ALLOWANCE FOR LOAN LOSSES | ALLOWANCE FOR LOAN LOSSES The following schedule presents the activity in the allowance for loan losses by loan segment for the three and nine months ended September 30, 2022 and September 30, 2021: Three Months Ended Real Estate - Residential Real Estate - Commercial Real Estate - Construction and Land Commercial and Industrial Consumer and other Unallocated Total September 30, 2022 Beginning Balance $ 589 $ 1,133 $ 38 $ 6,764 $ 1,038 $ 2 $ 9,564 Charge-offs — 36 — (697) (68) — (729) Recoveries — 13 — 105 36 — 154 Provision 134 (66) (4) 670 13 3 750 Ending Balance $ 723 $ 1,116 $ 34 $ 6,842 $ 1,019 $ 5 $ 9,739 September 30, 2021 Beginning Balance $ 2,420 $ 3,153 $ 308 $ 14,125 $ 249 $ 542 $ 20,797 Charge-offs — (173) — (1,500) (20) — (1,693) Recoveries — 73 — 439 — — 512 Provision 136 129 31 (2,893) 83 (486) (3,000) Ending Balance $ 2,556 $ 3,182 $ 339 $ 10,171 $ 312 $ 56 $ 16,616 Nine Months Ended September 30, 2022 Beginning Balance $ 1,437 $ 2,349 $ 241 $ 9,202 $ 154 $ 69 $ 13,452 Charge-offs — (17) — (2,667) (109) — (2,793) Recoveries — 74 — 365 41 — 480 Provision (714) (1,290) (207) (58) 933 (64) (1,400) Ending Balance $ 723 $ 1,116 $ 34 $ 6,842 $ 1,019 $ 5 $ 9,739 September 30, 2021 Beginning Balance $ 2,088 $ 2,899 $ 310 $ 15,418 $ 252 $ 195 $ 21,162 Charge-offs — (173) — (4,090) (48) — (4,311) Recoveries — 73 — 688 4 — 765 Provision 468 383 29 (1,845) 104 (139) (1,000) Ending Balance $ 2,556 $ 3,182 $ 339 $ 10,171 $ 312 $ 56 $ 16,616 The following table presents the balance in the allowance for loan losses and the recorded investment in loans by loan segment and based on impairment method at September 30, 2022. The government guaranteed loan balances are included in the collectively evaluated for impairment balances. Real Estate- Real Estate- Real Estate - Commercial Commercial Consumer Unallocated Total Allowance for loan losses: Individually evaluated for impairment $ — $ — $ — $ 981 $ — $ — $ — $ 981 Collectively evaluated for impairment 723 1,116 34 5,861 — 1,019 5 8,758 Total $ 723 $ 1,116 $ 34 $ 6,842 $ — $ 1,019 $ 5 $ 9,739 Loans: Individually evaluated for impairment $ — $ 1,379 $ — $ 2,420 $ — $ — $ — $ 3,799 Collectively evaluated for impairment 176,574 218,831 9,259 181,211 22,286 37,595 — 645,756 Total $ 176,574 $ 220,210 $ 9,259 $ 183,631 $ 22,286 $ 37,595 $ — $ 649,555 The following table presents the balance in the allowance for loan losses and the recorded investment in loans by loan segment and based on impairment method at December 31, 2021. The government guaranteed loan balances are included in the collectively evaluated for impairment balances. Real Estate- Real Estate- Real Estate - Commercial Commercial Consumer Unallocated Total Allowance for loan losses: Individually evaluated for impairment $ — $ 91 $ — $ 902 $ — $ — $ — $ 993 Collectively evaluated for impairment 1,437 2,258 241 8,300 — 154 69 12,459 Total $ 1,437 $ 2,349 $ 241 $ 9,202 $ — $ 154 $ 69 $ 13,452 Loans: Individually evaluated for impairment $ 124 $ 2,900 $ — $ 902 $ — $ — $ — $ 3,926 Collectively evaluated for impairment 87,111 160,577 18,632 216,253 80,158 3,581 — 566,312 Total $ 87,235 $ 163,477 $ 18,632 $ 217,155 $ 80,158 $ 3,581 $ — $ 570,238 The following table presents information related to impaired loans by loan segment at and for the nine months ended September 30, 2022: Unpaid Recorded Allowance for Loan Losses Allocated Average Recorded Investment Interest Income Recognized Cash Basis Interest Recognized With no related allowance recorded: Real estate - residential $ — $ — $ — $ 124 $ — $ — Real estate - commercial 1,379 1,379 — 1,960 15 15 Subtotal 1,379 1,379 — 2,084 15 15 With an allowance recorded: Real estate - commercial — — — 76 — — Commercial and industrial 2,420 2,420 981 1,487 — — Subtotal 2,420 2,420 981 1,563 — — Total $ 3,799 $ 3,799 $ 981 $ 3,647 $ 15 $ 15 The following table presents information related to impaired loans by loan segment at and for the nine months ended September 30, 2021: Unpaid Recorded Allowance for Loan Losses Allocated Average Recorded Investment Interest Income Recognized Cash Basis Interest Recognized With no related allowance recorded: Real estate - commercial $ 2,786 $ 2,786 $ — $ 2,216 $ 6 $ 6 Subtotal 2,786 2,786 — 2,216 6 6 With an allowance recorded: Real estate - commercial 139 139 92 435 — — Commercial and industrial 790 790 790 864 — — Subtotal 929 929 882 1,299 — — Total $ 3,715 $ 3,715 $ 882 $ 3,515 $ 6 $ 6 For purposes of the impaired loans by loan segment tables above, the unpaid principal balance and recorded investment do not include the government guaranteed balance. The government guaranteed balances of impaired loans at September 30, 2022 and December 31, 2021 were $5,816 and $6,197, respectively. Nonaccrual loans and loans past due over 89 days still on accrual include both smaller balance homogenous loans that are collectively evaluated for impairment and individually classified impaired loans. The unguaranteed portions of government guaranteed loans that are under $100 are reserved in full. Impaired loans include commercial loans that are individually evaluated for impairment and deemed impaired as well as TDR for all loan portfolio segments. The sum of nonaccrual loans and loans past due over 89 days still on accrual will differ from the total impaired loan amount. The following table presents the recorded investment in nonaccrual and loans past due over 89 days still on accrual by loan segment at September 30, 2022 and December 31, 2021. In the following table, the recorded investment does not include the government guaranteed balance. Nonaccrual Loans Past Due Over September 30, 2022 December 31, 2021 September 30, 2022 December 31, 2021 Real estate - residential $ — $ 124 $ — $ 126 Real estate - commercial 1,379 2,815 — — Commercial and industrial 2,420 902 145 — Consumer and other — — 71 — Total $ 3,799 $ 3,841 $ 216 $ 126 The following table presents the aging of the recorded investment in past due loans at September 30, 2022 by loan segment: 30-89 Days Greater Than Total Past Due Loans Not Past Due (1) Total Loans Real estate - residential $ 117 $ 250 $ 367 $ 176,207 $ 176,574 Real estate - commercial 1,766 404 2,170 218,040 220,210 Real estate - construction and land — — — 9,259 9,259 Commercial and industrial 2,015 2,405 4,420 179,211 183,631 Commercial and industrial - PPP — — — 22,286 22,286 Consumer and other 417 71 488 37,107 37,595 Total $ 4,315 $ 3,130 $ 7,445 $ 642,110 $ 649,555 (1) For the purposes of the table above, $8,692 of balances 30-89 days past due and $1,198 of balances greater than 89 days past due are reported as Loans Not Past Due as a result of the government guaranty. Of those loans, $458 of commercial and industrial PPP loans were delinquent as of September 30, 2022. The following table presents the aging of the recorded investment in past due loans at December 31, 2021 by loan segment: 30-89 Days Greater Than Total Past Due Loans Not Past Due (1) Total Loans Real estate - residential $ 57 $ 250 $ 307 $ 86,928 $ 87,235 Real estate - commercial 192 1,778 1,970 161,507 163,477 Real estate - construction and land — — — 18,632 18,632 Commercial and industrial 991 424 1,415 215,740 217,155 Commercial and industrial - PPP — — — 80,158 80,158 Consumer and other — — — 3,581 3,581 Total $ 1,240 $ 2,452 $ 3,692 $ 566,546 $ 570,238 (1) For the purposes of the table above, $10,360 of balances 30-89 days past due and $2,807 of balances greater than 89 days past due are reported as Loans Not Past Due as a result of the government guaranty, and $11,089 of commercial and industrial PPP loans are primarily due to delinquencies from borrowers with only a PPP loan and no other Bank product. These borrowers were non-responsive to requests for forgiveness applications and payments, and applications were subsequently submitted to the SBA for their 100% guarantee purchase from the Bank. Credit Quality Indicators Internal risk-rating grades are assigned to loans by lending, credit administration or loan review personnel, based on an analysis of the financial and collateral strength and other credit attributes underlying each loan. Management analyzes the resulting ratings, as well as other statistics and factors such as delinquency, to track the migration performance of the portfolio balances. This analysis is performed at least annually. The Bank uses the following definitions for its risk ratings: Pass – Loans properly approved, documented, collateralized, and performing which do not reflect an abnormal credit risk. Special Mention – These credits constitute an undue and unwarranted credit risk, but not to a point of justifying a classification of “Substandard”. They have weaknesses that, if not checked or corrected, weaken the asset or inadequately protect the Bank. Substandard – These loans are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. Doubtful – These loans have all the weaknesses inherent in those classified as Substandard with the added characteristic that the weaknesses make collection or repayment in full, on the basis of currently known facts, conditions, and values, highly questionable and improbable. The table below sets forth credit exposure for the loan portfolio disaggregated by loan segment based on internally assigned risk ratings at September 30, 2022: Pass Special Substandard Doubtful Total Loans Real estate - residential $ 176,574 $ — $ — $ — $ 176,574 Real estate - commercial 218,758 73 1,379 — 220,210 Real estate - construction and land 9,259 — — — 9,259 Commercial and industrial 180,618 112 2,901 — 183,631 Commercial and industrial - PPP 22,286 — — — 22,286 Consumer and other 37,595 — — — 37,595 Loans held for investment, at amortized cost $ 645,090 $ 185 $ 4,280 $ — $ 649,555 The table below sets forth credit exposure for the loan portfolio disaggregated by loan segment based on internally assigned risk ratings at December 31, 2021: Pass Special Substandard Doubtful Total Loans Real estate - residential $ 87,233 $ — $ 2 $ — $ 87,235 Real estate - commercial 160,492 170 2,815 — 163,477 Real estate - construction and land 18,632 — — — 18,632 Commercial and industrial 212,544 1,850 2,761 — 217,155 Commercial and industrial - PPP 80,158 — — — 80,158 Consumer and other 3,581 — — — 3,581 Loans held for investment, at amortized cost $ 562,640 $ 2,020 $ 5,578 $ — $ 570,238 Troubled Debt Restructurings The following table presents loans classified as TDR at September 30, 2022 and December 31, 2021: September 30, 2022 December 31, 2021 Accruing Nonaccruing Accruing Nonaccruing Real estate - commercial $ — $ — $ 85 $ 1,116 The Company had not committed to lend any additional amounts to the loans classified as TDR at December 31, 2021. The Company estimated $38 of impaired loan loss reserves for these loans at December 31, 2021. There were no loans which were modified in the previous twelve months that defaulted during the nine months ended September 30, 2022. There were no new loans classified as TDR during the nine months ended September 30, 2022. The CARES Act, signed into law on March 27, 2020, permits financial institutions to suspend requirements under GAAP for loan modifications to borrowers affected by COVID-19 that would otherwise be characterized as TDR and permitted any determination related thereto if (i) the loan modification was made between March 1, 2020 and the earlier of December 31, 2020 or 60 days after the end of the coronavirus emergency declaration and (ii) the applicable loan was not more than 30 days past due as of December 31, 2019. The CAA, signed into law on December 27, 2020, extended the applicable period to include modifications to loans held by financial institutions executed between March 1, 2020 and the earlier of (i) January 1, 2022 or (ii) 60 days after the date of the termination of the COVID-19 national emergency. In addition, federal bank regulatory authorities have issued guidance to encourage financial institutions to make loan modifications for borrowers affected by COVID-19 and have assured financial institutions that they will neither receive supervisory criticism for such prudent loan modifications, nor be required by examiners to automatically categorize COVID-19-related loan modifications as TDR. The Company is applying this guidance to qualifying loan modifications. Loan modifications related to COVID-19 at September 30, 2022 and December 31, 2021 are presented in the table below: September 30, 2022 December 31, 2021 Number of Outstanding Number of Loans Outstanding Recorded Investment Real estate - residential 1 $ 250 1 $ 258 Commercial and industrial 14 696 23 1,113 Total loan modifications related to COVID-19 15 $ 946 24 $ 1,371 |