XML 34 R13.htm IDEA: XBRL DOCUMENT v3.25.1
Note 4 - Loans and Allowance for Loan Losses
12 Months Ended
Dec. 31, 2024
Notes to Financial Statements  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]

(4)

LOANS AND ALLOWANCE FOR CREDIT LOSSES

 

Loans at December 31, 2024 and 2023 consisted of the following:

 

   

December 31,

   

December 31,

 

(In thousands)

 

2024

   

2023

 
                 
                 

1-4 Family Residential Mortgage

  $ 138,936     $ 133,480  

Home Equity and Second Mortgage

    66,549       62,070  

Multifamily Residential

    36,822       39,963  

1-4 Family Residential Construction

    15,245       15,667  

Other Construction, Development and Land

    75,840       76,713  

Commercial Real Estate

    184,851       168,757  

Commercial Business

    62,727       68,223  

Consumer and Other

    58,406       56,373  

Principal loan balance

    639,376       621,246  
                 

Deferred loan origination fees and costs, net

    1,104       1,168  

Allowance for credit losses

    (9,281 )     (8,005 )
                 

Loans, net

  $ 631,199     $ 614,409  

 

The Bank has entered into loan transactions with certain directors, officers and their affiliates (i.e., related parties).

 

The following table represents the aggregate activity for related party loans during the years ended December 31, 2024 and 2023.  Adjustments are made to reflect new directors and officers added during the year, as well as directors and officers that left the Company during the year.

 

(In thousands)

 

2024

   

2023

 
                 

Beginning balance

  $ 5,877     $ 6,279  

Adjustments due to officer and director changes

    29       (14 )

New loans

    1,100       837  

Payments

    (1,697 )     (1,225 )
                 

Ending balance

  $ 5,309     $ 5,877  

 

Off-balance-sheet commitments (including commitments to make loans, unused lines of credit and letters of credit) to related parties at December 31, 2024 and 2023 were $2.1 million and $2.6 million, respectively.

 

The following table provides the components of the Company’s amortized cost basis in loans at December 31, 2024:

 

                                   

Other

                                 
   

1-4 Family

   

Home Equity

           

1-4 Family

   

Construction,

                                 
   

Residential

   

and Second

   

Multifamily

   

Residential

   

Development

   

Commercial

   

Commercial

   

Consumer

         
   

Mortgage

   

Mortgage

   

Residential

   

Construction

   

and Land

   

Real Estate

   

Business

   

and Other

   

Total

 
   

(In thousands)

 

Amortized Cost Basis in Loans:

                                                                       

Principal loan balance

  $ 138,936     $ 66,549     $ 36,822     $ 15,245     $ 75,840     $ 184,851     $ 62,727     $ 58,406     $ 639,376  
                                                                         

Net deferred loan origination fees and costs

    98       1,206       (17 )     -       (29 )     (145 )     (9 )     -       1,104  
                                                                         

Amortized cost basis in loans

  $ 139,034     $ 67,755     $ 36,805     $ 15,245     $ 75,811     $ 184,706     $ 62,718     $ 58,406     $ 640,480  

 

The following table provides the components of the Company’s amortized cost basis in loans at December 31, 2023:

 

                                   

Other

                                 
   

1-4 Family

   

Home Equity

           

1-4 Family

   

Construction,

                                 
   

Residential

   

and Second

   

Multifamily

   

Residential

   

Development

   

Commercial

   

Commercial

   

Consumer

         
   

Mortgage

   

Mortgage

   

Residential

   

Construction

   

and Land

   

Real Estate

   

Business

   

and Other

   

Total

 
   

(In thousands)

 

Amortized Cost Basis in Loans:

                                                                       

Principal loan balance

  $ 133,480     $ 62,070     $ 39,963     $ 15,667     $ 76,713     $ 168,757     $ 68,223     $ 56,373     $ 621,246  
                                                                         

Net deferred loan origination fees and costs

    121       1,231       (17 )     -       (44 )     (112 )     (11 )     -       1,168  
                                                                         

Amortized cost basis in loans

  $ 133,601     $ 63,301     $ 39,946     $ 15,667     $ 76,669     $ 168,645     $ 68,212     $ 56,373     $ 622,414  

 

The following table presents the activity in the ACL on loans by class of loan for the year ended December 31, 2024:

 

                                   

Other

                                 
   

1-4 Family

   

Home Equity

           

1-4 Family

   

Construction,

                                 
   

Residential

   

and Second

   

Multifamily

   

Residential

   

Development

   

Commercial

   

Commercial

   

Consumer

         
   

Mortgage

   

Mortgage

   

Residential

   

Construction

   

and Land

   

Real Estate

   

Business

   

and Other

   

Total

 
   

(In thousands)

 

ACL on Loans:

                                                                       
                                                                         
                                                                         

Beginning balance

  $ 1,490     $ 406     $ 332     $ 208     $ 804     $ 2,119     $ 1,431     $ 1,215     $ 8,005  

Provision for credit losses

    77       68       213       (24 )     (216 )     339       991       1       1,449  

Charge-offs

    (4 )     -       -       -       -       -       -       (345 )     (349 )

Recoveries

    29       4       -       -       -       1       2       140       176  
                                                                         

Ending balance

  $ 1,592     $ 478     $ 545     $ 184     $ 588     $ 2,459     $ 2,424     $ 1,011     $ 9,281  

 

The following table presents the activity in the ACL on loans by class of loan for the year ended December 31, 2023:

 

                                   

Other

                                 
   

1-4 Family

   

Home Equity

           

1-4 Family

   

Construction,

                                 
   

Residential

   

and Second

   

Multifamily

   

Residential

   

Development

   

Commercial

   

Commercial

   

Consumer

         
   

Mortgage

   

Mortgage

   

Residential

   

Construction

   

and Land

   

Real Estate

   

Business

   

and Other

   

Total

 
   

(In thousands)

 

ACL on Loans:

                                                                       
                                                                         

Beginning balance, prior to adoption of ASC 326

  $ 1,036     $ 531     $ 346     $ 206     $ 587     $ 2,029     $ 1,156     $ 881     $ 6,772  

Impact of adopting ASC 326

    423       (26 )     (3 )     (9 )     13       (130 )     (142 )     435       561  

Provision for credit losses

    41       (86 )     (11 )     11       204       220       613       149       1,141  

Charge-offs

    (31 )     (15 )     -       -       -       -       (205 )     (430 )     (681 )

Recoveries

    21       2       -       -       -       -       9       180       212  
                                                                         

Ending balance

  $ 1,490     $ 406     $ 332     $ 208     $ 804     $ 2,119     $ 1,431     $ 1,215     $ 8,005  

 

There have been no significant changes to the types of collateral securing the Company’s collateral dependent loans. The following table presents the amortized cost basis of, and ACL allocation to, individually evaluated collateral-dependent loans by class of loans as of December 31, 2024:

 

   

Real

                           

ACL

 
   

Estate

   

Equipment

   

Other

   

Total

   

Allocation

 
   

(In thousands)

 
                                         

1-4 Family Residential Mortgage

  $ 1,613     $ -     $ -     $ 1,613     $ -  

Home Equity and Second Mortgage

    714       -       -       714       -  

Multifamily Residential

    -       -       -       -       -  

1-4 Family Residential Construction

    90       -       -       90       54  

Other Construction, Development and Land

    106       -       -       106       -  

Commercial Real Estate

    3,912       -       -       3,912       -  

Commercial Business

    -       1,926       155       2,081       1,233  

Consumer and Other

    -       -       -       -       -  
    $ 6,435     $ 1,926     $ 155     $ 8,516     $ 1,287  

 

The following table presents the amortized cost basis of, and ACL allocation to, individually evaluated collateral-dependent loans by class of loans as of December 31, 2023:

 

   

Real

                           

ACL

 
   

Estate

   

Equipment

   

Other

   

Total

   

Allocation

 
   

(In thousands)

 
                                         

1-4 Family Residential Mortgage

  $ 1,651     $ -     $ -     $ 1,651     $ 9  

Home Equity and Second Mortgage

    548       -       -       548       -  

Multifamily Residential

    -       -       -       -       -  

1-4 Family Residential Construction

    87       -       -       87       60  

Other Construction, Development and Land

    54       -       -       54       -  

Commercial Real Estate

    1,055       -       -       1,055       -  

Commercial Business

    -       -       38       38       -  

Consumer and Other

    -       -       -       -       -  
    $ 3,395     $ -     $ 38     $ 3,433     $ 69  

 

Nonperforming loans consists of nonaccrual loans and loans past due and still accruing interest.  The following table presents the amortized cost basis of loans on nonaccrual status and loans 90 days or more past due still accruing as of December 31, 2024:

 

                           

Loans 90+ Days

   

Total

 
   

Nonaccrual Loans

   

Nonaccrual Loans

   

Total

   

Past Due

   

Nonperforming

 
   

with No ACL

   

with An ACL

   

Nonaccrual

   

Still Accruing

   

Loans

 
   

(In thousands)

 
                                         

1-4 Family Residential Mortgage

  $ 1,186     $ -     $ 1,186     $ -     $ 1,186  

Home Equity and Second Mortgage

    568       -       568       -       568  

Multifamily Residential

    -       -       -       -       -  

1-4 Family Residential Construction

    -       90       90       -       90  

Other Construction, Development and Land

    59       -       59       -       59  

Commercial Real Estate

    413       -       413       -       413  

Commercial Business

    99       1,967       2,066       -       2,066  

Consumer and Other

    -       -       -       -       -  
                                         

Total

  $ 2,325     $ 2,057     $ 4,382     $ -     $ 4,382  

 

The following table presents the amortized cost basis of loans on nonaccrual status and loans 90 days or more past due still accruing as of December 31, 2023:

 

                           

Loans 90+ Days

   

Total

 
   

Nonaccrual Loans

   

Nonaccrual Loans

   

Total

   

Past Due

   

Nonperforming

 
   

with No ACL

   

with An ACL

   

Nonaccrual

   

Still Accruing

   

Loans

 
   

(In thousands)

 
                                         

1-4 Family Residential Mortgage

  $ 1,120     $ 36     $ 1,156     $ -     $ 1,156  

Home Equity and Second Mortgage

    454       -       454       -       454  

Multifamily Residential

    -       -       -       -       -  

1-4 Family Residential Construction

    -       87       87       -       87  

Other Construction, Development and Land

    54       -       54       -       54  

Commercial Real Estate

    -       -       -       -       -  

Commercial Business

    -       -       -       -       -  

Consumer and Other

    -       -       -       -       -  
                                         

Total

  $ 1,628     $ 123     $ 1,751     $ -     $ 1,751  

 

No interest income was recognized on nonaccrual loans during the years ended December 31, 2024 and 2023.

 

The following table presents the aging of the amortized cost basis in loans at December 31, 2024:

 

   

30-59 Days

   

60-89 Days

   

90 Days or More

   

Total

           

Total

 
   

Past Due

   

Past Due

   

Past Due

   

Past Due

   

Current

   

Loans

 
   

(In thousands)

 
                                                 

1-4 Family Residential Mortgage

  $ 1,758     $ 205     $ 828     $ 2,791     $ 136,243     $ 139,034  

Home Equity and Second Mortgage

    269       202       148       619       67,136       67,755  

Multifamily Residential

    -       -       -       -       36,805       36,805  

1-4 Family Residential Construction

    -       -       90       90       15,155       15,245  

Other Construction, Development and Land

    98       25       59       182       75,629       75,811  

Commercial Real Estate

    252       1,027       413       1,692       183,014       184,706  

Commercial Business

    80       25       140       245       62,473       62,718  

Consumer and Other

    472       54       -       526       57,880       58,406  
                                                 

Total

  $ 2,929     $ 1,538     $ 1,678     $ 6,145     $ 634,335     $ 640,480  

 

The following table presents the aging of the amortized cost basis in loans at December 31, 2023:

 

   

30-59 Days

   

60-89 Days

   

90 Days or More

   

Total

           

Total

 
   

Past Due

   

Past Due

   

Past Due

   

Past Due

   

Current

   

Loans

 
   

(In thousands)

 
                                                 

1-4 Family Residential Mortgage

  $ 2,104     $ 335     $ 482     $ 2,921     $ 130,680     $ 133,601  

Home Equity and Second Mortgage

    396       70       -       466       62,835       63,301  

Multifamily Residential

    -       -       -       -       39,946       39,946  

1-4 Family Residential Construction

    -       -       -       -       15,667       15,667  

Other Construction, Development and Land

    162       -       54       216       76,453       76,669  

Commercial Real Estate

    834       -       -       834       167,811       168,645  

Commercial Business

    -       -       -       -       68,212       68,212  

Consumer and Other

    302       51       -       353       56,020       56,373  
                                                 

Total

  $ 3,798     $ 456     $ 536     $ 4,790     $ 617,624     $ 622,414  

 

Occasionally, the Company modifies loans to borrowers in financial distress by providing principal forgiveness, a term extension, an other-than-insignificant payment delay or an interest rate reduction.  When principal forgiveness is provided, the amount of forgiveness is charged-off against the ACL on loans.  In some cases, the Company may provide multiple types of concessions on one loan.  Typically, one type of concession, such as a term extension, is granted initially.  If the borrower continues to experience financial difficulty, another concession, such as principal forgiveness, may be granted.

 

During the year ended December 31, 2024, the Company modified Commercial Business loans with an amortized cost basis of $2.0 million, or approximately 3% of the amortized cost of all Commercial Business loans, for which the borrowers were experiencing financial distress.  The modifications for each loan were the modification of principal and interest payments for 12 months.  No principal was forgiven, no payments were delayed, and no interest rates were reduced for the modified loans.  All modifications occurred for one borrowing relationship only.  The Company monitors the performance of modified loans and none of the modified loans were delinquent at December 31, 2024.  There were no modifications to borrowers in financial distress during the year ended December 31, 2023.  There were no loans to borrowers experiencing financial distress that were modified during the previous 12 months and which subsequently defaulted during the years ended December 31, 2024 and 2023. There were no unfunded commitments associated with loans modified for borrowers experiencing financial distress as of December 31, 2024 or 2023.

 

Upon the Company’s determination that a modified loan (or portion of a loan) has subsequently been deemed uncollectible, the loan (or a portion of the loan) is written off. Therefore, the amortized cost basis of the loan is reduced by the uncollectible amount and the allowance for credit losses is adjusted by the same amount. The Company does not consider modified loans (or potion of a modified loan) uncollectible as of December 31, 2024 or 2023.

 

Credit Quality Indicators

 

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, public information, historical payment experience, credit documentation, and current economic trends, among other factors.  The Company classifies loans based on credit risk at least quarterly.  The Company uses the following regulatory definitions for risk ratings:

 

Special Mention:  Loans classified as special mention have a potential weakness that deserves management’s close attention.  If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.

 

Substandard:  Loans classified as substandard 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 institution will sustain some loss if the deficiencies are not corrected.

 

Doubtful:  Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

 

Loss:  Loans classified as loss are considered uncollectible and of such little value that their continuance on the institution’s books as an asset is not warranted.

 

Loans not meeting the criteria above that are analyzed individually as part of the described process are considered to be pass rated loans.

 

Based on the most recent analysis performed, the risk category of loans by class of loans as of December 31, 2024 and gross write-offs for the year then ended are as follows:

 

   

Term Loans Amortized Cost Basis by Origination Year

                 
   

2024

   

2023

   

2022

   

2021

   

2020

   

Prior

   

Revolving

   

Total

 
   

(In thousands)

 

1-4 Family Residential Mortgage

                                                               

Pass

  $ 22,095     $ 31,871     $ 26,756     $ 23,181     $ 5,824     $ 27,218     $ -     $ 136,945  

Special Mention

    -       31       -       -       -       445       -       476  

Substandard

    -       -       -       -       -       427       -       427  

Doubtful

    -       -       41       154       73       918       -       1,186  
    $ 22,095     $ 31,902     $ 26,797     $ 23,335     $ 5,897     $ 29,008     $ -     $ 139,034  
                                                                 

Current period gross write-offs

  $ -     $ -     $ -     $ -     $ -     $ 4     $ -     $ 4  
                                                                 

Home Equity and Second Mortgage

                                                               

Pass

  $ 2,014     $ 3,962     $ 3,617     $ 353     $ 182     $ 242     $ 56,590     $ 66,960  

Special Mention

    -       -       -       -       -       -       80       80  

Substandard

    -       -       -       -       -       -       147       147  

Doubtful

    -       -       -       -       -       568       -       568  
    $ 2,014     $ 3,962     $ 3,617     $ 353     $ 182     $ 810     $ 56,817     $ 67,755  
                                                                 

Current period gross write-offs

  $ -     $ -     $ -     $ -     $ -     $ -     $ -     $ -  
                                                                 

Multifamily Residential

                                                               

Pass

  $ 964     $ 3,534     $ 11,820     $ 8,505     $ 7,663     $ 4,319     $ -     $ 36,805  

Special Mention

    -       -       -       -       -       -       -       -  

Substandard

    -       -       -       -       -       -       -       -  

Doubtful

    -       -       -       -       -       -       -       -  
    $ 964     $ 3,534     $ 11,820     $ 8,505     $ 7,663     $ 4,319     $ -     $ 36,805  
                                                                 

Current period gross write-offs

  $ -     $ -     $ -     $ -     $ -     $ -     $ -     $ -  
                                                                 

1-4 Family Residential Construction

                                                               

Pass

  $ 12,186     $ 1,498     $ 642     $ -     $ 829     $ -     $ -     $ 15,155  

Special Mention

    -       -       -       -       -       -       -       -  

Substandard

    -       -       -       -       -       -       -       -  

Doubtful

    -       -       -       90       -       -       -       90  
    $ 12,186     $ 1,498     $ 642     $ 90     $ 829     $ -     $ -     $ 15,245  
                                                                 

Current period gross write-offs

  $ -     $ -     $ -     $ -     $ -     $ -     $ -     $ -  

 

   

Term Loans Amortized Cost Basis by Origination Year

                 
   

2024

   

2023

   

2022

   

2021

   

2020

   

Prior

   

Revolving

   

Total

 
   

(In thousands)

 

Other Construction, Development and Land

                                                               

Pass

  $ 11,687     $ 26,093     $ 31,645     $ 1,823     $ 1,443     $ 3,014     $ -     $ 75,705  

Special Mention

    -       -       -       -       -       -       -       -  

Substandard

    -       -       -       -       -       47       -       47  

Doubtful

    -       -       -       -       -       59       -       59  
    $ 11,687     $ 26,093     $ 31,645     $ 1,823     $ 1,443     $ 3,120     $ -     $ 75,811  
                                                                 

Current period gross write-offs

  $ -     $ -     $ -     $ -     $ -     $ -     $ -     $ -  
                                                                 

Commercial Real Estate

                                                               

Pass

  $ 22,024     $ 20,478     $ 41,583     $ 26,748     $ 19,760     $ 44,237     $ 2,129     $ 176,959  

Special Mention

    -       511       3,032       -       -       292       -       3,835  

Substandard

    311       716       -       557       211       1,704       -       3,499  

Doubtful

    -       -       -       -       -       413       -       413  
    $ 22,335     $ 21,705     $ 44,615     $ 27,305     $ 19,971     $ 46,646     $ 2,129     $ 184,706  
                                                                 

Current period gross write-offs

  $ -     $ -     $ -     $ -     $ -     $ -     $ -     $ -  
                                                                 

Commercial Business

                                                               

Pass

  $ 8,414     $ 10,636     $ 9,590     $ 8,699     $ 4,750     $ 4,543     $ 12,895     $ 59,527  

Special Mention

    486       149       130       126       15       -       162       1,068  

Substandard

    -       -       -       57       -       -       -       57  

Doubtful

    -       107       1,926       -       -       33       -       2,066  
    $ 8,900     $ 10,892     $ 11,646     $ 8,882     $ 4,765     $ 4,576     $ 13,057     $ 62,718  
                                                                 

Current period gross write-offs

  $ -     $ -     $ -     $ -     $ -     $ -     $ -     $ -  
                                                                 

Consumer and Other

                                                               

Pass

  $ 18,932     $ 16,555     $ 8,274     $ 3,574     $ 810     $ 7,554     $ 2,577     $ 58,276  

Special Mention

    -       -       -       -       -       -       -       -  

Substandard

    -       -       -       -       -       -       130       130  

Doubtful

    -       -       -       -       -       -       -       -  
    $ 18,932     $ 16,555     $ 8,274     $ 3,574     $ 810     $ 7,554     $ 2,707     $ 58,406  
                                                                 

Current period gross write-offs

  $ 25     $ 74     $ 131     $ 27     $ 8     $ 3     $ 77     $ 345  

 

   

Term Loans Amortized Cost Basis by Origination Year

                 
   

2024

   

2023

   

2022

   

2021

   

2020

   

Prior

   

Revolving

   

Total

 
   

(In thousands)

 

Total Loans

                                                               

Pass

  $ 98,316     $ 114,627     $ 133,927     $ 72,883     $ 41,261     $ 91,127     $ 74,191     $ 626,332  

Special Mention

    486       691       3,162       126       15       737       242       5,459  

Substandard

    311       716       -       614       211       2,178       277       4,307  

Doubtful

    -       107       1,967       244       73       1,991       -       4,382  
    $ 99,113     $ 116,141     $ 139,056     $ 73,867     $ 41,560     $ 96,033     $ 74,710     $ 640,480  
                                                                 

Current period gross write-offs

  $ 25     $ 74     $ 131     $ 27     $ 8     $ 7     $ 77     $ 349  

 

Based on the most recent analysis performed, the risk category of loans by class of loans as of December 31, 2023 and gross write-offs for the year then ended are as follows:

 

   

Term Loans Amortized Cost Basis by Origination Year

                 
   

2023

   

2022

   

2021

   

2020

   

2019

   

Prior

   

Revolving

   

Total

 
   

(In thousands)

 

1-4 Family Residential Mortgage

                                                               

Pass

  $ 34,344     $ 31,551     $ 25,846     $ 6,913     $ 9,525     $ 23,628     $ -     $ 131,807  

Special Mention

    -       -       -       -       -       144       -       144  

Substandard

    -       -       -       75       265       155       -       495  

Doubtful

    -       48       192       78       -       837       -       1,155  
    $ 34,344     $ 31,599     $ 26,038     $ 7,066     $ 9,790     $ 24,764     $ -     $ 133,601  
                                                                 

Current period gross write-offs

  $ -     $ -     $ 2     $ -     $ -     $ 29     $ -     $ 31  
                                                                 

Home Equity and Second Mortgage

                                                               

Pass

  $ 5,267     $ 4,380     $ 529     $ 232     $ 163     $ 327     $ 51,794     $ 62,692  

Special Mention

    -       -       -       -       -       -       61       61  

Substandard

    -       -       -       -       -       -       94       94  

Doubtful

    -       -       -       -       264       190       -       454  
    $ 5,267     $ 4,380     $ 529     $ 232     $ 427     $ 517     $ 51,949     $ 63,301  
                                                                 

Current period gross write-offs

  $ -     $ -     $ -     $ -     $ -     $ -     $ 15     $ 15  

 

   

Term Loans Amortized Cost Basis by Origination Year

                 
   

2023

   

2022

   

2021

   

2020

   

2019

   

Prior

   

Revolving

   

Total

 
   

(In thousands)

 

Multifamily Residential

                                                               

Pass

  $ 3,374     $ 10,495     $ 9,534     $ 7,943     $ 4,137     $ 4,463     $ -     $ 39,946  

Special Mention

    -       -       -       -       -       -       -       -  

Substandard

    -       -       -       -       -       -       -       -  

Doubtful

    -       -       -       -       -       -       -       -  
    $ 3,374     $ 10,495     $ 9,534     $ 7,943     $ 4,137     $ 4,463     $ -     $ 39,946  
                                                                 

Current period gross write-offs

  $ -     $ -     $ -     $ -     $ -     $ -     $ -     $ -  
                                                                 

1-4 Family Residential Construction

                                                               

Pass

  $ 9,193     $ 4,180     $ 831     $ 1,119     $ -     $ 257     $ -     $ 15,580  

Special Mention

    -       -       -       -       -       -       -       -  

Substandard

    -       -       -       -       -       -       -       -  

Doubtful

    -       -       87       -       -       -       -       87  
    $ 9,193     $ 4,180     $ 918     $ 1,119     $ -     $ 257     $ -     $ 15,667  
                                                                 

Current period gross write-offs

  $ -     $ -     $ -     $ -     $ -     $ -     $ -     $ -  
                                                                 

Other Construction, Development and Land

                                                               

Pass

  $ 26,717     $ 35,673     $ 7,495     $ 2,655     $ 1,231     $ 2,795     $ -     $ 76,566  

Special Mention

    -       -       -       -       -       49       -       49  

Substandard

    -       -       -       -       -       -       -       -  

Doubtful

    -       -       -       -       -       54       -       54  
    $ 26,717     $ 35,673     $ 7,495     $ 2,655     $ 1,231     $ 2,898     $ -     $ 76,669  
                                                                 

Current period gross write-offs

  $ -     $ -     $ -     $ -     $ -     $ -     $ -     $ -  
                                                                 

Commercial Real Estate

                                                               

Pass

  $ 14,818     $ 40,675     $ 29,656     $ 19,589     $ 18,231     $ 38,818     $ 1,755     $ 163,542  

Special Mention

    823       -       573       1,622       417       62       550       4,047  

Substandard

    -       -       -       231       -       825       -       1,056  

Doubtful

    -       -       -       -       -       -       -       -  
    $ 15,641     $ 40,675     $ 30,229     $ 21,442     $ 18,648     $ 39,705     $ 2,305     $ 168,645  
                                                                 

Current period gross write-offs

  $ -     $ -     $ -     $ -     $ -     $ -     $ -     $ -  

 

   

Term Loans Amortized Cost Basis by Origination Year

                 
   

2023

   

2022

   

2021

   

2020

   

2019

   

Prior

   

Revolving

   

Total

 
   

(In thousands)

 

Commercial Business

                                                               

Pass

  $ 14,717     $ 12,603     $ 11,049     $ 5,706     $ 5,312     $ 3,646     $ 12,384     $ 65,417  

Special Mention

    208       2,097       106       48       160       -       138       2,757  

Substandard

    -       -       -       -       38       -       -       38  

Doubtful

    -       -       -       -       -       -       -       -  
    $ 14,925     $ 14,700     $ 11,155     $ 5,754     $ 5,510     $ 3,646     $ 12,522     $ 68,212  
                                                                 

Current period gross write-offs

  $ -     $ 155     $ 2     $ 26     $ -     $ 6     $ 16     $ 205  
                                                                 

Consumer and Other

                                                               

Pass

  $ 23,335     $ 13,906     $ 7,662     $ 2,604     $ 846     $ 5,446     $ 2,484     $ 56,283  

Special Mention

    -       -       -       -       -       -       -       -  

Substandard

    -       -       -       -       -       -       90       90  

Doubtful

    -       -       -       -       -       -       -       -  
    $ 23,335     $ 13,906     $ 7,662     $ 2,604     $ 846     $ 5,446     $ 2,574     $ 56,373  
                                                                 

Current period gross write-offs

  $ 16     $ 90     $ 107     $ 25     $ 24     $ 52     $ 116     $ 430  
                                                                 
Total loans                                                                

Pass

  $ 131,765     $ 153,463     $ 92,602     $ 46,761     $ 39,445     $ 79,380     $ 68,417     $ 611,833  

Special Mention

    1,031       2,097       679       1,670       577       255       749       7,058  

Substandard

    -       -       -       306       303       980       184       1,773  

Doubtful

    -       48       279       78       264       1,081       -       1,750  
    $ 132,796     $ 155,608     $ 93,560     $ 48,815     $ 40,589     $ 81,696     $ 69,350     $ 622,414  
                                                                 

Current period gross write-offs

  $ 16     $ 245     $ 111     $ 51     $ 24     $ 87     $ 147     $ 681  

 

Allowance for Loan Losses

 

Prior to the adoption of ASC 326 on January 1, 2023, the Company calculated the allowance for loan losses using the incurred loss methodology. The following tables are disclosures related to the allowance for loan losses in prior periods.

 

An analysis of the allowance for loan losses for the year ended December 31, 2022 is as follows:

 

                                           

Home Equity

                 
   

Residential

                   

Commercial

   

Commercial

   

and Second

   

Other

         
   

Real Estate

   

Land

   

Construction

   

Real Estate

   

Business

   

Mortgage

   

Consumer

   

Total

 
   

(In thousands)

 

Allowance for Loan Losses:

                                                               
                                                                 

Beginning balance

  $ 1,174     $ 234     $ 403     $ 1,884     $ 873     $ 527     $ 988     $ 6,083  

Provisions

    247       31       123       147       173       1       228       950  

Charge-offs

    (48 )     -       -       -       (9 )     -       (448 )     (505 )

Recoveries

    10       -       -       -       9       2       223       244  
                                                                 

Ending balance

  $ 1,383     $ 265     $ 526     $ 2,031     $ 1,046     $ 530     $ 991     $ 6,772  

 

 

 

The following table summarizes the Company’s impaired loans for the year ended December 31, 2022. The Company did not recognize any interest income on impaired loans using the cash receipts method of accounting for the year ended December 31, 2022.

 

   

Average

   

Interest

 
   

Recorded

   

Income

 
   

Investment

   

Recognized

 
   

(In thousands)

 

Loans with no related allowance recorded:

               

Residential

  $ 893     $ 12  

Land

    71       -  

Construction

    -       -  

Commercial real estate

    582       25  

Commercial business

    137       8  

Home equity and second mortgage

    155       -  

Other consumer

    -       -  
                 
    $ 1,838     $ 45  
                 

Loans with an allowance recorded:

               

Residential

  $ 11     $ -  

Land

    -       -  

Construction

    -       -  

Commercial real estate

    -       -  

Commercial business

    31       -  

Home equity and second mortgage

    172       -  

Other consumer

    -       -  
                 
    $ 214     $ -  
                 

Total:

               

Residential

  $ 904     $ 12  

Land

    71       -  

Construction

    -       -  

Commercial real estate

    582       25  

Commercial business

    168       8  

Home equity and second mortgage

    327       -  

Other consumer

    -       -  
                 
    $ 2,052     $ 45  

 

There were no TDRs that were restructured during the year ended December 31, 2022. There were no principal charge-offs recorded as a result of TDRs during the year ended December 31, 2022.

 

The Company had no payment defaults (defined as the loan becoming more than 90 days past due, being moved to nonaccrual status, or the collateral being foreclosed upon) for TDRs modified within the previous 12 months during the year ended December 31, 2022. In the event that a TDR subsequently defaults, the Company evaluates the restructuring for possible impairment. As a result, the related allowance may be increased or charge-offs may be taken to reduce the carrying amount of the loan. The Company did not recognize any provisions for loan losses or net charge-offs as a result of defaulted TDRs for the year ended December 31, 2022.

 

ACL on Off-Balance-Sheet Credit Exposures

 

The Company estimates expected credit losses over the contractual period in which the Company is exposed to credit risk via a contractual obligation to extend credit, unless that obligation is unconditionally cancellable by the Company. The estimate includes consideration of the likelihood that funding will occur and an estimate of expected credit losses on commitments expected to be funded over its estimated life. The Company recorded an ACL for unfunded commitments of $131,000 in conjunction with the Company’s adoption of ASU 2016-13 on January 1, 2023.  The ACL for off-balance-sheet credit exposures is presented in accrued expenses and other liabilities on the consolidated balance sheets. Changes in the ACL for off-balance-sheet credit exposures are reflected in the provision for credit losses on the consolidated statements of income. There were no changes to the ACL for off-balance-sheet credit exposures during the years ended December 31, 2024 and 2023.