Loans | 3. On accordance allowance for credit losses (“ACL”) methodology that replaces its previous allowance ACL section in this note for further information regarding the Company’s ACL. Prior periods balance for ACL are presented under legacy GAAP and may not be comparable to current The following table is a summary of the distribution of At September 30, 2023 556.1 338.1 commercial real estate Reserve Bank of Atlanta. The Company was a participant loans. These the funds had to be used towards payroll cost, mortgage interest, rent, utilities and other costs related to COVID-19. These loans are forgivable under specific criteria as 295 at September 30, 2023 and $ 1.3 The Company recognized 6 1.6 ended September 30, 2023 Statements of Operations. Allowance for Credit Losses In general, the Company utilizes to estimate cash flow analyses. in development of from FFIEC Call Report forecasts in projective receivables use at least one product growth long-term average loss rate is calculated and applied on a quarterly basis for the remaining life of the pool. Adjustments for economic expectations are made through qualitative factors Qualitative factors (“Q-Factors”) used in the ACL methodology • • • • • • • • ACL for the three all periods in 2022, it was estimated under the incurred Changes in the as follows (in thousands): At 19.5 17.5 December 31, 2.0 1.1 impact of adoption of the ASU 2016-13 on loan receivables, a $ 915 to loan growth and to net charge-offs. The 3 originated in 48 related to loans. $ 27 21 originated in 2015. The Company 115.0 $ 15.6 87.7 $ 10.9 The improvements in unemployment and a slower real GDP growth. in national housing prices over the next four quarters. loan portfolio with a qualitative were reviewed and updated; maximum loss calculations are based on refreshed stress test and risk statuses were based on portfolio and external developments during the third The ACL and 2022 are as follows (in thousands): Credit Quality Indicators The Company grades loans based on the estimated capability of the borrower to repay the contractual obligation of the loan agreement based payment periodically. The Company's internally assigned credit risk grades are as follows: Pass – Loans indicate different levels of satisfactory Special Mention close attention. If left uncorrected, these potential weaknesses prospects for the loan or of the institution’s Substandard – Loans classified as substandard are inadequately protected capacity of the obligator or of the collateral pledged, if weaknesses that jeopardize the liquidation of the debt. institution will sustain some loss if the deficiencies are Doubtful the added characteristic that the weaknesses make collection facts, conditions, and values, highly questionable and improbable. Loss – Loans classified as loss are considered uncollectible. Loan credit exposures by internally assigned grades are Loan Aging The Company The Company The following and December 31, 2022 (in thousands): Non-accrual Status The following table and still accruing as of September 30, 2023 (in thousands): The Company did no t have loans in nonaccrual status as of December Accrued interest no attributable to non-accrual on these loans for 12 and $ 0 loans 28 0 thousand, respectively, Collateral-Dependent Loans A expected to no loans as of September 30, 2023, or as of December 31, Impaired Loans The following table includes applicable, on the basis of impairment methodology as of December Net investment balance is the unpaid principal balance The following table thousands): Interest income recognized on impaired loans for 90 for the nine months ended September 30, 2022 was $ 271 Loan Modifications to Borrowers Experiencing Financial The following ended September 30, 2023 (in thousands): The Company had no one the no subsequently defaulted during the three and nine months September 30, 2023 December 31, 2022 Total Percent of Total Total Percent of Total Residential Real Estate $ 188,880 11.3 % $ 185,636 12.3 % Commercial Real Estate 1,005,280 60.0 % 970,410 64.4 % Commercial and Industrial 212,975 12.7 % 126,984 8.4 % Foreign Banks 94,640 5.7 % 93,769 6.2 % Consumer and Other 173,096 10.3 % 130,429 8.7 % Total 1,674,871 100.0 % 1,507,228 100.0 % Plus: Deferred fees (cost) 1,649 110 Total 1,676,520 1,507,338 Less: Allowance for credit losses 19,493 17,487 Total $ 1,657,027 $ 1,489,851 Residential Real Estate Commercial Real Estate Commercial and Industrial Foreign Banks Consumer and Other Total Three Months Ended September 30, 2023 Beginning balance $ 2,673 $ 10,183 $ 2,500 $ 677 $ 2,782 $ 18,815 Provision for credit losses (1) (162) (84) 738 73 108 673 Recoveries - - 8 - - 8 Charge-offs - - - - (3) (3) Ending Balance $ 2,511 $ 10,099 $ 3,246 $ 750 $ 2,887 $ 19,493 Nine Months Ended September 30, 2023 Beginning balance $ 1,352 $ 10,143 $ 4,163 $ 720 $ 1,109 $ 17,487 Cumulative effect of adoption of accounting principle (2) 1,238 1,105 (2,158) 23 858 1,066 Provision for credit losses (3) (89) (1,149) 1,181 7 965 915 Recoveries 10 - 60 - 3 73 Charge-offs - - - - (48) (48) Ending Balance $ 2,511 $ 10,099 $ 3,246 $ 750 $ 2,887 $ 19,493 (1) Provision for credit losses excludes $ 17 3 thousand release due to investment securities held to maturity. (2) Impact of CECL adoption on January 1, 2023 (3) Provision for credit losses excludes $ 39 16 thousand expense due to investment securities held to maturity. Residential Real Estate Commercial Real Estate Commercial and Industrial Foreign Banks Consumer and Other Total Three Months Ended September 30, 2022 Beginning balance $ 2,366 $ 9,290 $ 2,671 $ 651 $ 808 $ 15,786 Provision for credit losses (1,009) 695 1,126 74 24 910 Recoveries 1 - - - - 1 Charge-offs - - (88) - (5) (93) Ending Balance $ 1,358 $ 9,985 $ 3,709 $ 725 $ 827 $ 16,604 Nine Months Ended September 30, 2022 Beginning balance $ 2,498 $ 8,758 $ 2,775 $ 457 $ 569 $ 15,057 Provision for credit losses (1,157) 1,227 1,011 268 266 1,615 Recoveries 33 - 11 - 3 47 Charge-offs (16) - (88) - (11) (115) Ending Balance $ 1,358 $ 9,985 $ 3,709 $ 725 $ 827 $ 16,604 As of September 30, 2023 Term Loans by Origination Year Revolving Loans Total 2023 2022 2021 2020 2019 Prior Residential real estate Pass $ 17,760 $ 36,828 $ 26,315 $ 6,527 $ 9,749 $ 83,244 $ 8,457 $ 188,880 Total 17,760 36,828 26,315 6,527 9,749 83,244 8,457 188,880 Commercial real estate Pass 78,285 340,524 210,028 104,816 79,129 186,669 3,314 1,002,765 Substandard - - 1,818 697 - - - 2,515 Total 78,285 340,524 211,846 105,513 79,129 186,669 3,314 1,005,280 Commercial and industrial Pass 92,156 38,012 34,581 7,141 14,001 3,483 21,617 210,991 Substandard - - 340 - 1,344 - 300 1,984 Total 92,156 38,012 34,921 7,141 15,345 3,483 21,917 212,975 Foreign banks Pass 93,515 1,125 - - - - - 94,640 Total 93,515 1,125 - - - - - 94,640 Consumer and other loans Pass 50,027 74,961 44,249 717 529 1,396 1,217 173,096 Substandard - - - - - - - - Total 50,027 74,961 44,249 717 529 1,396 1,217 173,096 Total Pass 331,743 491,450 315,173 119,201 103,408 274,792 34,605 1,670,372 Special Mention - - - - - - - - Substandard - - 2,158 697 1,344 - 300 4,499 Doubtful - - - - - - - - Total $ 331,743 $ 491,450 $ 317,331 $ 119,898 $ 104,752 $ 274,792 $ 34,905 $ 1,674,871 Residential Real Estate Commercial Real Estate Commercial and Industrial Foreign Banks Consumer and Other Total September 30, 2023: Allowance for credit losses: Individually evaluated for impairment $ 146 $ - $ 135 $ - $ - $ 281 Collectively evaluated for impairment 2,365 10,099 3,111 750 2,887 19,212 Balances, end of period $ 2,511 $ 10,099 $ 3,246 $ 750 $ 2,887 $ 19,493 Loans: Individually evaluated for impairment $ 6,749 $ - $ 869 $ - $ - $ 7,618 Collectively evaluated for impairment 182,131 1,005,280 212,106 94,640 173,096 1,667,253 Balances, end of period $ 188,880 $ 1,005,280 $ 212,975 $ 94,640 $ 173,096 $ 1,674,871 December 31, 2022: Allowance for credit losses: Individually evaluated for impairment $ 155 $ - $ 41 $ - $ 98 $ 294 Collectively evaluated for impairment 1,197 10,143 4,122 720 1,011 17,193 Balances, end of period $ 1,352 $ 10,143 $ 4,163 $ 720 $ 1,109 $ 17,487 Loans: Individually evaluated for impairment $ 7,206 $ 393 $ 82 $ - $ 196 $ 7,877 Collectively evaluated for impairment 178,430 970,017 126,902 93,769 130,233 1,499,351 Balances, end of period $ 185,636 $ 970,410 $ 126,984 $ 93,769 $ 130,429 $ 1,507,228 As of December 31, 2022 Pass Special Mention Substandard Doubtful Total Loans Residential real estate: Home equity line of credit and other $ 623 $ - $ - $ - $ 623 1-4 family residential 132,178 - - - 132,178 Condo residential 52,835 - - - 52,835 185,636 - - - 185,636 - Commercial real estate: Land and construction 38,687 - - - 38,687 Multi-family residential 176,820 - - - 176,820 Condo commercial 49,601 - 393 - 49,994 Commercial property 702,357 - 2,552 - 704,909 967,465 - 2,945 - 970,410 Commercial and industrial: Secured 120,873 - 807 - 121,680 Unsecured 5,304 - - - 5,304 126,177 - 807 - 126,984 Foreign banks 93,769 - - - 93,769 Consumer and other loans 130,233 - 196 - 130,429 Total $ 1,503,280 $ - $ 3,948 $ - $ 1,507,228 Accruing As of September 30, 2023 Current Past Due 30- 89 Days Past Due 90 Days or > and Still Accruing Total Accruing Non-Accrual Total Loans Residential real estate: Home equity line of credit and other $ 491 $ - $ - $ 491 $ - $ 491 1-4 family residential 138,069 - - 138,069 - 138,069 Condo residential 49,949 371 - 50,320 - 50,320 188,509 371 - 188,880 - 188,880 Commercial real estate: Land and construction 30,717 - - 30,717 - 30,717 Multi-family residential 177,573 - - 177,573 - 177,573 Condo commercial 58,100 - - 58,100 - 58,100 Commercial property 738,849 - - 738,849 - 738,849 Leasehold improvements 41 - - 41 - 41 1,005,280 - - 1,005,280 - 1,005,280 Commercial and industrial: Secured 194,119 - - 194,119 479 194,598 Unsecured 18,377 - - 18,377 - 18,377 212,496 - - 212,496 479 212,975 Foreign banks 94,640 - - 94,640 - 94,640 Consumer and other 173,096 - - 173,096 - 173,096 Total $ 1,674,021 $ 371 $ - $ 1,674,392 $ 479 $ 1,674,871 Accruing As of December 31, 2022: Current Past Due 30-89 Days Past Due 90 Days or > and Still Accruing Total Accruing Non-Accrual Total Loans Residential real estate: Home equity line of credit and other $ 623 $ - $ - $ 623 $ - $ 623 1-4 family residential 131,120 1,058 - 132,178 - 132,178 Condo residential 50,310 2,525 - 52,835 - 52,835 182,053 3,583 - 185,636 - 185,636 Commercial real estate: Land and construction 38,687 - - 38,687 - 38,687 Multi-family residential 176,820 - - 176,820 - 176,820 Condo commercial 49,994 - - 49,994 - 49,994 Commercial property 704,884 25 - 704,909 - 704,909 Leasehold improvements - - - - - - 970,385 25 - 970,410 - 970,410 Commercial and industrial: Secured 121,649 31 - 121,680 - 121,680 Unsecured 4,332 972 - 5,304 - 5,304 125,981 1,003 - 126,984 - 126,984 Foreign banks 93,769 - - 93,769 - 93,769 Consumer and other 130,169 260 - 130,429 - 130,429 Total $ 1,502,357 $ 4,871 $ - $ 1,507,228 $ - $ 1,507,228 September 30, 2023 Nonaccrual Loans With No Related Allowance Nonaccrual Loans With Related Allowance Total Non- accruals Loans Past Due Over 90 Days and Still Accruing Residential real estate $ - $ - $ - $ - Commercial real estate - - - - Commercial and industrial - 479 479 - Consumer and other - - - - $ - $ 479 $ 479 $ - December 31, 2022 Unpaid Principal Balance Net Investment Balance Valuation Allowance Impaired Loans with No Specific Allowance: Residential real estate $ 3,551 $ 3,544 $ - Commercial real estate 393 393 - 3,944 3,937 - Impaired Loans with Specific Allowance: Residential real estate 3,655 3,626 155 Commercial and industrial 82 82 41 Consumer and other 196 196 98 3,933 3,904 294 Total $ 7,877 $ 7,841 $ 294 Three Months Ended September 30, 2022 Nine Months Ended September 30, 2022 Residential real estate $ 7,282 $ 7,732 Commercial real estate 590 619 Commercial and industrial 95 116 Consumer and other 207 214 Total $ 8,174 $ 8,681 Recorded Investment Prior to Modification Recorded Investment After Modification Number of Loans Combination Modifications Total Modifications Number of Loans Combination Modifications Total Modifications Residential real estate - $ - $ - - $ - $ - Commercial real estate - - - - - - Commercial and industrial 1 350 350 1 350 350 Consumer and other - - - - - - 1 $ 350 $ 350 1 $ 350 $ 350 |