Loans | 3. The following table is a summary of the distribution of At 567.7 534.2 commercial real estate Reserve Bank of Atlanta. Allowance for Credit Losses In methodology to estimate the quantitative portion discounted cash flow to assist in obtained supportable default for loan receivables use at least gross domestic used, Adjustments for economic expectations are made through Qualitative factors (“Q-Factors”) used in the ACL methodology • • • • • • • • Changes in the ACL for the three months ended March 31, At March 31, 2024, the 21.5 21.1 0.4 million was composed 363 offs. The Company had charge offs totaling $ 5 originated in 2024. The Company had charge 5 originated in 2023. 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 based on portfolio and external developments during the first Our ACL loans, expected index, the forecast reduces 200 1 everything else being and does not represent a change in management’s As of March 31, 2024, we segment in measure the 6.1 36.9 % increase in the of the ACL and does not represent a change in management’s The ACL and the outstanding 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 December 31, 2023 (in thousands): Non-accrual Status The following table and still accruing as of March 31, 2024 (in thousands): Accrued interest no attributable to non-accrual loans outstanding during the three these loans 9 2 thousand, respectively, Collateral-Dependent Loans A expected to no loans as of March 31, 2024, or as of December 31, 202 Loan Modifications to Borrowers Experiencing Financial The following table presents newly restructured loans, ended March 31, 2024 (in thousands): The Company the three months ended March 31, 2024. There were no three months difficulties and no loan modifications that subsequently March 31, 2024 December 31, 2023 Total Percent of Total Total Percent of Total Residential Real Estate $ 237,906 13.1 % $ 204,419 11.5 % Commercial Real Estate 1,057,800 58.2 % 1,047,593 58.8 % Commercial and Industrial 228,045 12.5 % 219,757 12.4 % Foreign Banks 100,182 5.5 % 114,945 6.5 % Consumer and Other 194,325 10.7 % 191,930 10.8 % Total 1,818,258 100.0 % 1,778,644 100.0 % Plus: Deferred costs 2,938 2,183 Total 1,821,196 1,780,827 Less: Allowance for credit losses 21,454 21,084 Total $ 1,799,742 $ 1,759,743 Residential Real Estate Commercial Real Estate Commercial and Industrial Foreign Banks Consumer and Other Total Three Months Ended March 31, 2024 Beginning balance $ 2,695 $ 10,366 $ 3,974 $ 911 $ 3,138 $ 21,084 Provision for credit losses (1) 235 (64) 288 (117) 21 363 Recoveries - - 10 - 2 12 Charge-offs - - - - (5) (5) Ending Balance $ 2,930 $ 10,302 $ 4,272 $ 794 $ 3,156 $ 21,454 (1) Provision for credit losses excludes a $ 43 4 thousand charge related to investment securities held to maturity. Residential Real Estate Commercial Real Estate Commercial and Industrial Foreign Banks Consumer and Other Total Three Months Ended March 31, 2023 Beginning balance $ 1,352 $ 10,143 $ 4,163 $ 720 $ 1,109 $ 17,487 Cumulative effect of adoption of accounting principle (1) 1,238 1,105 (2,158) 23 858 1,066 Provision for credit losses (2) 221 (795) 318 29 512 285 Recoveries 8 - 44 - 2 54 Charge-offs - - - - (5) (5) Ending Balance $ 2,819 $ 10,453 $ 2,367 $ 772 $ 2,476 $ 18,887 (1) Impact of CECL adoption on January 1, 2023. (2) Provision for credit losses excludes a $ 84 As of March 31, 2024 Term Loans by Origination Year Revolving Loans Total 2024 2023 2022 2021 2020 Prior Residential real estate Pass $ 36,295 $ 43,716 $ 36,336 $ 26,194 $ 5,885 $ 80,670 $ 8,530 $ 237,626 Substandard - - - - - 280 - 280 Total 36,295 43,716 36,336 26,194 5,885 80,950 8,530 237,906 Commercial real estate Pass 28,702 148,575 329,451 181,818 102,597 255,713 4,773 1,051,629 Substandard - - - 5,479 692 - - 6,171 Total 28,702 148,575 329,451 187,297 103,289 255,713 4,773 1,057,800 Commercial and industrial Pass 13,812 96,054 36,806 32,129 5,794 15,762 26,117 226,474 Substandard - - - 319 - 1,252 - 1,571 Total 13,812 96,054 36,806 32,448 5,794 17,014 26,117 228,045 Foreign banks Pass 34,864 65,318 - - - - - 100,182 Total 34,864 65,318 - - - - - 100,182 Consumer and other loans Pass 9,557 66,799 72,452 41,499 502 1,845 1,671 194,325 Substandard - - - - - - - - Total 9,557 66,799 72,452 41,499 502 1,845 1,671 194,325 Total Pass 123,230 420,462 475,045 281,640 114,778 353,990 41,091 1,810,236 Special Mention - - - - - - - - Substandard - - - 5,798 692 1,532 - 8,022 Doubtful - - - - - - - - Total $ 123,230 $ 420,462 $ 475,045 $ 287,438 $ 115,470 $ 355,522 $ 41,091 $ 1,818,258 Residential Real Estate Commercial Real Estate Commercial and Industrial Foreign Banks Consumer and Other Total March 31, 2024: Allowance for credit losses: Individually evaluated $ 47 $ - $ 77 $ - $ - $ 124 Collectively evaluated 2,883 10,302 4,195 794 3,156 21,330 Balances, end of period $ 2,930 $ 10,302 $ 4,272 $ 794 $ 3,156 $ 21,454 Loans: Individually evaluated $ 6,934 $ - $ 805 $ - $ - $ 7,739 Collectively evaluated 230,972 1,057,800 227,240 100,182 194,325 1,810,519 Balances, end of period $ 237,906 $ 1,057,800 $ 228,045 $ 100,182 $ 194,325 $ 1,818,258 December 31, 2023: Allowance for credit losses: Individually evaluated $ 145 $ - $ 128 $ - $ - $ 273 Collectively evaluated 2,550 10,366 3,846 911 3,138 20,811 Balances, end of period $ 2,695 $ 10,366 $ 3,974 $ 911 $ 3,138 $ 21,084 Loans: Individually evaluated $ 6,994 $ - $ 1,668 $ - $ - $ 8,662 Collectively evaluated 197,425 1,047,593 218,089 114,945 191,930 1,769,982 Balances, end of period $ 204,419 $ 1,047,593 $ 219,757 $ 114,945 $ 191,930 $ 1,778,644 As of December 31, 2023 Term Loans by Origination Year Revolving Loans Total 2023 2022 2021 2020 2019 Prior Residential real estate Pass $ 44,365 $ 36,325 $ 26,180 $ 6,080 $ 9,325 $ 75,654 $ 6,198 $ 204,127 Substandard - - - - 292 - - 292 Total 44,365 36,325 26,180 6,080 9,617 75,654 6,198 204,419 Commercial real estate Pass 148,311 337,938 184,024 104,182 78,153 182,714 4,710 1,040,032 Substandard - - 6,867 694 - - - 7,561 Total 148,311 337,938 190,891 104,876 78,153 182,714 4,710 1,047,593 Commercial and industrial Pass 97,753 37,414 34,090 6,499 13,706 3,113 25,554 218,129 Substandard - - 330 - 1,298 - - 1,628 Total 97,753 37,414 34,420 6,499 15,004 3,113 25,554 219,757 Foreign banks Pass 114,945 - - - - - - 114,945 Total 114,945 - - - - - - 114,945 Consumer and other loans Pass 71,593 74,387 41,966 615 560 1,337 1,472 191,930 Total 71,593 74,387 41,966 615 560 1,337 1,472 191,930 Total Pass 476,967 486,064 286,260 117,376 101,744 262,818 37,934 1,769,163 Special Mention - - - - - - - - Substandard - - 7,197 694 1,590 - - 9,481 Doubtful - - - - - - - - Total $ 476,967 $ 486,064 $ 293,457 $ 118,070 $ 103,334 $ 262,818 $ 37,934 $ 1,778,644 Accruing As of March 31, 2024 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 $ 548 $ - $ - $ 548 $ - $ 548 1-4 family residential 183,825 6,022 - 189,847 - 189,847 Condo residential 43,452 4,059 - 47,511 - 47,511 227,825 10,081 - 237,906 - 237,906 Commercial real estate: Land and construction 21,100 - - 21,100 - 21,100 Multi-family residential 211,813 - - 211,813 - 211,813 Condo commercial 56,072 1,918 - 57,990 - 57,990 Commercial property 766,003 873 - 766,876 - 766,876 Leasehold improvements 21 - - 21 - 21 1,055,009 2,791 - 1,057,800 - 1,057,800 Commercial and industrial: Secured 208,590 60 - 208,650 456 209,106 Unsecured 18,495 444 - 18,939 - 18,939 227,085 504 - 227,589 456 228,045 Foreign banks 100,182 - - 100,182 - 100,182 Consumer and other 194,325 - - 194,325 - 194,325 Total $ 1,804,426 $ 13,376 $ - $ 1,817,802 $ 456 $ 1,818,258 Accruing As of December 31, 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 $ 559 $ - $ - $ 559 $ - $ 559 1-4 family residential 155,842 711 - 156,553 - 156,553 Condo residential 43,572 3,735 - 47,307 - 47,307 199,973 4,446 - 204,419 - 204,419 Commercial real estate: Land and construction 33,710 - - 33,710 - 33,710 Multi-family residential 181,287 - - 181,287 - 181,287 Condo commercial 58,106 - - 58,106 - 58,106 Commercial property 772,569 1,890 - 774,459 - 774,459 Leasehold improvements 31 - - 31 - 31 1,045,703 1,890 - 1,047,593 - 1,047,593 Commercial and industrial: Secured 200,235 29 - 200,264 468 200,732 Unsecured 19,025 - - 19,025 - 19,025 219,260 29 - 219,289 468 219,757 Foreign banks 114,945 - - 114,945 - 114,945 Consumer and other 191,930 - - 191,930 - 191,930 Total $ 1,771,811 $ 6,365 $ - $ 1,778,176 $ 468 $ 1,778,644 March 31, 2024 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 - 456 456 - Consumer and other - - - - $ - $ 456 $ 456 $ - December 31, 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 - 468 468 - Consumer and other - - - - $ - $ 468 $ 468 $ - 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 1 468 468 1 468 468 Consumer and other - - - - - - 1 $ 468 $ 468 1 $ 468 $ 468 |