Loans and Credit Quality | Note 5 – Loans and Credit Quality The following table presents the composition of loans receivable at September 30, 2024 and December 31, 2023, respectively: September 30, 2024 December 31, 2023 Percentage of Percentage of Balance total Loans Balance total Loans (Dollars in Thousands) Commercial real estate $ 534,004 42.45 % $ 539,034 43.00 % Commercial construction 19,886 1.58 % 16,840 1.34 % Commercial 37,185 2.95 % 33,951 2.71 % Residential real estate 666,491 52.98 % 663,127 52.90 % Consumer 518 0.04 % 565 0.05 % Total loans 1,258,084 100.00 % 1,253,517 100.00 % Unearned origination fees 646 522 Allowance for credit losses ( 12,206 ) ( 12,461 ) Net Loans $ 1,246,524 $ 1,241,578 The following table presents the classes of the loan portfolio summarized by the aggregate pass rating and the classified ratings of special mention (potential weakness), substandard (well defined weakness) and doubtful (full collection unlikely) within the Company's internal risk rating system as of September 30, 2024 by year of origination: 2024 2023 2022 2021 2020 Prior Revolving Total (In Thousands) Commercial real estate Pass $ 39,974 $ 59,399 $ 147,920 $ 49,038 $ 58,286 $ 168,955 $ 9,084 $ 532,656 Special Mention - - - 136 - - - 136 Substandard - - - - - 1,212 - 1,212 Total 39,974 59,399 147,920 49,174 58,286 170,167 9,084 534,004 Commercial construction Pass 2,617 4,264 7,544 5,139 - 29 - 19,593 Special Mention - - - - - - - - Substandard - - - - - 238 55 293 Total 2,617 4,264 7,544 5,139 - 267 55 19,886 Commercial Pass 5,985 1,717 3,534 754 2,668 12,435 6,643 33,736 Special Mention 191 - 409 922 147 20 1,760 3,449 Substandard - - - - - - - - Total 6,176 1,717 3,943 1,676 2,815 12,455 8,403 37,185 Residential real estate Pass 57,133 67,023 89,936 146,767 131,372 151,130 21,879 665,240 Special Mention - - - - - 425 - 425 Substandard - - 43 196 - 587 - 826 Total 57,133 67,023 89,979 146,963 131,372 152,142 21,879 666,491 Consumer Pass 98 73 83 13 - 4 247 518 Special Mention - - - - - - - - Substandard - - - - - - - - Total 98 73 83 13 - 4 247 518 Total Loans Receivable $ 105,998 $ 132,476 $ 249,469 $ 202,965 $ 192,473 $ 335,035 $ 39,668 $ 1,258,084 The Company had gross charge-offs of $ 11 thousand during the nine months ending September 30, 2024. One ( 1 ) charge-off of $ 5 thousand was a consumer loan originated in 2021 and one ( 1 ) charge-off of $ 6 thousand was a consumer loan originated in 2023. The following table presents the classes of the loan portfolio summarized by the aggregate pass rating and the classified ratings of special mention (potential weakness), substandard (well defined weakness) and doubtful (full collection unlikely) within the Company's internal risk rating system as of December 31, 2023 by year of origination: 2023 2022 2021 2020 2019 Prior Revolving Total (In Thousands) Commercial real estate Pass $ 62,467 $ 160,257 $ 58,094 $ 64,146 $ 26,835 $ 157,888 $ 8,094 $ 537,781 Special Mention - - - - - - - - Substandard - - - - - 1,253 - 1,253 Total 62,467 160,257 58,094 64,146 26,835 159,141 8,094 539,034 Commercial construction Pass 2,071 8,591 5,412 - 440 30 - 16,544 Special Mention - - - - - - - - Substandard - - - - - 241 55 296 Total 2,071 8,591 5,412 - 440 271 55 16,840 Commercial Pass 2,236 4,851 2,260 3,312 5,388 9,311 6,572 33,930 Special Mention - - - - 21 - - 21 Substandard - - - - - - - - Total 2,236 4,851 2,260 3,312 5,409 9,311 6,572 33,951 Residential real estate Pass 75,372 96,032 158,135 142,318 46,035 122,252 21,423 661,567 Special Mention - - - - - 443 - 443 Substandard - - - - 173 944 - 1,117 Total 75,372 96,032 158,135 142,318 46,208 123,639 21,423 663,127 Consumer Pass 130 118 22 1 13 11 270 565 Special Mention - - - - - - - - Substandard - - - - - - - - Total 130 118 22 1 13 11 270 565 Total Loans Receivable $ 142,276 $ 269,849 $ 223,923 $ 209,777 $ 78,905 $ 292,373 $ 36,414 $ 1,253,517 The Company had no loans that were charged off during the year ended December 31, 2023. At September 30, 2024, the Company had no foreclosed assets and had one ( 1 ) recorded investment in mortgage loans collateralized by residential real estate property in the process of foreclosure in the amount of $ 173 thousand. At December 31, 2023, the Company had no foreclosed assets and had one ( 1 ) recorded investment in a mortgage loan collateralized by residential real estate property in the process of foreclosure in the amount of $ 121 thousand. The following table presents the carrying value and related allowance for credit losses of individually analyzed loans at September 30, 2024 and December 31, 2023, respectively: September 30, 2024 December 31, 2023 Recorded Investment Unpaid Principal Balance Related Allowance for Credit Losses Recorded Investment Unpaid Principal Balance Related Allowance for Credit Losses (In Thousands) With no related allowance recorded: Commercial real estate (1) $ 1,348 $ 1,348 $ 1,303 $ 1,543 Commercial construction (1) 55 55 55 55 Commercial (1) 513 513 - - Residential real estate (1) 970 973 1,202 1,206 Consumer - - - - With an allowance recorded: Commercial real estate $ - $ - $ - $ - $ - $ - Commercial construction (1) 238 238 19 241 241 22 Commercial (2) 35 35 35 21 21 21 Residential real estate (1) 425 425 82 516 516 152 Consumer - - - - - - Total: Commercial real estate $ 1,348 $ 1,348 $ - $ 1,303 $ 1,543 $ - Commercial construction 293 293 19 296 296 22 Commercial 548 548 35 21 21 21 Residential real estate 1,395 1,398 82 1,718 1,722 152 Consumer - - - - - - $ 3,584 $ 3,587 $ 136 $ 3,338 $ 3,582 $ 195 1. All loans are real estate collateral dependent. 2. All loans are non-collateral dependent loans. The following table presents non-accrual loans by classes of the loan portfolio: September 30, 2024 December 31, 2023 (In Thousands) Commercial real estate $ 136 $ - Commercial construction - - Commercial 528 - Residential real estate 544 366 Consumer - - Total $ 1,208 $ 366 As of September 30, 2024, there were seven (7) loans in non-accrual status in the amount of $ 1.2 million, of which one (1) loan of $ 15 thousand is non-collateral dependent and required a related allowance of $ 15 thousand. The remaining collateral dependent non-accrual loans did not have a required related allowance. There was interest income of $ 7 thousand and $ 32 thousand recognized for the three and nine months ended September 30, 2024, respectively, on non-accrual loans. As of December 31, 2023, there were three (3) loans in non-accrual status in the amount of $ 366 thousand. There was a required related allowance of $ 66 thousand for these collateral dependent non-accrual loans. The performance and credit quality of the loan portfolio is also monitored by analyzing the age of the loans receivable as determined by the length of time a recorded payment is past due. The following table presents the classes of the loan portfolio summarized by the past due status as of September 30, 2024 and December 31, 2023, respectively: Greater Loan than Receivables > 30-59 Days 60-89 Days 90 Days Total Total Loan 90 Days and Past Due Past Due Past Due Past Due Current Receivables Accruing September 30, 2024 (In Thousands) Commercial real estate $ 349 $ - $ 136 $ 485 $ 533,519 $ 534,004 $ - Commercial construction - - - - 19,886 19,886 - Commercial - 15 - 15 37,170 37,185 - Residential real estate 1,490 - 501 1,991 664,500 666,491 - Consumer 4 - - 4 514 518 - Total $ 1,843 $ 15 $ 637 $ 2,495 $ 1,255,589 $ 1,258,084 $ - December 31, 2023 Commercial real estate $ 630 $ - $ - $ 630 $ 538,404 $ 539,034 $ - Commercial construction - - - - 16,840 16,840 - Commercial - - - - 33,951 33,951 - Residential real estate 344 - 193 537 662,590 663,127 - Consumer - - - - 565 565 - Total $ 974 $ - $ 193 $ 1,167 $ 1,252,350 $ 1,253,517 $ - The following tables detail the activity in the allowance for credit losses for the three and nine months ended September 30, 2024 and September 30, 2023, respectively: Commercial Real Estate Commercial Construction Commercial Residential Real Estate Consumer Unallocated Total Allowance for credit losses (In Thousands) Three Months Ending September 30, 2024 Beginning Balance - June 30, 2024 $ 6,017 $ 227 $ 525 $ 5,438 $ 39 $ - $ 12,246 Charge-offs - - - - - - - Recoveries - - - - - - - Provisions (credits) on loans ( 22 ) 6 ( 9 ) ( 9 ) ( 6 ) - ( 40 ) Ending Balance - September 30, 2024 $ 5,995 $ 233 $ 516 $ 5,429 $ 33 $ - $ 12,206 Nine Months Ending September 30, 2024 Beginning Balance - December 31, 2023 $ 6,108 $ 195 $ 920 $ 5,224 $ 14 $ - $ 12,461 Charge-offs - - - - ( 11 ) - ( 11 ) Recoveries 240 - - - - - 240 Provisions (credits) on loans ( 353 ) 38 ( 404 ) 205 30 - ( 484 ) Ending Balance - September 30, 2024 $ 5,995 $ 233 $ 516 $ 5,429 $ 33 $ - $ 12,206 Allowance for credit losses Three Months Ending September 30, 2023 Beginning Balance - June 30, 2023 $ 5,941 $ 317 $ 973 $ 5,299 $ 23 $ 195 $ 12,748 Charge-offs - - - - - - - Recoveries - - - 1 - - 1 Provisions (credits) on loans ( 158 ) 46 ( 37 ) 29 3 ( 183 ) ( 300 ) Ending Balance - September 30, 2023 $ 5,783 $ 363 $ 936 $ 5,329 $ 26 $ 12 $ 12,449 Nine Months Ending September 30, 2023 Beginning Balance - December 31, 2022 $ 5,113 $ 200 $ 1,289 $ 4,960 $ 13 $ 874 $ 12,449 January 1, 2023 adoption of ASU 2016-13 492 77 ( 172 ) 522 19 ( 750 ) 188 Charge-offs - - - - - - - Recoveries - - - 2 - - 2 Provisions (credits) on loans 178 86 ( 181 ) ( 155 ) ( 6 ) ( 112 ) ( 190 ) Ending Balance - September 30, 2023 $ 5,783 $ 363 $ 936 $ 5,329 $ 26 $ 12 $ 12,449 The following tables represent the allocation for credit losses and the related loan portfolio disaggregated based on impairment methodology at September 30, 2024 and December 31, 2023: Commercial Real Estate Commercial Construction Commercial Residential Real Estate Consumer Unallocated Total (In Thousands) September 30, 2024 Allowance for Credit Losses Ending Balance $ 5,995 $ 233 $ 516 $ 5,429 $ 33 $ - $ 12,206 Ending balance: individually evaluated for impairment - real estate collateral dependent $ - $ 19 $ - $ 82 $ - $ - $ 101 Ending balance: individually evaluated for impairment - non-collateral dependent $ - $ - $ 35 $ - $ - $ - $ 35 Ending balance: collectively evaluated for impairment $ 5,995 $ 214 $ 481 $ 5,347 $ 33 $ - $ 12,070 Loans receivables: Ending balance $ 534,004 $ 19,886 $ 37,185 $ 666,491 $ 518 $ 1,258,084 Ending balance: individually evaluated for impairment - real estate collateral dependent $ 1,348 $ 293 $ 513 $ 1,395 $ - $ 3,549 Ending balance: individually evaluated for impairment - non-collateral dependent $ - $ - $ 35 $ - $ - $ 35 Ending balance: collectively evaluated for impairment $ 532,656 $ 19,593 $ 36,637 $ 665,096 $ 518 $ 1,254,500 December 31, 2023 Allowance for Credit Losses Ending Balance $ 6,108 $ 195 $ 920 $ 5,224 $ 14 $ - $ 12,461 Ending balance: individually evaluated for impairment - real estate collateral dependent $ - $ 22 $ - $ 152 $ - $ - $ 174 Ending balance: individually evaluated for impairment - non-collateral dependent $ - $ - $ 21 $ - $ - $ - $ 21 Ending balance: collectively evaluated for impairment $ 6,108 $ 173 $ 899 $ 5,072 $ 14 $ - $ 12,266 Loans receivables: Ending balance $ 539,034 $ 16,840 $ 33,951 $ 663,127 $ 565 $ 1,253,517 Ending balance: individually evaluated for impairment - real estate collateral dependent $ 1,303 $ 296 $ - $ 1,718 $ - $ 3,317 Ending balance: individually evaluated for impairment - non-collateral dependent $ - $ - $ 21 $ - $ - $ 21 Ending balance: collectively evaluated for impairment $ 537,731 $ 16,544 $ 33,930 $ 661,409 $ 565 $ 1,250,179 Based on the guidance in ASU 2022-02, Financial Instruments-Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures , a loan modification or refinancing results in a new loan if the terms of the new loan are at least as favorable to the lender as the terms with customers with similar collection risks that are not refinancing or restricting their loans and the modification to the terms of the loan are more than minor. If a loan modification or refinancing does not result in a new loan, it is classified as a loan modification. There are additional disclosures for modification of loans with borrowers experiencing financial difficulty that result in a direct change in the timing or amount of contractual cash flows. The disclosures are applicable to situations where there is principal forgiveness, interest rate reductions, other than insignificant payment delays, term extensions, or a combination of any of these items. If the Company modifies any loans to borrowers in financial distress that involves principal forgiveness, the amount of principal that is forgiven is charged off against the allowance for credit losses. The Company had no new loan modifications to borrowers experiencing financial difficulties in the three months ending September 30, 2024. The Company had no new loan modifications to borrowers experiencing financial difficulties in the three and nine months ending September 30, 2023, and there were no modifications to borrowers experiencing financial difficulties that were outstanding at September 30, 2023. The following table presents new loan modifications for credit concerns during the nine months ending September 30, 2024: Number of Loans Pre-Modification Outstanding Balance Post- Modification Outstanding Balance (Dollars In Thousands) Nine Months Ending September 30, 2024 Residential real estate 1 $ 79 $ 79 1 $ 79 $ 79 The loan modification listed above was to a borrower experiencing financial distress and had no reserve recorded in the allowance for credit losses at September 30, 2024. The loan also was not past due at September 30, 2024. The modified home equity loan had an extended maturity date compared to the original loan, which represents less than 0.01 % of the total residential real estate loans outstanding at September 30, 2024. There is no commitment to lend additional amounts on this modified loan. The Company closely monitors the performance of loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. There were $ 138 thousand of modifications to borrowers experiencing financial difficulties that were outstanding at September 30, 2024. |