Loans | and Still Accruing Total Accruing Non-Accrual Total Loans Residential real estate: Home equity line of credit and other $ 707 $ - $ - $ 707 $ - $ 707 1-4 family residential 144,937 - - 144,937 - 144,937 Condo residential 57,338 680 - 58,018 - 58,018 202,982 680 - 203,662 - 203,662 Commercial real estate: - Land and construction 37,326 - - 37,326 - 37,326 Multi-family residential 134,535 - - 134,535 - 134,535 Condo commercial 48,509 - - 48,509 - 48,509 Commercial property 622,986 - - 622,986 - 622,986 Leasehold improvements 89 - - 89 - 89 843,445 - - 843,445 - 843,445 Commercial and industrial: - Secured 111,556 199 - 111,755 - 111,755 Unsecured 19,516 - - 19,516 - 19,516 131,072 199 - 131,271 - 131,271 - Foreign banks 84,770 - - 84,770 - 84,770 Consumer and other 109,250 - - 109,250 - 109,250 - Total $ 1,371,519 $ 879 $ - $ 1,372,398 $ - $ 1,372,398 Accruing As of December 31, 2021: 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 $ 701 $ - $ - $ 701 $ - $ 701 1-4 family residential 133,942 289 - 134,231 1,190 135,421 Condo residential 64,243 994 - 65,237 - 65,237 198,886 1,283 - 200,169 1,190 201,359 Commercial real estate: Land and construction 24,581 - - 24,581 - 24,581 Multi-family residential 127,053 436 - 127,489 - 127,489 Condo commercial 42,400 - - 42,400 - 42,400 Commercial property 510,411 - - 510,411 - 510,411 Leasehold improvements 107 - - 107 - 107 704,552 436 - 704,988 - 704,988 Commercial and industrial: Secured 98,141 - - 98,141 - 98,141 Unsecured 48,041 410 - 48,451 - 48,451 146,182 410 - 146,592 - 146,592 Foreign banks 59,491 - - 59,491 - 59,491 Consumer and other 78,969 260 - 79,229 - 79,229 Total $ 1,188,080 $ 2,389 $ - $ 1,190,469 $ 1,190 $ 1,191,659 June 30, 2022 December 31, 2021 Unpaid Principal Balance Net Investment Balance Valuation Allowance Unpaid Principal Balance Net Investment Balance Valuation Allowance Impaired Loans with No Specific Allowance: Residential real estate $ 3,598 $ 3,592 $ - $ 5,021 $ 5,035 $ - Commercial real estate 593 593 - 696 695 - 4,191 4,185 - 5,717 5,730 - Impaired Loans with Specific Allowance: Residential real estate 3,710 3,677 165 3,985 3,950 178 Commercial and industrial 99 99 50 141 141 71 Consumer and other 210 210 104 224 224 111 4,019 3,986 319 4,350 4,315 360 Total $ 8,210 $ 8,171 $ 319 $ 10,067 $ 10,045 $ 360 Three Months Ended June 30, Six Months Ended June 30, 2022 2021 2022 2021 Residential real estate $ 7,332 $ 8,321 $ 7,890 $ 9,027 Commercial real estate 599 718 631 723 Commercial and industrial 115 188 124 192 Consumer and other 214 262 217 268 Total $ 8,260 $ 9,489 $ 8,862 $ 10,210 June 30, 2022 December 31, 2021 Accrual Status Non-Accrual Status Total TDRs Accrual Status Non-Accrual Status Total TDRs Residential real estate $ 7,307 $ - $ 7,307 $ 7,815 $ - $ 7,815 Commercial real estate 594 - 594 696 - 696 Commercial and industrial 99 - 99 141 - 141 Consumer and other 210 - 210 224 - 224 Total $ 8,210 $ - $ 8,210 $ 8,876 $ - $ 8,876" id="sjs-B4">3. The following table is a summary of the distribution of At 159.9 185.1 commercial real estate Reserve Bank of Atlanta. The Company was a participant loans. These the funds had to be used towards payroll cost, mortgage interest, rent, utilities and other costs related to COVID-19. These loans 13.5 June 30, 2022 and 42.4 PPP loans had deferred loan fees of $ 149 1.5 The Company 1.5 2.4 ended Statements of Operations. The collateral type loan environmental factors that may cause estimated credit losses Changes in the allowance for credit losses for (in thousands): Allowance for credit losses and the 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 December 31, 2021 (in thousands): There was no Interest income on 0 $ 1 Impaired Loans The following table includes applicable, on the basis of impairment methodology at Net investment balance is the unpaid principal balance The following thousands): Interest income recognized on 90 and $ 105 Interest income 181 and $ 214 Troubled Debt Restructuring A troubled concession payment, conversion of modification. The following table presents performing and non-performing The Company had allocated 319 360 and December no June 30, 2022 and 2021. There were no as of June 30, 2022. During the no within the prior no t have any 2022 and 2021. June 30, 2022 December 31, 2021 Total Percent of Total Total Percent of Total Residential Real Estate $ 203,662 14.8 % $ 201,359 16.9 % Commercial Real Estate 843,445 61.5 % 704,988 59.2 % Commercial and Industrial 131,271 9.5 % 146,592 12.3 % Foreign Banks 84,770 6.2 % 59,491 5.0 % Consumer and Other 109,250 8.0 % 79,229 6.6 % Total 1,372,398 100.0 % 1,191,659 100.0 % Less: Deferred fees (cost) (335) 1,578 Total 1,372,733 1,190,081 Less: Allowance for credit losses 15,786 15,057 Total $ 1,356,947 $ 1,175,024 Residential Real Estate Commercial Real Estate Commercial and Industrial Foreign Banks Consumer and Other Total Three Months Ended June 30, 2022 Beginning balance $ 2,357 $ 9,183 $ 2,355 $ 491 $ 688 $ 15,074 Provision for credit losses 9 107 311 160 118 705 Recoveries - - 5 - 3 8 Charge-offs - - - - (1) (1) Ending Balance $ 2,366 $ 9,290 $ 2,671 $ 651 $ 808 $ 15,786 Six Months Ended June 30, 2022 Beginning balance $ 2,498 $ 8,758 $ 2,775 $ 457 $ 569 $ 15,057 Provision for credit losses (148) 532 (115) 194 242 705 Recoveries 32 - 11 - 3 46 Charge-offs (16) - - - (6) (22) Ending Balance $ 2,366 $ 9,290 $ 2,671 $ 651 $ 808 $ 15,786 Residential Real Estate Commercial Real Estate Commercial and Industrial Foreign Banks Consumer and Other Total June 30, 2022: Allowance for credit losses: Individually evaluated for impairment $ 165 $ - $ 50 $ - $ 104 $ 319 Collectively evaluated for impairment 2,201 9,290 2,621 651 704 15,467 Balances, end of period $ 2,366 $ 9,290 $ 2,671 $ 651 $ 808 $ 15,786 Loans: Individually evaluated for impairment $ 7,307 $ 594 $ 99 $ - $ 210 $ 8,210 Collectively evaluated for impairment 196,355 842,851 131,172 84,770 109,040 1,364,188 Balances, end of period $ 203,662 $ 843,445 $ 131,271 $ 84,770 $ 109,250 $ 1,372,398 December 31, 2021: Allowance for credit losses: Individually evaluated for impairment $ 178 $ - $ 71 $ - $ 111 $ 360 Collectively evaluated for impairment 2,320 8,758 2,704 457 458 14,697 Balances, end of period $ 2,498 $ 8,758 $ 2,775 $ 457 $ 569 $ 15,057 Loans: Individually evaluated for impairment $ 9,006 $ 696 $ 141 $ - $ 224 $ 10,067 Collectively evaluated for impairment 192,353 704,292 146,451 59,491 79,005 1,181,592 Balances, end of period $ 201,359 $ 704,988 $ 146,592 $ 59,491 $ 79,229 $ 1,191,659 As of June 30, 2022 Pass Special Mention Substandard Doubtful Total Loans Residential real estate: Home equity line of credit ("HELOC") and other $ 707 $ - $ - $ - $ 707 1-4 family residential 144,937 - - - 144,937 Condo residential 58,018 - - - 58,018 203,662 - - - 203,662 Commercial real estate: Land and construction 37,326 - - - 37,326 Multi-family residential 134,535 - - - 134,535 Condo commercial 48,103 - 406 - 48,509 Commercial property 621,789 1,197 - - 622,986 Leasehold improvements 89 - - - 89 841,842 1,197 406 - 843,445 Commercial and industrial: (1) Secured 111,293 - 462 - 111,755 Unsecured 19,516 - - - 19,516 130,809 - 462 - 131,271 Foreign banks 84,770 - - - 84,770 Consumer and other loans 109,040 - 210 - 109,250 Total $ 1,370,123 $ 1,197 $ 1,078 $ - $ 1,372,398 (1) As of December 31, 2021 Pass Special Mention Substandard Doubtful Total Loans Residential real estate: Home equity line of credit ("HELOC") and other $ 701 $ - $ - $ - $ 701 1-4 family residential 130,840 - 4,581 - 135,421 Condo residential 65,237 - - - 65,237 196,778 - 4,581 - 201,359 Commercial real estate: Land and construction 24,581 - - - 24,581 Multi-family residential 127,489 - - - 127,489 Condo commercial 41,983 - 417 - 42,400 Commercial property 509,189 1,222 - - 510,411 Leasehold improvements 107 - - - 107 703,349 1,222 417 - 704,988 Commercial and industrial: (1) Secured 97,605 - 536 - 98,141 Unsecured 48,434 - 17 - 48,451 146,039 - 553 - 146,592 Foreign banks 59,491 - - - 59,491 Consumer and other loans 79,005 - 224 - 79,229 Total $ 1,184,662 $ 1,222 $ 5,775 $ - $ 1,191,659 (1) Accruing As of June 30, 2022: 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 $ 707 $ - $ - $ 707 $ - $ 707 1-4 family residential 144,937 - - 144,937 - 144,937 Condo residential 57,338 680 - 58,018 - 58,018 202,982 680 - 203,662 - 203,662 Commercial real estate: - Land and construction 37,326 - - 37,326 - 37,326 Multi-family residential 134,535 - - 134,535 - 134,535 Condo commercial 48,509 - - 48,509 - 48,509 Commercial property 622,986 - - 622,986 - 622,986 Leasehold improvements 89 - - 89 - 89 843,445 - - 843,445 - 843,445 Commercial and industrial: - Secured 111,556 199 - 111,755 - 111,755 Unsecured 19,516 - - 19,516 - 19,516 131,072 199 - 131,271 - 131,271 - Foreign banks 84,770 - - 84,770 - 84,770 Consumer and other 109,250 - - 109,250 - 109,250 - Total $ 1,371,519 $ 879 $ - $ 1,372,398 $ - $ 1,372,398 Accruing As of December 31, 2021: 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 $ 701 $ - $ - $ 701 $ - $ 701 1-4 family residential 133,942 289 - 134,231 1,190 135,421 Condo residential 64,243 994 - 65,237 - 65,237 198,886 1,283 - 200,169 1,190 201,359 Commercial real estate: Land and construction 24,581 - - 24,581 - 24,581 Multi-family residential 127,053 436 - 127,489 - 127,489 Condo commercial 42,400 - - 42,400 - 42,400 Commercial property 510,411 - - 510,411 - 510,411 Leasehold improvements 107 - - 107 - 107 704,552 436 - 704,988 - 704,988 Commercial and industrial: Secured 98,141 - - 98,141 - 98,141 Unsecured 48,041 410 - 48,451 - 48,451 146,182 410 - 146,592 - 146,592 Foreign banks 59,491 - - 59,491 - 59,491 Consumer and other 78,969 260 - 79,229 - 79,229 Total $ 1,188,080 $ 2,389 $ - $ 1,190,469 $ 1,190 $ 1,191,659 June 30, 2022 December 31, 2021 Unpaid Principal Balance Net Investment Balance Valuation Allowance Unpaid Principal Balance Net Investment Balance Valuation Allowance Impaired Loans with No Specific Allowance: Residential real estate $ 3,598 $ 3,592 $ - $ 5,021 $ 5,035 $ - Commercial real estate 593 593 - 696 695 - 4,191 4,185 - 5,717 5,730 - Impaired Loans with Specific Allowance: Residential real estate 3,710 3,677 165 3,985 3,950 178 Commercial and industrial 99 99 50 141 141 71 Consumer and other 210 210 104 224 224 111 4,019 3,986 319 4,350 4,315 360 Total $ 8,210 $ 8,171 $ 319 $ 10,067 $ 10,045 $ 360 Three Months Ended June 30, Six Months Ended June 30, 2022 2021 2022 2021 Residential real estate $ 7,332 $ 8,321 $ 7,890 $ 9,027 Commercial real estate 599 718 631 723 Commercial and industrial 115 188 124 192 Consumer and other 214 262 217 268 Total $ 8,260 $ 9,489 $ 8,862 $ 10,210 June 30, 2022 December 31, 2021 Accrual Status Non-Accrual Status Total TDRs Accrual Status Non-Accrual Status Total TDRs Residential real estate $ 7,307 $ - $ 7,307 $ 7,815 $ - $ 7,815 Commercial real estate 594 - 594 696 - 696 Commercial and industrial 99 - 99 141 - 141 Consumer and other 210 - 210 224 - 224 Total $ 8,210 $ - $ 8,210 $ 8,876 $ - $ 8,876 |