Loans | 90 Days and Still Accruing Total Accruing Non-Accrual Total Loans Residential real estate: Home equity line of credit and other $ 716 $ - $ - $ 716 $ - $ 716 1-4 family residential 136,793 760 - 137,553 - 137,553 Condo residential 64,760 1,288 - 66,048 - 66,048 202,269 2,048 - 204,317 - 204,317 Commercial real estate: Land and construction 31,454 - - 31,454 - 31,454 Multi family residential 129,217 - - 129,217 - 129,217 Condo commercial 42,729 - - 42,729 - 42,729 Commercial property 576,451 2,123 - 578,574 - 578,574 Leasehold improvements 98 - - 98 - 98 779,949 2,123 - 782,072 - 782,072 Commercial and industrial: Secured 104,058 118 - 104,176 - 104,176 Unsecured 30,598 58 - 30,656 - 30,656 134,656 176 - 134,832 - 134,832 Foreign banks 63,985 - - 63,985 - 63,985 Consumer and other 73,485 280 - 73,765 - 73,765 Total $ 1,254,344 $ 4,627 $ - $ 1,258,971 $ - $ 1,258,971 March 31, 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 $ 3,621 $ 3,614 $ - $ 5,021 $ 5,035 $ - Commercial real estate 189 190 - 696 695 - 3,810 3,804 - 5,717 5,730 - Impaired Loans with Specific Allowance: Residential real estate 3,737 3,702 160 3,985 3,950 178 Commercial real estate 413 413 1 - - - Commercial and industrial 132 132 66 141 141 71 Consumer and other 217 217 108 224 224 111 4,499 4,464 335 4,350 4,315 360 Total $ 8,309 $ 8,268 $ 335 $ 10,067 $ 10,045 $ 360 Three Months Ended March 31, 2022 2021 Residential real estate $ 8,181 $ 9,494 Commercial real estate 649 727 Commercial and industrial 137 197 Consumer and other 220 276 Total $ 9,187 $ 10,694 March 31, 2022 December 31, 2021 Accrual Status Non-Accrual Status Total TDRs Accrual Status Non-Accrual Status Total TDRs Residential real estate $ 7,357 $ - $ 7,357 $ 7,815 $ - $ 7,815 Commercial real estate 603 - 603 696 - 696 Commercial and industrial 132 - 132 141 - 141 Consumer and other 217 - 217 224 - 224 Total $ 8,309 $ - $ 8,309 $ 8,876 $ - $ 8,876" id="sjs-B4">3. The following table is a summary of the distribution of At 171.4 185.1 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 loans 24.6 March 31, 2022 and $ 42.4 PPP loans had deferred loan fees of $ 590 1.5 The Company recognized 1.0 1.5 ended Statements of Operations. The collateral type loan environmental factors that may cause estimated credit losses Changes in thousands): Allowance for credit losses and the outstanding balances in 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 December 31, 2021 (in thousands): There was no Interest $ 0 7 Impaired Loans The following table includes applicable, on the basis of impairment methodology for the dates Net investment balance is the unpaid principal balance The following thousands): Interest income recognized on impaired loans for the three months ended March 31, 2022 91 and $ 109 Troubled Debt Restructuring A troubled concession payment, conversion of The following table presents performing and non-performing The Company had allocated $ 335 360 and December 31, 2021, no and 2021. There was no March 31, 2022 December 31, 2021 Total Percent of Total Total Percent of Total Residential Real Estate $ 204,317 16.2 % $ 201,359 16.9 % Commercial Real Estate 782,072 62.1 % 704,988 59.2 % Commercial and Industrial 134,832 10.7 % 146,592 12.3 % Foreign Banks 63,985 5.1 % 59,491 5.0 % Consumer and Other 73,765 5.9 % 79,229 6.6 % Total 1,258,971 100.0 % 1,191,659 100.0 % Less: Unearned income 583 1,578 Total 1,258,388 1,190,081 Less: Allowance for credit losses 15,074 15,057 Total $ 1,243,314 $ 1,175,024 Residential Real Estate Commercial Real Estate Commercial and Industrial Foreign Banks Consumer and Other Total March 31, 2022: Allowance for credit losses: Individually evaluated for impairment $ 160 $ 1 $ 66 $ - $ 108 $ 335 Collectively evaluated for impairment 2,197 9,182 2,289 491 580 14,739 Balances, end of period $ 2,357 $ 9,183 $ 2,355 $ 491 $ 688 $ 15,074 Loans: Individually evaluated for impairment $ 7,357 $ 603 $ 132 $ - $ 217 $ 8,309 Collectively evaluated for impairment 196,960 781,469 134,700 63,985 73,548 1,250,662 Balances, end of period $ 204,317 $ 782,072 $ 134,832 $ 63,985 $ 73,765 $ 1,258,971 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 March 31, 2022 Pass Special Mention Substandard Doubtful Total Loans Residential real estate: Home equity line of credit ("HELOC") and other $ 716 $ - $ - $ - $ 716 1-4 family residential 134,373 - 3,180 - 137,553 Condo residential 66,048 - - - 66,048 201,137 - 3,180 - 204,317 Commercial real estate: Land and construction 31,454 - - - 31,454 Multi family residential 129,217 - - - 129,217 Condo commercial 42,315 - 414 - 42,729 Commercial property 577,364 1,210 - - 578,574 Leasehold improvements 98 - - - 98 780,448 1,210 414 - 782,072 Commercial and industrial: (1) Secured 103,668 - 508 - 104,176 Unsecured 30,656 - - - 30,656 134,324 - 508 - 134,832 Foreign banks 63,985 - - - 63,985 Consumer and other loans 73,548 - 217 - 73,765 Total $ 1,253,442 $ 1,210 $ 4,319 $ - $ 1,258,971 (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 March 31, 2022: Current Past Due 30- 89 Days Past Due > 90 Days and Still Accruing Total Accruing Non-Accrual Total Loans Residential real estate: Home equity line of credit and other $ 716 $ - $ - $ 716 $ - $ 716 1-4 family residential 136,793 760 - 137,553 - 137,553 Condo residential 64,760 1,288 - 66,048 - 66,048 202,269 2,048 - 204,317 - 204,317 Commercial real estate: Land and construction 31,454 - - 31,454 - 31,454 Multi family residential 129,217 - - 129,217 - 129,217 Condo commercial 42,729 - - 42,729 - 42,729 Commercial property 576,451 2,123 - 578,574 - 578,574 Leasehold improvements 98 - - 98 - 98 779,949 2,123 - 782,072 - 782,072 Commercial and industrial: Secured 104,058 118 - 104,176 - 104,176 Unsecured 30,598 58 - 30,656 - 30,656 134,656 176 - 134,832 - 134,832 Foreign banks 63,985 - - 63,985 - 63,985 Consumer and other 73,485 280 - 73,765 - 73,765 Total $ 1,254,344 $ 4,627 $ - $ 1,258,971 $ - $ 1,258,971 March 31, 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 $ 3,621 $ 3,614 $ - $ 5,021 $ 5,035 $ - Commercial real estate 189 190 - 696 695 - 3,810 3,804 - 5,717 5,730 - Impaired Loans with Specific Allowance: Residential real estate 3,737 3,702 160 3,985 3,950 178 Commercial real estate 413 413 1 - - - Commercial and industrial 132 132 66 141 141 71 Consumer and other 217 217 108 224 224 111 4,499 4,464 335 4,350 4,315 360 Total $ 8,309 $ 8,268 $ 335 $ 10,067 $ 10,045 $ 360 Three Months Ended March 31, 2022 2021 Residential real estate $ 8,181 $ 9,494 Commercial real estate 649 727 Commercial and industrial 137 197 Consumer and other 220 276 Total $ 9,187 $ 10,694 March 31, 2022 December 31, 2021 Accrual Status Non-Accrual Status Total TDRs Accrual Status Non-Accrual Status Total TDRs Residential real estate $ 7,357 $ - $ 7,357 $ 7,815 $ - $ 7,815 Commercial real estate 603 - 603 696 - 696 Commercial and industrial 132 - 132 141 - 141 Consumer and other 217 - 217 224 - 224 Total $ 8,309 $ - $ 8,309 $ 8,876 $ - $ 8,876 |