | Average Yield/ Rate | ||||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||
Assets | |||||||||||||||||||||
Interest earning assets: | |||||||||||||||||||||
Interest bearing deposits | $ | 41,858 | $ | 687 | 1.64 | % | $ | 45,385 | $ | 481 | 1.06 | % | |||||||||
Federal funds sold | 1,537 | 27 | 1.79 | % | 1,451 | 14 | 0.96 | % | |||||||||||||
Restricted stock | 2,724 | 143 | 5.26 | % | 2,521 | 108 | 4.27 | % | |||||||||||||
Investment securities | 50,074 | 1,041 | 2.08 | % | 52,419 | 1,067 | 2.04 | % | |||||||||||||
Loans(1)(2)(3) | 939,538 | 67,229 | 7.16 | % | 853,703 | 54,996 | 6.44 | % | |||||||||||||
Total interest earning assets | 1,035,731 | 69,127 | 6.67 | % | 955,479 | 56,666 | 5.93 | % | |||||||||||||
Noninterest earning assets | 10,001 | 9,467 | |||||||||||||||||||
Total assets | $ | 1,045,732 | $ | 964,946 | |||||||||||||||||
Liabilities and Stockholders’ Equity | |||||||||||||||||||||
Interest bearing liabilities: | |||||||||||||||||||||
Interest bearing deposits | $ | 689,311 | 9,792 | 1.42 | % | $ | 671,639 | 6,434 | 0.96 | % | |||||||||||
Borrowed funds | 39,170 | 1,447 | 3.70 | % | 32,893 | 1,321 | 4.02 | % | |||||||||||||
Total interest bearing liabilities | 728,481 | 11,239 | 1.54 | % | 704,532 | 7,755 | 1.10 | % | |||||||||||||
Noninterest bearing liabilities: | |||||||||||||||||||||
Noninterest bearing liabilities | 9,828 | 8,164 | |||||||||||||||||||
Noninterest bearing deposits | 215,833 | 175,707 | |||||||||||||||||||
Stockholders’ equity | 91,590 | 76,543 | |||||||||||||||||||
Total liabilities and stockholders’ equity | $ | 1,045,732 | $ | 964,946 | |||||||||||||||||
Net interest spread(4) | 5.13 | % | 4.83 | % | |||||||||||||||||
Net interest income | $ | 57,888 | $ | 48,911 | |||||||||||||||||
Net interest margin(5) | 5.59 | % | 5.12 | % | |||||||||||||||||
Net interest margin excluding credit card portfolio | 4.28 | % | 4.31 | % |
HISTORICAL FINANCIAL HIGHLIGHTS (unaudited) | ||||||||||||||||||||
Quarter Ended | ||||||||||||||||||||
(in thousands except per share data) | December 31, 2018 | September 30, 2018 | June 30, 2018 | March 31, 2018 | December 31, 2017 | |||||||||||||||
Earnings: | ||||||||||||||||||||
Net income (loss) | $ | 3,486 | $ | 3,146 | $ | 3,145 | $ | 2,990 | $ | (644 | ) | |||||||||
Earnings per common share, diluted(1) | $ | 0.25 | $ | 0.26 | $ | 0.26 | $ | 0.25 | $ | (0.06 | ) | |||||||||
Net interest margin | 5.46 | % | 5.56 | % | 5.49 | % | 5.79 | % | 4.94 | % | ||||||||||
Net interest margin excluding credit card portfolio | 4.28 | % | 4.26 | % | 4.25 | % | 4.25 | % | 4.27 | % | ||||||||||
Return on average assets | 1.27 | % | 1.19 | % | 1.22 | % | 1.19 | % | (0.25 | )% | ||||||||||
Return on average equity | 12.26 | % | 13.69 | % | 14.77 | % | 14.86 | % | (3.11 | )% | ||||||||||
Efficiency ratio | 71.34 | % | 74.21 | % | 73.64 | % | 73.66 | % | 85.82 | % | ||||||||||
Balance Sheet: | ||||||||||||||||||||
Loans | $ | 1,000,268 | $ | 955,412 | $ | 920,783 | $ | 900,033 | $ | 887,420 | ||||||||||
Deposits | 955,240 | 911,116 | 938,364 | 897,153 | 904,899 | |||||||||||||||
Total assets | 1,105,058 | 1,072,905 | 1,067,786 | 1,017,613 | 1,026,009 | |||||||||||||||
Asset Quality Ratios: | ||||||||||||||||||||
Nonperforming assets to total assets | 0.44 | % | 0.42 | % | 0.35 | % | 0.39 | % | 0.54 | % | ||||||||||
Nonperforming loans to total loans | 0.47 | % | 0.44 | % | 0.35 | % | 0.41 | % | 0.61 | % | ||||||||||
Net chargeoffs to average loans (YTD annualized) | 0.09 | % | 0.11 | % | 0.16 | % | 0.17 | % | 0.15 | % | ||||||||||
Allowance for loan losses to total loans | 1.13 | % | 1.14 | % | 1.13 | % | 1.13 | % | 1.13 | % | ||||||||||
Allowance for loan losses to non-performing loans | 241.68 | % | 257.83 | % | 320.78 | % | 273.66 | % | 185.57 | % | ||||||||||
Bank Capital Ratios: | ||||||||||||||||||||
Total risk based capital ratio | 12.25 | % | 12.36 | % | 12.34 | % | 12.30 | % | 12.03 | % | ||||||||||
Tier 1 risk based capital ratio | 11.00 | % | 11.11 | % | 11.09 | % | 11.05 | % | 10.78 | % | ||||||||||
Leverage ratio | 9.06 | % | 9.03 | % | 8.91 | % | 8.83 | % | 8.55 | % | ||||||||||
Common equity Tier 1 ratio | 11.00 | % | 11.11 | % | 11.09 | % | 11.05 | % | 10.78 | % | ||||||||||
Tangible common equity | 8.89 | % | 8.72 | % | 8.58 | % | 8.78 | % | 8.46 | % | ||||||||||
Composition of Loans: | ||||||||||||||||||||
Residential real estate | $ | 407,844 | $ | 388,141 | $ | 366,465 | $ | 354,818 | $ | 342,684 | ||||||||||
Commercial real estate | 278,691 | 276,726 | 271,800 | 269,357 | 259,853 | |||||||||||||||
Construction real estate | 157,586 | 144,012 | 149,192 | 150,820 | 144,932 | |||||||||||||||
Commercial and industrial | 122,263 | 113,473 | 101,752 | 96,927 | 108,982 | |||||||||||||||
Credit card | 34,673 | 33,821 | 32,522 | 28,757 | 31,507 | |||||||||||||||
Other | 1,202 | 1,270 | 1,244 | 1,149 | 1,053 | |||||||||||||||
Mortgage Metrics (CSM only): | ||||||||||||||||||||
Origination of loans held for sale | $ | 70,826 | $ | 81,665 | $ | 95,570 | $ | 87,279 | $ | 109,892 | ||||||||||
Proceeds from loans held for sale, net of gains | 73,883 | 80,603 | 89,936 | 93,955 | 111,851 | |||||||||||||||
Purchase volume as a % of originations | 86.7 | % | 92.7 | % | 85.1 | % | 55.4 | % | 48.1 | % | ||||||||||
Gain on sale of loans | $ | 1,920 | $ | 2,227 | $ | 2,239 | $ | 2,092 | $ | 2,569 | ||||||||||
Gain on sale as a % of loans sold | 2.3 | % | 2.7 | % | 2.4 | % | 2.2 | % | 2.3 | % | ||||||||||
Credit Card Portfolio Metrics: | ||||||||||||||||||||
Total active customer accounts | 169,981 | 170,160 | 166,661 | 158,362 | 149,226 | |||||||||||||||
Total loans | $ | 34,673 | $ | 33,821 | $ | 32,522 | $ | 28,757 | $ | 31,506 | ||||||||||
Total deposits at the Bank | $ | 59,954 | $ | 59,978 | $ | 58,951 | $ | 56,333 | $ | 53,625 |