Loans and Allowance for Loan Losses | Note 3 – Loans and Allowance for Loan Losses Loans are summarized as follows according to major risk category as of March 31, 2022 and December 31, 2021: March 31, December 31, 2022 2021 ($ in thousands) SBA $ 127,778 $ 142,392 Commercial, non-real estate 3,285 3,428 Residential real estate 30,772 27,108 Strategic Program loans 101,819 85,850 Commercial real estate 4,187 2,436 Consumer 4,711 4,574 Total loans $ 272,552 $ 265,788 Loans held-for-sale (73,805 ) (60,748 ) Total loans held for investment $ 198,747 $ 205,040 Deferred loan costs (fees), net 789 2,917 Allowance for loan losses (9,987 ) (9,855 ) Net loans $ 189,549 $ 198,102 Strategic Program Loans The Company generally retains the loans and/or receivables for a number of business days after origination before selling the loans and/or receivables to the Strategic Program platform or another investor. Interest income is recognized by the Company while holding the loans. These loans are classified as held-for-sale on the balance sheet. The Company may also hold a portion of the loans or receivable and sell the remainder directly to the Strategic Programs or other investors. The Company generally services the loans originated through the Strategic Programs in consideration of servicing fees equal to a percentage of the loans generated under the Strategic Programs. In turn, the Strategic Program service providers, subject to the Company’s approval and oversight, serve as sub-servicer and perform typical primary servicing duties including loan collections, modifications, charging-off, reporting and monitoring. Each Strategic Program establishes a “reserve” deposit account with the Company. The agreements generally require that the deposit reserve account balance does not fall below the dollar amount of the total loans outstanding currently held by the Company for the specific Strategic Program. If necessary, the Company has the right to withdraw amounts from the reserve account to fulfill loan purchaser obligations created under the program agreements. Total cash held in reserve by Strategic Programs at the Company at March 31, 2022 and December 31, 2021, was $50.8 million and $39.6 million, respectively. Strategic Program loans retained and held-for-sale as of March 31, 2022 and December 31, 2021, are summarized as follows: March 31, December 31, 2022 2021 ($ in thousands) Retained Strategic Program loans $ 28,014 $ 25,102 Strategic Program loans held-for-sale 73,805 60,748 Total Strategic Program loans $ 101,819 $ 85,850 Changes in the ALL are summarized as follows: Three Months Ended March 31, 2022 ($ in thousands) SBA Commercial, Non-Real Estate Residential Real Estate Strategic Program Loans Commercial Real Estate Consumer Total Beginning balance $ 2,739 $ 132 $ 352 $ 6,549 $ 21 $ 62 $ 9,855 Charge-offs (31 ) — — (2,878 ) — — (2,909 ) Recoveries — 1 — 93 — — 94 Provision (recapture) 356 (26 ) 59 2,558 — — 2,947 Balance at end of period $ 3,064 $ 107 $ 411 $ 6,322 $ 21 $ 62 $ 9,987 Ending balance individually evaluated for impairment — — — — — — — Ending balance collectively evaluated for impairment $ 3,064 $ 107 $ 411 $ 6,322 $ 21 $ 62 $ 9,987 Loans receivable $ 127,778 $ 3,285 $ 30,772 $ 28,014 $ 4,187 $ 4,711 $ 198,747 Ending balance individually evaluated for impairment 951 — 200 — — — 1,151 Ending balance collectively evaluated for impairment $ 126,827 $ 3,285 $ 30,572 $ 28,014 $ 4,187 $ 4,711 $ 197,596 Three Months Ended March 31, 2021 ($ in thousands) SBA Commercial, Non-Real Estate Residential Real Estate Strategic Program Loans Commercial Real Estate Consumer Total Beginning balance $ 920 $ 232 $ 855 $ 4,111 $ 19 $ 62 $ 6,199 Charge-offs (7 ) (41 ) — (741 ) — (2 ) (791 ) Recoveries 11 — — 132 — — 143 Provision — — — 633 — — 633 Balance at end of period $ 924 $ 191 $ 855 $ 4,135 $ 19 $ 60 $ 6,184 Ending balance individually evaluated for impairment — — — — — — — Ending balance collectively evaluated for impairment $ 924 $ 191 $ 855 $ 4,135 $ 19 $ 60 $ 6,184 Loans receivable $ 167,824 $ 3,867 $ 21,712 $ 6,580 $ 2,589 $ 4,807 $ 207,379 Ending balance individually evaluated for impairment 890 — 756 — — — 1,646 Ending balance collectively evaluated for impairment $ 166,934 $ 3,867 $ 20,956 $ 6,580 $ 2,589 $ 4,807 $ 205,733 The following tables summarize impaired loans as of March 31, 2022 and December 31, 2021: March 31, 2022 Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized ($ in thousands) With no related allowance recorded SBA $ 951 $ 951 $ — $ 962 $ 48 Commercial, non-real estate — — — — — Residential real estate 200 200 — 100 — Strategic Program loans — — — — — Commercial real estate — — — — — Consumer — — — — — Total $ 1,151 $ 1,151 $ — $ 1,062 $ 48 December 31, 2021 Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized ($ in thousands) With no related allowance recorded SBA $ 972 $ 972 $ — $ 945 $ 47 Commercial, non-real estate — — — — — Residential real estate — — — 189 — Strategic Program loans — — — — — Commercial real estate — — — — — Consumer — — — — — Total $ 972 $ 972 $ — $ 1,134 $ 47 For the three months ending March 31, 2022 and December 31, 2021, there were no impaired loans with an allowance recorded. Nonaccrual and past due loans are summarized below as of March 31, 2022 and December 31, 2021: March 31, 2022 ($ in thousands) Current 30-59 Days Past 60-89 Days Past Due 90+ Days Past Due & Still Accruing Total Past Due Non- Total SBA $ 126,894 $ 227 $ — $ — $ 227 $ 657 $ 127,778 Commercial, non-real estate 3,285 — — — — — 3,285 Residential real estate 30,572 — — 200 200 — 30,772 Strategic Program loans 100,105 981 573 159 1,713 1 101,819 Commercial real estate 4,187 — — — — — 4,187 Consumer 4,707 4 — — 4 — 4,711 Total $ 269,750 $ 1,212 $ 573 $ 359 $ 2,144 $ 658 $ 272,552 December 31, 2021 ($ in thousands) Current 30-59 Days Past Due 60-89 Days Past Due 90+ Days Past Due & Still Accruing Total Past Due Non- Accrual Total SBA $ 141,488 $ 247 $ — $ — $ 247 $ 657 $ 142,392 Commercial, non-real estate 3,428 — — — — — 3,428 Residential real estate 27,108 — — — — — 27,108 Strategic Program loans 84,065 1,041 690 54 1,785 — 85,850 Commercial real estate 2,436 — — — — — 2,436 Consumer 4,554 20 — — 20 — 4,574 Total $ 263,079 $ 1,308 $ 690 $ 54 $ 2,052 $ 657 $ 265,788 The amount of interest income for the three months ended March 31, 2022 and 2021, that was not recorded on nonaccrual loans was de minimis In addition to past due and nonaccrual status criteria, the Company also evaluates loans using a loan grading system. Internal loan grades are based on current financial information, historical payment experience, and credit documentation, among other factors. Performance-based grades are summarized below: Pass (Loan Grades 1-4) Special Mention Classified Substandard Classified Doubtful Classified Loss (Loan Grade 8) – The Company does not currently grade retained Strategic Program loans Outstanding loan balances categorized by these credit quality indicators are summarized as follows at March 31, 2022 and December 31, 2021: March 31, 2022 ($ in thousands) Pass Grade 1-4 Special Mention Grade 5 Classified/ Doubtful/Loss Grade 6-8 Total SBA $ 125,366 $ 1,461 $ 951 $ 127,778 Commercial, non-real estate 3,285 — — 3,285 Residential real estate 30,572 — 200 30,772 Commercial real estate 4,187 — — 4,187 Consumer 4,711 — — 4,711 Not Risk Graded Strategic Program loans 101,819 Total at March 31, 2022 $ 168,121 $ 1,461 $ 1,151 $ 272,552 December 31, 2021 ($ in thousands) Pass Grade 1-4 Special Mention Grade 5 Classified/ Doubtful/Loss Grade 6-8 Total SBA $ 139,985 $ 1,435 $ 972 $ 142,392 Commercial, non-real estate 3,382 46 — 3,428 Residential real estate 27,108 — — 27,108 Commercial real estate 2,436 — — 2,436 Consumer 4,574 — — 4,574 Not Risk Graded Strategic Program loans 85,850 Total at December 31, 2021 $ 177,485 $ 1,481 $ 972 $ 265,788 Loans modified and recorded as TDR’s during the three months ended March 31, 2022 and March 31, 2021, consist of the following: ($ in thousands) Number of Contracts Pre- Modification Outstanding Recorded Investment Post- Modification Outstanding Recorded Investment March 31, 2022 SBA 1 $ 96 $ 96 Total at March 31, 2022 1 $ 96 $ 96 Non-Accrual SBA 1 $ 25 $ 25 March 31, 2021 SBA 3 $ 114 $ 114 Residential real estate 1 756 756 Total at March 31, 2021 4 $ 870 $ 870 Non-Accrual SBA 1 $ 53 $ 53 At March 31, 2022 and 2021, there were no commitments to lend additional funds to debtors whose loan terms have been modified in a TDR. Loans modified and recorded as TDR’s during the three months ended March 31, 2022 and 2021 included modifications to rate and term. There was one principal charge-off recorded related to TDRs during the three months ended March 31, 2022 for $0.01 million. There were no principal charge-offs recorded related to TDRs during the three months ended March 31, 2021. During the three months ended March 31, 2022 and 2021, there were no loan modifications to TDRs. Separately, one restructured loan incurred a default within 12 months of the restructure date and continues to be in default during the three months ended March 31, 2022. One restructured loan incurred a default within 12 months of the restructure date during the three months ended March 31, 2021. This same loan was paid in full with interest on May 28, 2021. |