Loans | 3. The following table is a summary of the distribution of At September 30, 2024 535.7 534.2 commercial real estate Reserve Bank of Atlanta. Allowance for Credit Losses In methodology to (“LDA”) and discounted cash flow analyses. Management engaged development to obtained supportable default for loan receivables use at least gross domestic WARM methodology is used, life of the pool. Adjustments for economic expectations are Qualitative factors (“Q-Factors”) used in the ACL methodology • • • • • • • • Changes in the At September 30, 2024, 23.1 21.1 $ 2.0 Charge-offs 7 Charge-offs for the nine months ended September 17 The 3 originated in 48 related to loans. $ 27 21 originated in 2015. The deterioration in unemployment improvement in national housing prices on levels. calculation. Our ACL loans, expected losses on the residential loan segment. As of September 30, 2024, for every 100 basis points increase in the HPI index, the forecast reduces 244 1 everything else being and does not represent a change in management’s As of largest segment loss to 6.4 29.3 % increase in ACL. This sensitivity analysis provides a not represent a change in management’s judgement. The ACL and 2023 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, 2023 (in thousands): Non-accrual Status The following table and still accruing as of September 30, 2024 and as of Accrued interest no attributable to non-accrual on these loans for 24 and $ 12 loans for 44 28 thousand, respectively, Collateral-Dependent Loans A expected to no loans as of September 30, 2024, or as of December 31, Loan Modifications to Borrowers Experiencing Financial The following table ended September 30, 2024 (in thousands): The September 30, no loan modifications that subsequently Company September 30, 2023. There were no ended September 30, 2023. September 30, 2024 December 31, 2023 Total Percent of Total Total Percent of Total Residential Real Estate $ 283,477 14.7 % $ 204,419 11.5 % Commercial Real Estate 1,095,112 56.8 % 1,047,593 58.8 % Commercial and Industrial 246,539 12.8 % 219,757 12.4 % Correspondent Banks 103,815 5.4 % 114,945 6.5 % Consumer and Other 198,604 10.3 % 191,930 10.8 % Total 1,927,547 100.0 % 1,778,644 100.0 % Plus: Deferred fees/costs 3,815 2,183 Total 1,931,362 1,780,827 Less: Allowance for credit losses 23,067 21,084 Total $ 1,908,295 $ 1,759,743 Residential Real Estate Commercial Real Estate Commercial and Industrial Correspondent Banks Consumer and Other Total Three Months Ended September 30, 2024 Beginning balance $ 3,193 $ 10,272 $ 4,747 $ 892 $ 3,126 $ 22,230 Provision for credit losses (1) 760 (86) (96) (69) 322 831 Recoveries 2 - 10 - 1 13 Charge-offs - - - - (7) (7) Ending Balance $ 3,955 $ 10,186 $ 4,661 $ 823 $ 3,442 $ 23,067 Nine Months Ended September 30, 2024 Beginning balance $ 2,695 $ 10,366 $ 3,974 $ 911 $ 3,138 $ 21,084 Provision for credit losses (2) 1,252 (180) 666 (88) 318 1,968 Recoveries 8 - 21 - 3 32 Charge-offs - - - - (17) (17) Ending Balance $ 3,955 $ 10,186 $ 4,661 $ 823 $ 3,442 $ 23,067 (1) Provision for credit losses excludes a $ 101 1 thousand release related to investment securities held to maturity. (2) Provision for credit losses excludes a $ 159 Residential Real Estate Commercial Real Estate Commercial and Industrial Correspondent 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 a $ 17 3 thousand expense related to investment securities held to maturity. (2) Impact of CECL adoption on January 1, 2023. (3) Provision for credit losses excludes a $ 39 16 thousand expense related to investment securities held to maturity. As of September 30, 2024 Term Loans by Origination Year Revolving Loans Total 2024 2023 2022 2021 2020 Prior Residential real estate Pass $ 96,900 $ 40,187 $ 34,454 $ 23,930 $ 5,823 $ 71,867 $ 9,748 $ 282,909 Substandard - - - - - 568 - 568 Total 96,900 40,187 34,454 23,930 5,823 72,435 9,748 283,477 Commercial real estate Pass 116,130 132,831 323,299 177,281 99,368 239,803 3,936 1,092,648 Substandard - - - 1,776 688 - - 2,464 Total 116,130 132,831 323,299 179,057 100,056 239,803 3,936 1,095,112 Commercial and industrial Pass 46,599 91,611 35,031 30,950 4,469 12,494 23,466 244,620 Substandard - - - 536 - 1,146 237 1,919 Total 46,599 91,611 35,031 31,486 4,469 13,640 23,703 246,539 Correspondent banks Pass 100,865 2,950 - - - - - 103,815 Total 100,865 2,950 - - - - - 103,815 Consumer and other loans Pass 34,623 53,815 66,254 37,800 495 1,636 1,990 196,613 Substandard - - 1,991 - - - - 1,991 Total 34,623 53,815 68,245 37,800 495 1,636 1,990 198,604 Total Pass 395,117 321,394 459,038 269,961 110,155 325,800 39,140 1,920,605 Special Mention - - - - - - - - Substandard - - 1,991 2,312 688 1,714 237 6,942 Doubtful - - - - - - - - Total $ 395,117 $ 321,394 $ 461,029 $ 272,273 $ 110,843 $ 327,514 $ 39,377 $ 1,927,547 Residential Real Estate Commercial Real Estate Commercial and Industrial Correspondent Banks Consumer and Other Total September 30, 2024: Allowance for credit losses: Individually evaluated $ 43 $ - $ 38 $ - $ 17 $ 98 Collectively evaluated 3,912 10,186 4,623 823 3,425 22,969 Balances, end of period $ 3,955 $ 10,186 $ 4,661 $ 823 $ 3,442 $ 23,067 Loans: Individually evaluated $ 6,848 $ - $ 719 $ - $ 1,990 $ 9,557 Collectively evaluated 276,629 1,095,112 245,820 103,815 196,614 1,917,990 Balances, end of period $ 283,477 $ 1,095,112 $ 246,539 $ 103,815 $ 198,604 $ 1,927,547 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 Correspondent 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 September 30, 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 $ 843 $ - $ - $ 843 $ - $ 843 1-4 family residential 229,797 4,017 - 233,814 - 233,814 Condo residential 48,506 - - 48,506 314 48,820 279,146 4,017 - 283,163 314 283,477 Commercial real estate: Land and construction 38,342 - - 38,342 - 38,342 Multi-family residential 204,298 - - 204,298 - 204,298 Condo commercial 56,921 - - 56,921 - 56,921 Commercial property 795,551 - - 795,551 - 795,551 Leasehold improvements - - - - - - 1,095,112 - - 1,095,112 - 1,095,112 Commercial and industrial: Secured 230,202 - - 230,202 420 230,622 Unsecured 15,917 - - 15,917 - 15,917 246,119 - - 246,119 420 246,539 Correspondent banks 103,815 - - 103,815 - 103,815 Consumer and other 196,613 - - 196,613 1,991 198,604 Total $ 1,920,805 $ 4,017 $ - $ 1,924,822 $ 2,725 $ 1,927,547 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 Correspondent 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 September 30, 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 $ 314 $ - $ 314 $ - Commercial and industrial - 420 420 - Consumer and other - 1,991 1,991 - Total $ 314 $ 2,411 $ 2,725 $ - 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 Commercial and industrial $ - $ 468 $ 468 $ - Total $ - $ 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 Commercial and industrial 1 $ 468 $ 468 1 $ 468 $ 468 Total 1 $ 468 $ 468 1 $ 468 $ 468 |