XML 31 R22.htm IDEA: XBRL DOCUMENT v3.23.1
LOANS (Tables)
3 Months Ended
Mar. 31, 2023
Receivables [Abstract]  
Summary of Loans Receivable and Related Reclassifications (Detail) Loans and these related reclassifications, are summarized as follows at March 31, 2023 and December 31, 2022:

 

 

 

 

 

 

Post Adoption

 

 

 

 

 

Pre Adoption

 

 

 

March 31,
2023

 

 

December 31,
2022

 

 

The effect of adoption

 

 

December 31,
2022

 

Real estate:

 

(unaudited)

 

Residential First Mortgage

 

$

489,079,665

 

 

$

495,689,840

 

 

$

29,589,213

 

 

$

466,100,627

 

Commercial and Multi-Family Real Estate

 

 

 

 

 

 

 

 

(162,338,669

)

 

 

162,338,669

 

Commercial Real Estate

 

 

95,343,455

 

 

 

96,030,721

 

 

 

96,030,721

 

 

 

 

Multi-Family Real Estate

 

 

71,414,226

 

 

 

66,400,713

 

 

 

66,400,713

 

 

 

 

Construction

 

 

57,379,095

 

 

 

61,825,478

 

 

 

 

 

 

61,825,478

 

Commercial and Industrial

 

 

1,523,380

 

 

 

1,684,189

 

 

 

 

 

 

1,684,189

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

Home Equity and Other Consumer

 

 

 

 

 

 

 

 

(29,654,973

)

 

 

29,654,973

 

Consumer

 

 

11,475

 

 

 

98,770

 

 

 

98,770

 

 

 

 

Total loans

 

 

714,751,296

 

 

 

721,729,711

 

 

 

125,775

 

 

 

721,603,936

 

Allowance for credit losses

 

 

(2,860,949

)

 

 

(2,860,949

)

 

 

(282,775

)

 

 

(2,578,174

)

Net loans

 

$

711,890,347

 

 

$

718,868,762

 

 

$

(157,000

)

 

$

719,025,762

 

Summary of activity in the allowance for credit losses by portfolio segment

 

 

Residential
First
Mortgage

 

 

Commercial
Real
Estate

 

 

Multi-
Family Real
Estate

 

 

Construction

 

 

Commercial
and
Industrial

 

 

Consumer

 

 

Total

 

Three months
 March 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

1,602,534

 

 

$

381,180

 

 

$

234,300

 

 

$

258,500

 

 

$

3,960

 

 

$

97,700

 

 

$

2,578,174

 

Impact of ASC 326 adoption

 

 

113,969

 

 

 

141,797

 

 

 

25,469

 

 

 

1,500

 

 

 

40

 

 

 

 

 

 

282,775

 

Provision for recovery of credit losses (credit)

 

 

198,444

 

 

 

(99,975

)

 

 

18,231

 

 

 

(19,000

)

 

 

 

 

 

(97,700

)

 

 

 

Loans charged off

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total ending allowance balance

 

$

1,914,947

 

 

$

423,000

 

 

$

278,000

 

 

$

195,240

 

 

$

4,000

 

 

$

 

 

$

2,860,949

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential
First
Mortgage

 

 

Commercial
and Multi-
Family Real
Estate

 

 

Construction

 

 

Commercial
and
Industrial

 

 

Home Equity & Other

 

 

Total

 

 

 

 

March 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

1,092,474

 

 

$

768,600

 

 

$

195,000

 

 

$

9,400

 

 

$

87,700

 

 

$

2,153,174

 

 

 

 

Provision for loan losses (credit)

 

 

(17,400

)

 

 

11,400

 

 

 

13,000

 

 

 

(100

)

 

 

(6,900

)

 

 

 

 

 

 

Loans charged off

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total ending allowance balance

 

$

1,075,074

 

 

$

780,000

 

 

$

208,000

 

 

$

9,300

 

 

$

80,800

 

 

$

2,153,174

 

 

 

 

 

Summary of allowance for loan losses and the recorded investment in loans by portfolio segments

The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segments and based on impairment method as of December 31, 2022:

 

 

 

Residential
First
Mortgage

 

 

Commercial
and Multi-
Family Real
Estate

 

 

Construction

 

 

Commercial
and
Industrial

 

 

Home Equity & Other consumer

 

 

Total

 

 

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance
   attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for
   impairment

 

$

33,000

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

33,000

 

 

 

Collectively evaluated for
   impairment

 

 

1,569,534

 

 

 

615,480

 

 

 

258,500

 

 

 

3,960

 

 

 

97,700

 

 

 

2,545,174

 

 

 

Total ending allowance balance

 

$

1,602,534

 

 

$

615,480

 

 

$

258,500

 

 

$

3,960

 

 

$

97,700

 

 

$

2,578,174

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated
   for impairment

 

$

819,590

 

 

$

 

 

$

 

 

$

 

 

$

37,069

 

 

$

856,659

 

 

 

Loans collectively evaluated
   for impairment

 

 

462,439,940

 

 

 

160,990,186

 

 

 

61,825,478

 

 

 

1,684,189

 

 

 

29,586,787

 

 

 

716,526,580

 

 

 

Loans acquired with deteriorated
   credit quality

 

 

2,841,097

 

 

 

1,348,483

 

 

 

 

 

 

 

 

 

31,117

 

 

 

4,220,697

 

 

 

Total ending loan balance

 

$

466,100,627

 

 

$

162,338,669

 

 

$

61,825,478

 

 

$

1,684,189

 

 

$

29,654,973

 

 

$

721,603,936

 

 

 

Summary of impaired loans

Impaired loans as of the three months ended December 31, 2022 were as follows:

 

 

 

Loans
With no related
allowance recorded

 

 

Loans with an
allowance recorded

 

 

Average
of individually
Impaired loans

 

 

Amount of
allowance for
loan losses
allocated

 

Residential First Mortgage

 

$

1,199,278

 

 

$

171,616

 

 

$

1,300,615

 

 

$

33,000

 

Commercial and Multi-Family Real Estate

 

 

488,222

 

 

 

 

 

 

488,196

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

 

 

 

 

 

 

 

 

 

 

Home Equity and Other Consumer

 

 

37,069

 

 

 

 

 

 

26,298

 

 

 

 

 

 

$

1,724,569

 

 

$

171,616

 

 

$

1,815,109

 

 

$

33,000

 

Summary of collateral - dependent loans individually evaluated with the allowance for credit losses by collateral type

Collateral - dependent loans individually evaluated with the Allowance for Credit Losses by collateral type were as follows at March 31, 2023:

 

Portfolio segment

 

Real estate

 

 

Other

 

Residential First Mortgage

 

$

 

 

$

 

Commercial Real Estate

 

 

 

 

 

 

Multi-Family Real Estate

 

 

 

 

 

 

Construction

 

 

10,922,520

 

 

 

 

Commercial and Industrial

 

 

 

 

 

 

Other Consumer

 

 

 

 

 

 

 

 

$

10,922,520

 

 

$

 

Summary of recorded investment in nonaccrual and past due

The following table presents the recorded investment in nonaccrual and loans past due 90 days or more and still on accrual, by class of loans as of December 31, 2022:

 

 

 

Nonaccrual

 

 

Loans Past
Due 90 Days
or More Still
Accruing

 

 

 

 

 

 

 

December 31,
2022

 

 

 

 

 

 

 

 

 

 

 

 

Residential First Mortgage

 

$

819,590

 

 

$

 

 

 

 

 

 

 

Home Equity and Other Consumer

 

 

37,069

 

 

 

 

 

 

 

 

 

 

Total

 

$

856,659

 

 

$

 

 

 

 

 

 

 

 

 

Nonaccrual loans beginning of period

 

 

Nonaccrual loans end of period

 

 

Nonaccrual with no Allowance for Credit Loss

 

 

Loans Past
Due 90 Days
or More Still
Accruing

 

 

Interest recognized on nonaccrual loans

 

March 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential First Mortgage

 

$

819,590

 

 

$

1,497,898

 

 

$

1,497,898

 

 

$

 

 

$

 

Commercial Real Estate

 

 

 

 

$

487,755

 

 

$

487,755

 

 

 

 

 

 

 

Construction

 

 

 

 

 

10,922,520

 

 

 

10,922,520

 

 

 

 

 

$

 

Consumer

 

 

37,069

 

 

 

 

 

 

 

 

 

 

 

$

 

Total

 

$

856,659

 

 

$

12,908,173

 

 

$

12,908,173

 

 

$

 

 

$

 

 

Summary of aging of loans receivable by portfolio segment

The following table presents the aging of the recorded investment in past due loans as of March 31, 2023 and December 31, 2022, by class of loans:

 

 

 

30-59 Days
Past Due

 

 

60-89 Days
Past Due

 

 

Greater than
89 Days
Past Due

 

 

Total
Past
Due

 

 

Loans Not
Past Due

 

 

Total

 

 

 

 

March 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential First Mortgage

 

$

 

 

$

1,117,150

 

 

$

783,376

 

 

$

1,900,526

 

 

$

487,179,139

 

 

$

489,079,665

 

 

 

 

Commercial Real Estate

 

 

 

 

 

 

 

 

455,293

 

 

 

455,293

 

 

 

94,888,162

 

 

 

95,343,455

 

 

 

 

Multi-Family Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

71,414,226

 

 

 

71,414,226

 

 

 

 

Construction

 

 

 

 

 

 

 

 

10,893,713

 

 

 

10,893,713

 

 

 

46,485,382

 

 

 

57,379,095

 

 

 

 

Commercial and Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,523,380

 

 

 

1,523,380

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,475

 

 

 

11,475

 

 

 

 

Total

 

$

 

 

$

1,117,150

 

 

$

12,132,382

 

 

$

13,249,532

 

 

$

701,501,764

 

 

$

714,751,296

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30-59 Days
Past Due

 

 

60-89 Days
Past Due

 

 

Greater than
89 Days
Past Due

 

 

Total
Past
Due

 

 

Loans Not
Past Due

 

 

PCI loans

 

 

Total

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential First Mortgage

 

$

 

 

$

360,849

 

 

$

279,515

 

 

$

640,364

 

 

$

462,619,166

 

 

$

2,841,097

 

 

$

466,100,627

 

Commercial and Multi-Family Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

160,990,186

 

 

 

1,348,483

 

 

 

162,338,669

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

61,825,478

 

 

 

 

 

 

61,825,478

 

Commercial and Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,684,189

 

 

 

 

 

 

1,684,189

 

Home Equity and Other Consumer

 

 

92,977

 

 

 

 

 

 

19,122

 

 

 

112,099

 

 

 

29,511,757

 

 

 

31,117

 

 

 

29,654,973

 

Total

 

$

92,977

 

 

$

360,849

 

 

$

298,637

 

 

$

752,463

 

 

$

716,630,776

 

 

$

4,220,697

 

 

$

721,603,936

 

Summary of loans receivable by credit quality risk

Based on the most recent analysis performed, the risk category of loans by class is as follows:

 

 

Term Loans by Origination Year

 

March 31, 2023

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving Loans

 

 

Totals

 

Residential First Mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Pass

 

 

1,356,565

 

 

 

116,300,705

 

 

 

40,276,075

 

 

 

29,878,332

 

 

 

28,409,680

 

 

 

129,243,964

 

 

 

141,925,437

 

 

$

487,390,758

 

     Special Mention

 

 

 

 

 

 

 

 

 

 

 

191,009

 

 

 

171,616

 

 

 

455,299

 

 

 

112,099

 

 

 

930,023

 

     Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

469,749

 

 

 

289,135

 

 

 

758,884

 

     Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

1,356,565

 

 

 

116,300,705

 

 

 

40,276,075

 

 

 

30,069,341

 

 

 

28,581,296

 

 

 

130,169,012

 

 

 

142,326,671

 

 

 

489,079,665

 

Gross chargeoffs by vintage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Pass

 

 

 

 

 

3,116,904

 

 

 

 

 

 

6,634,424

 

 

 

5,605,765

 

 

 

12,726,031

 

 

 

66,772,576

 

 

 

94,855,700

 

     Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

487,755

 

 

 

487,755

 

     Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

3,116,904

 

 

 

 

 

 

6,634,424

 

 

 

5,605,765

 

 

 

12,726,031

 

 

 

67,260,331

 

 

 

95,343,455

 

Gross chargeoffs by vintage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-Family Real Estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Pass

 

 

 

 

 

2,435,157

 

 

 

 

 

 

1,202,368

 

 

 

 

 

 

2,177,677

 

 

 

65,599,024

 

 

 

71,414,226

 

     Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

2,435,157

 

 

 

 

 

 

1,202,368

 

 

 

 

 

 

2,177,677

 

 

 

65,599,024

 

 

 

71,414,226

 

Gross chargeoffs by vintage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Pass

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

46,456,575

 

 

 

46,456,575

 

     Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,922,520

 

 

 

10,922,520

 

     Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

57,379,095

 

 

 

57,379,095

 

Gross chargeoffs by vintage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and Industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Pass

 

 

 

 

 

 

 

 

259,355

 

 

 

767,024

 

 

 

348,985

 

 

 

6,494

 

 

 

141,522

 

 

 

1,523,380

 

     Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

259,355

 

 

 

767,024

 

 

 

348,985

 

 

 

6,494

 

 

 

141,522

 

 

 

1,523,380

 

Gross chargeoffs by vintage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Pass

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,475

 

 

 

11,475

 

     Special Mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,475

 

 

 

11,475

 

Total loans

 

$

1,356,565

 

 

$

121,852,766

 

 

$

40,535,430

 

 

$

38,673,157

 

 

$

34,536,046

 

 

$

145,079,214

 

 

$

332,718,118

 

 

$

714,751,296

 

 

 

 

Pass

 

 

Special
Mention

 

 

Substandard

 

 

Totals

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Residential First Mortgage

 

$

465,089,495

 

 

$

555,965

 

 

$

455,167

 

 

$

466,100,627

 

Commercial and Multi-Family Real Estate

 

 

162,338,669

 

 

 

 

 

 

 

 

 

162,338,669

 

Construction

 

 

61,825,478

 

 

 

 

 

 

 

 

 

61,825,478

 

Commercial and Industrial

 

 

1,684,189

 

 

 

 

 

 

 

 

 

1,684,189

 

Home Equity and Other Consumer

 

 

29,617,904

 

 

 

19,122

 

 

 

17,947

 

 

 

29,654,973

 

Total

 

$

720,555,735

 

 

$

575,087

 

 

$

473,114

 

 

$

721,603,936