| Schedule of Allowance for Credit Losses |
Activity in the
allowance for credit losses – loans was as follows:
Schedule of Allowance for Credit Losses
| |
|
|
|
|
|
|
|
|
|
| |
| | |
Years ended December 31, | |
| (Dollars in thousands) | |
2025 | | |
2024 | | |
2023 | |
| Balance at the beginning of year | |
$ | 13,135 | | |
$ | 12,267 | | |
$ | 11,336 | |
| Adjustment for adoption of ASU 2016-13 | |
| — | | |
| — | | |
| (14 | ) |
| Provision for credit losses | |
| 722 | | |
| 933 | | |
| 939 | |
| Charged off loans | |
| (132 | ) | |
| (184 | ) | |
| (87 | ) |
| Recoveries | |
| 81 | | |
| 119 | | |
| 93 | |
| Balance at end of year | |
$ | 13,806 | | |
$ | 13,135 | | |
$ | 12,267 | |
The detailed
activity in the allowance for credit losses on loans by portfolio segment as of and for the years ended December 31, 2025, December
31, 2024, and December 31, 2023 follows:
| ($ in thousands) | |
Commercial | | |
Real Estate Construction | | |
Real Estate Mortgage Residential | | |
Real Estate Mortgage Commercial | | |
Consumer Home Equity | | |
Consumer Other | | |
Total Loans | |
| Balance at December 31, 2024 | |
$ | 994 | | |
$ | 1,675 | | |
$ | 1,639 | | |
$ | 7,974 | | |
$ | 568 | | |
$ | 285 | | |
$ | 13,135 | |
| Charge-offs | |
| — | | |
| — | | |
| — | | |
| (2 | ) | |
| | | |
| (130 | ) | |
| (132 | ) |
| Recoveries | |
| 11 | | |
| 3 | | |
| — | | |
| 18 | | |
| 8 | | |
| 41 | | |
| 81 | |
| Provision for (release of) credit losses | |
| 45 | | |
| (24 | ) | |
| 81 | | |
| 359 | | |
| 130 | | |
| 131 | | |
| 722 | |
| Balance at December 31, 2025 | |
$ | 1,050 | | |
$ | 1,654 | | |
$ | 1,720 | | |
$ | 8,349 | | |
$ | 706 | | |
$ | 327 | | |
$ | 13,806 | |
| ($ in thousands) | |
Commercial | | |
Real Estate Construction | | |
Real Estate Mortgage Residential | | |
Real Estate Mortgage Commercial | | |
Consumer Home Equity | | |
Consumer Other | | |
Unallocated | | |
Total Loans | |
| Balance at December 31, 2023 | |
$ | 935 | | |
$ | 1,337 | | |
$ | 1,122 | | |
$ | 8,146 | | |
$ | 472 | | |
$ | 255 | | |
$ | — | | |
$ | 12,267 | |
| Charge-offs | |
| (87 | ) | |
| — | | |
| — | | |
| (2 | ) | |
| — | | |
| (95 | ) | |
| — | | |
| (184 | ) |
| Recoveries | |
| 61 | | |
| 2 | | |
| 18 | | |
| 11 | | |
| | | |
| 18 | | |
| — | | |
| 119 | |
| Provision for credit losses | |
| 85 | | |
| 336 | | |
| 499 | | |
| (181 | ) | |
| 9 | | |
| 107 | | |
| — | | |
| 933 | |
| Balance at December 31, 2024 | |
$ | 994 | | |
$ | 1,675 | | |
$ | 1,639 | | |
$ | 7,974 | | |
$ | 568 | | |
$ | 285 | | |
| — | | |
$ | 13,135 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| (Dollars in thousands) | |
Commercial | | |
Real estate Construction | | |
Real estate Mortgage Residential | | |
Real estate Mortgage Commercial | | |
Consumer Home equity | | |
Consumer Other | | |
Unallocated | | |
Total | |
| Balance at December 31, 2022 | |
$ | 849 | | |
$ | 75 | | |
$ | 723 | | |
$ | 8,569 | | |
$ | 314 | | |
$ | 170 | | |
$ | 636 | | |
$ | 11,336 | |
| Adjustment to allowance for adoption of ASU 2016-13 | |
| 193 | | |
| 1,075 | | |
| 32 | | |
| (883 | ) | |
| 166 | | |
| 39 | | |
| (636 | ) | |
| (14 | ) |
| Charge-offs | |
| (20 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (67 | ) | |
| — | | |
| (87 | ) |
| Recoveries | |
| 5 | | |
| 2 | | |
| 9 | | |
| 37 | | |
| 22 | | |
| 18 | | |
| — | | |
| 93 | |
| Provisions for credit losses | |
| (92 | ) | |
| 185 | | |
| 358 | | |
| 423 | | |
| (30 | ) | |
| 95 | | |
| — | | |
| 939 | |
| Balance at December 31, 2023 | |
$ | 935 | | |
$ | 1,337 | | |
$ | 1,122 | | |
$ | 8,146 | | |
$ | 472 | | |
$ | 255 | | |
$ | — | | |
$ | 12,267 | |
|
| Schedule of loan category and loan by risk categories |
The following
table presents the Company’s recorded investment in loans by credit quality indicators by year of origination as of December
31, 2025:
Schedule of loan category and loan by risk categories
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| | |
Term Loans by year of Origination | |
| ($ in thousands) | |
2021 | | |
2022 | | |
2023 | | |
2024 | | |
2025 | | |
Prior | | |
Revolving | | |
Revolving Converted to Term | | |
Total | |
| Commercial | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Pass | |
$ | 17,336 | | |
$ | 4,627 | | |
$ | 5,776 | | |
$ | 12,192 | | |
$ | 15,461 | | |
$ | 7,442 | | |
$ | 28,603 | | |
$ | 8 | | |
$ | 91,445 | |
| Special mention | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 347 | | |
| — | | |
| — | | |
| 347 | |
| Substandard | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 138 | | |
| — | | |
| — | | |
| 138 | |
| Total commercial | |
| 17,336 | | |
| 4,627 | | |
| 5,776 | | |
| 12,192 | | |
| 15,461 | | |
| 7,927 | | |
| 28,603 | | |
| 8 | | |
| 91,930 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Current period gross write-offs | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Real estate construction | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Pass | |
| 2,216 | | |
| 32,526 | | |
| 23,408 | | |
| 34,974 | | |
| 14,749 | | |
| 5,788 | | |
| 35,618 | | |
| 554 | | |
| 149,833 | |
| Special mention | |
| — | | |
| — | | |
| 1,503 | | |
| 741 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 2,244 | |
| Total real estate construction | |
| 2,216 | | |
| 32,526 | | |
| 24,911 | | |
| 35,715 | | |
| 14,749 | | |
| 5,788 | | |
| 35,618 | | |
| 554 | | |
| 152,077 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Current period gross write-offs | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Real estate mortgage-residential | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Pass | |
| 4,685 | | |
| 27,047 | | |
| 45,261 | | |
| 15,007 | | |
| 10,196 | | |
| 15,284 | | |
| 796 | | |
| 10,973 | | |
| 129,249 | |
| Special mention | |
| — | | |
| 351 | | |
| 475 | | |
| — | | |
| — | | |
| 199 | | |
| — | | |
| — | | |
| 1,025 | |
| Substandard | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 202 | | |
| — | | |
| — | | |
| 202 | |
| Total real estate mortgage-residential | |
| 4,685 | | |
| 27,398 | | |
| 45,736 | | |
| 15,007 | | |
| 10,196 | | |
| 15,685 | | |
| 796 | | |
| 10,973 | | |
| 130,476 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Current period gross write-offs | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Real estate mortgage-commercial | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Pass | |
| 104,047 | | |
| 170,357 | | |
| 122,001 | | |
| 80,330 | | |
| 149,985 | | |
| 216,802 | | |
| 17,741 | | |
| 335 | | |
| 861,598 | |
| Special mention | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 1,766 | | |
| — | | |
| — | | |
| 1,766 | |
| Substandard | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 58 | | |
| — | | |
| — | | |
| 58 | |
| Total real estate mortgage-commercial | |
| 104,047 | | |
| 170,357 | | |
| 122,001 | | |
| 80,330 | | |
| 149,985 | | |
| 218,626 | | |
| 17,741 | | |
| 335 | | |
| 863,422 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Current period gross write-offs | |
| — | | |
| 2 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 2 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Consumer - home equity | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Pass | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 52,453 | | |
| — | | |
| 52,453 | |
| Special mention | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 185 | | |
| — | | |
| 185 | |
| Substandard | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 1,055 | | |
| — | | |
| 1,055 | |
| Total consumer - home equity | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 52,693 | | |
| — | | |
| 53,693 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Current period gross write-offs | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Consumer - other | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Pass | |
| 143 | | |
| 291 | | |
| 756 | | |
| 1,712 | | |
| 2,572 | | |
| 1,078 | | |
| 12,869 | | |
| — | | |
| 19,421 | |
| Special mention | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Substandard | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Total consumer - other | |
| 143 | | |
| 291 | | |
| 756 | | |
| 1,712 | | |
| 2,572 | | |
| 1,078 | | |
| 12,869 | | |
| — | | |
| 19,421 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Current period gross write-offs | |
| — | | |
| — | | |
| 11 | | |
| 4 | | |
| — | | |
| — | | |
| 115 | | |
| — | | |
| 130 | |
The following
table presents the Company’s recorded investment in loans by credit quality indicators by year of origination as of December
31, 2024:
| |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| | |
Term Loans by year of Origination | |
| ($ in thousands) | |
2020 | | |
2021 | | |
2022 | | |
2023 | | |
2024 | | |
Prior | | |
Revolving | | |
Revolving Converted to Term | | |
Total | |
| Commercial | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Pass | |
$ | 605 | | |
$ | 20,288 | | |
$ | 7,084 | | |
$ | 8,336 | | |
$ | 21,808 | | |
$ | 8,100 | | |
$ | 20,359 | | |
$ | 36 | | |
$ | 86,616 | |
| Special mention | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Substandard | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Total commercial | |
| 605 | | |
| 20,288 | | |
| 7,084 | | |
| 8,336 | | |
| 21,808 | | |
| 8,100 | | |
| 20,359 | | |
| 36 | | |
| 86,616 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Current period gross write-offs | |
| 5 | | |
| 77 | | |
| — | | |
| — | | |
| — | | |
| 5 | | |
| — | | |
| — | | |
| 87 | |
| Real estate construction | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Pass | |
| — | | |
| 2,295 | | |
| 44,290 | | |
| 44,022 | | |
| 27,213 | | |
| 6,231 | | |
| 28,104 | | |
| — | | |
| 152,155 | |
| Total real estate construction | |
| — | | |
| 2,295 | | |
| 44,290 | | |
| 44,022 | | |
| 27,213 | | |
| 6,231 | | |
| 28,104 | | |
| — | | |
| 152,155 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Current period gross write-offs | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Real estate mortgage-residential | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Pass | |
| 9,240 | | |
| 5,191 | | |
| 32,422 | | |
| 28,983 | | |
| 14,492 | | |
| 8,012 | | |
| 872 | | |
| 24,775 | | |
| 123,987 | |
| Special mention | |
| 21 | | |
| — | | |
| 358 | | |
| — | | |
| — | | |
| 167 | | |
| — | | |
| — | | |
| 546 | |
| Substandard | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 218 | | |
| — | | |
| — | | |
| 218 | |
| Total real estate mortgage-residential | |
| 9,261 | | |
| 5,191 | | |
| 32,780 | | |
| 28,983 | | |
| 14,492 | | |
| 8,397 | | |
| 872 | | |
| 24,775 | | |
| 124,751 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Current period gross write-offs | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Real estate mortgage-commercial | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Pass | |
| 79,977 | | |
| 118,415 | | |
| 190,140 | | |
| 115,525 | | |
| 76,754 | | |
| 196,793 | | |
| 17,949 | | |
| 582 | | |
| 796,135 | |
| Special mention | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 207 | | |
| — | | |
| — | | |
| 207 | |
| Substandard | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 69 | | |
| — | | |
| — | | |
| 69 | |
| Total real estate mortgage-commercial | |
| 79,977 | | |
| 118,415 | | |
| 190,140 | | |
| 115,525 | | |
| 76,754 | | |
| 197,069 | | |
| 17,949 | | |
| 582 | | |
| 796,411 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Current period gross write-offs | |
| — | | |
| 2 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 2 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Consumer - home equity | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Pass | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 41,081 | | |
| — | | |
| 41,081 | |
| Special mention | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 160 | | |
| — | | |
| 160 | |
| Substandard | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 1,063 | | |
| — | | |
| 1,063 | |
| Total consumer - home equity | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 42,304 | | |
| — | | |
| 42,304 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Current period gross write-offs | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Consumer - other | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Pass | |
| 22 | | |
| 251 | | |
| 607 | | |
| 1,128 | | |
| 4,359 | | |
| 1,225 | | |
| 10,696 | | |
| — | | |
| 18,288 | |
| Special mention | |
| — | | |
| — | | |
| — | | |
| 14 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 14 | |
| Substandard | |
| — | | |
| — | | |
| — | | |
| — | | |
| 3 | | |
| — | | |
| — | | |
| — | | |
| 3 | |
| Total consumer - other | |
| 22 | | |
| 251 | | |
| 607 | | |
| 1,142 | | |
| 4,362 | | |
| 1,225 | | |
| 10,696 | | |
| — | | |
| 18,305 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Current period gross
write-offs | |
| — | | |
| — | | |
| — | | |
| — | | |
| 7 | | |
| — | | |
| 88 | | |
| — | | |
| 95 | |
|
| Schedule of Loan Category and Aging Analysis of Loans |
The following
tables are by loan category and present loans past due and on nonaccrual status as of December 31, 2025 and December 31, 2024:
Schedule of Loan Category and Aging Analysis of Loans
(Dollars in thousands) December 31, 2025 | |
30-59 Days Past Due | | |
60-89 Days Past Due | | |
Greater than 90 Days and Accruing | | |
Nonaccrual | | |
Total Past Due | | |
Current | | |
Total Loans | |
| Commercial | |
$ | — | | |
$ | 20 | | |
$ | — | | |
$ | — | | |
$ | 20 | | |
$ | 91,910 | | |
$ | 91,930 | |
| Real estate: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Construction | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 152,077 | | |
| 152,077 | |
| Mortgage-residential | |
| 756 | | |
| — | | |
| — | | |
| 201 | | |
| 957 | | |
| 129,519 | | |
| 130,476 | |
| Mortgage-commercial | |
| 56 | | |
| — | | |
| — | | |
| — | | |
| 56 | | |
| 863,366 | | |
| 863,422 | |
| Consumer: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Home equity | |
| 65 | | |
| — | | |
| — | | |
| 1 | | |
| 66 | | |
| 53,627 | | |
| 53,693 | |
| Other | |
| 37 | | |
| — | | |
| 2 | | |
| — | | |
| 39 | | |
| 19,382 | | |
| 19,421 | |
| Total | |
$ | 914 | | |
$ | 20 | | |
$ | 2 | | |
$ | 202 | | |
$ | 1,138 | | |
$ | 1,309,881 | | |
$ | 1,311,019 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
(Dollars in thousands) December 31, 2024 | |
30-59 Days Past Due | | |
60-89 Days Past Due | | |
Greater than 90 Days and Accruing | | |
Nonaccrual | | |
Total Past Due | | |
Current | | |
Total Loans | |
| Commercial | |
$ | 61 | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 61 | | |
$ | 86,555 | | |
$ | 86,616 | |
| Real estate: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Construction | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 152,155 | | |
| 152,155 | |
| Mortgage-residential | |
| 14 | | |
| — | | |
| — | | |
| 217 | | |
| 231 | | |
| 124,520 | | |
| 124,751 | |
| Mortgage-commercial | |
| — | | |
| 87 | | |
| — | | |
| — | | |
| 87 | | |
| 796,324 | | |
| 796,411 | |
| Consumer: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Home equity | |
| — | | |
| 391 | | |
| 45 | | |
| 2 | | |
| 438 | | |
| 41,866 | | |
| 42,304 | |
| Other | |
| 1 | | |
| — | | |
| 3 | | |
| — | | |
| 4 | | |
| 18,301 | | |
| 18,305 | |
| Total | |
$ | 76 | | |
$ | 478 | | |
$ | 48 | | |
$ | 219 | | |
$ | 821 | | |
$ | 1,219,721 | | |
$ | 1,220,542 | |
|