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 September 30, 2022 and December 31, 2021: September 30, December 31, 2022 2021 ($ in thousands) SBA $ 127,455 $ 142,392 Commercial, non-real estate 12,970 3,428 Residential real estate 34,501 27,108 Strategic Program loans 70,290 85,850 Commercial real estate 6,149 2,436 Consumer 5,455 4,574 Total loans $ 256,820 $ 265,788 Loans held-for-sale (43,606 ) (60,748 ) Total loans held for investment $ 213,214 $ 205,040 Deferred loan costs (fees), net (761 ) 2,917 Allowance for loan losses (11,968 ) (9,855 ) Net loans $ 200,485 $ 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, along with any other collateral, does not fall below the dollar amount of the total loans held-for-sale outstanding currently held by the Company for the specific Strategic Program. Collateral may include deposits held at the Bank, at another institution where the Bank has control of the account or a combination of deposits and other vehicles such as letters of credit. If necessary, the Company has the right to withdraw amounts from these sources to fulfill loan purchaser obligations created under the program agreements. Total cash held in reserve by Strategic Programs at the Company at September 30, 2022 and December 31, 2021, was $23.6 million and $39.6 million, respectively. Strategic Program loans retained and held-for-sale as of September 30, 2022 and December 31, 2021, are summarized as follows: September 30, December 31, 2022 2021 ($ in thousands) Retained Strategic Program loans $ 26,684 $ 25,102 Strategic Program loans held-for-sale 43,606 60,748 Total Strategic Program loans $ 70,290 $ 85,850 Changes in the ALL are summarized as follows: Three Months Ended September 30, 2022 ($ in thousands) SBA Commercial, Non-Real Estate Residential Real Estate Strategic Program Loans Commercial Real Estate Consumer Total Beginning balance $ 3,384 $ 274 $ 415 $ 6,442 $ 22 $ 65 $ 10,602 Charge-offs (259 ) — — (3,070 ) — (4 ) (3,333 ) Recoveries 9 — — 233 — — 242 Provision for loan losses 675 190 38 3,542 7 5 4,457 Balance at end of period $ 3,809 $ 464 $ 453 $ 7,147 $ 29 $ 66 $ 11,968 Ending balance individually evaluated for impairment — — — — — — — Ending balance collectively evaluated for impairment $ 3,809 $ 464 $ 453 $ 7,147 $ 29 $ 66 $ 11,968 Loans receivable $ 127,455 $ 12,970 $ 34,501 $ 26,684 $ 6,149 $ 5,455 $ 213,214 Ending balance individually evaluated for impairment 95 — — — — 95 Ending balance collectively evaluated for impairment $ 127,360 $ 12,970 $ 34,501 $ 26,684 $ 6,149 $ 5,455 $ 213,119 Nine Months Ended September 30, 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 (392 ) — — (8,508 ) — (4 ) (8,904 ) Recoveries 57 2 — 641 — — 700 Provision for loan losses 1,405 330 101 8,465 8 8 10,317 Balance at end of period $ 3,809 $ 464 $ 453 $ 7,147 $ 29 $ 66 $ 11,968 Ending balance individually evaluated for impairment — — — — — — — Ending balance collectively evaluated for impairment $ 3,809 $ 464 $ 453 $ 7,147 $ 29 $ 66 $ 11,968 Loans receivable $ 127,455 $ 12,970 $ 34,501 $ 26,684 $ 6,149 $ 5,455 $ 213,214 Ending balance individually evaluated for impairment 95 — — — — 95 Ending balance collectively evaluated for impairment $ 127,360 $ 12,970 $ 34,501 $ 26,684 $ 6,149 $ 5,455 $ 213,119 Three Months Ended September 30, 2021 ($ in thousands) SBA Commercial, Non-Real Estate Residential Real Estate Strategic Program Loans Commercial Real Estate Consumer Total Beginning balance $ 977 $ 250 $ 855 $ 5,078 $ 19 $ 60 $ 7,239 Charge-offs (1 ) — — (1,105 ) — — (1,106 ) Recoveries 30 11 — 99 — — 140 Provision for loan losses 149 — — 3,218 — — 3,367 Balance at end of period $ 1,155 $ 261 $ 855 $ 7,290 $ 19 $ 60 $ 9,640 Ending balance individually evaluated for impairment — — — — — — — Ending balance collectively evaluated for impairment $ 1,155 $ 261 $ 855 $ 7,290 $ 19 $ 60 $ 9,640 Loans receivable $ 125,192 $ 3,955 $ 25,105 $ 25,174 $ 2,357 $ 4,729 $ 186,512 Ending balance individually evaluated for impairment 1,079 — — — — — 1,079 Ending balance collectively evaluated for impairment $ 124,113 $ 3,955 $ 25,105 $ 25,174 $ 2,357 $ 4,729 $ 185,433 Nine Months Ended September 30, 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 (55 ) (63 ) — (2,304 ) — (3 ) (2,425 ) Recoveries 41 92 — 196 — 1 330 Provision for loan losses 249 — — 5,287 — — 5,536 Balance at end of period $ 1,155 $ 261 $ 855 $ 7,290 $ 19 $ 60 $ 9,640 Ending balance individually evaluated for impairment — — — — — — — Ending balance collectively evaluated for impairment $ 1,155 $ 261 $ 855 $ 7,290 $ 19 $ 60 $ 9,640 Loans receivable $ 125,192 $ 3,955 $ 25,105 $ 25,174 $ 2,357 $ 4,729 $ 186,512 Ending balance individually evaluated for impairment 1,079 — — — — — 1,079 Ending balance collectively evaluated for impairment $ 124,113 $ 3,955 $ 25,105 $ 25,174 $ 2,357 $ 4,729 $ 185,433 The following tables summarize impaired loans as of September 30, 2022 and December 31, 2021: September 30, 2022 Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized ($ in thousands) With no related allowance recorded SBA $ 95 $ 95 $ — $ 534 $ 27 Commercial, non-real estate — — — — — Residential real estate — — — — — Strategic Program loans — — — — — Commercial real estate — — — — — Consumer — — — — — Total $ 95 $ 95 $ — $ 534 $ 27 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 Nonaccrual and past due loans are summarized below as of September 30, 2022 and December 31, 2021: September 30, 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 $ 127,455 $ — $ — $ — $ — $ — $ 127,455 Commercial, non-real estate 12,970 — — — — — 12,970 Residential real estate 34,178 323 — — 323 — 34,501 Strategic Program loans 67,940 1,281 815 254 2,350 — 70,290 Commercial real estate 6,149 — — — — — 6,149 Consumer 5,448 — 7 — 7 — 5,455 Total $ 254,140 $ 1,604 $ 822 $ 254 $ 2,680 $ — $ 256,820 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 and nine months ended September 30, 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 September 30, 2022 and December 31, 2021: September 30, 2022 ($ in thousands) Pass Grade 1-4 Special Mention Grade 5 Classified/ Doubtful/Loss Grade 6-8 Total SBA $ 125,611 $ 1,749 $ 95 $ 127,455 Commercial, non-real estate 12,970 — — 12,970 Residential real estate 34,501 — — 34,501 Commercial real estate 6,149 — — 6,149 Consumer 5,455 — — 5,455 Not Risk Graded Strategic Program loans 70,290 Total $ 184,686 $ 1,749 $ 95 $ 256,820 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 $ 177,485 $ 1,481 $ 972 $ 265,788 Loans modified and recorded as TDR’s at September 30, 2022 and December 31, 2021, consist of the following: ($ in thousands) Number of Contracts Pre- Modification Outstanding Recorded Investment Post- Modification Outstanding Recorded Investment September 30, 2022 SBA 1 $ 95 $ 95 Total at September 30, 2022 1 $ 95 $ 95 December 31, 2021 SBA 2 $ 106 $ 106 Total at December 31, 2021 2 $ 106 $ 106 Non-Accrual SBA 1 $ 25 $ 25 At September 30, 2022 and December 31, 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 included modifications to rate and term. There was one principal charge-off recorded related to TDRs during the nine months ended September 30, 2022 for $0.01 million. There were no principal charge-offs recorded related to TDRs during the nine months ended September 30, 2021. There was no principal charge-off recorded related to TDRs during the three months ended September 30, 2022. There were no principal charge-offs recorded related to TDRs during the three months ended September 30, 2021. During the three and nine months ended September 30, 2022 and 2021, there were no loan modifications to TDRs. Separately, one restructured loan incurred a default within 12 months of the restructure date during the nine months ended September 30, 2022. This same loan was paid in full with interest on June 2, 2022. One restructured loan incurred a default within 12 months of the restructure date during the nine months ended September 30, 2021. This same loan was paid in full with interest on May 28, 2021. |