| |
Maryland
State or other jurisdiction of
incorporation or organization |
| |
6036
(Primary Standard Industrial
Classification Code Number) 325 Hamilton Avenue
White Plains, New York 10601 (914) 684-2500
|
| |
86-3173858
(IRS Employer Identification No.)
|
|
| |
Christina M. Gattuso, Esq.
Stephen F. Donahoe, Esq. Kilpatrick Townsend & Stockton LLP 607 14th Street, NW, Suite 900 Washington, DC 20005 (202) 508-5800 |
| |
Scott A. Brown, Esq.
Gregory M. Sobczak, Esq. Luse Gorman, PC 5335 Wisconsin Avenue, Suite 780 Washington, DC 20015 (202) 274-2000 |
|
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☐
|
| |
Smaller reporting company
☒
|
|
| | | | |
Emerging growth company
☒
|
|
| | | ||||||||||||||||
|
Title of each class of securities to be registered
|
| | |
Amount to be
registered |
| | |
Proposed maximum
offering price per unit |
| | |
Proposed maximum
aggregate offering price(1) |
| | |
Amount of
registration fee |
|
|
Common Stock, $0.01 par value
|
| | |
19,733,231
|
| | |
$10.00
|
| | |
$197,332,310
|
| | |
$21,529(2)
|
|
| | | |
Minimum
|
| |
Midpoint
|
| |
Maximum
|
| |||||||||
|
Number of shares
|
| | | | 8,712,500 | | | | | | 10,250,000 | | | | | | 11,787,500 | | |
|
Gross offering proceeds
|
| | | $ | 87,125,000 | | | | | $ | 102,500,000 | | | | | $ | 117,875,000 | | |
|
Estimated offering expenses, excluding selling agent and underwriters’ commissions
|
| | | $ | 1,500,000 | | | | | $ | 1,500,000 | | | | | $ | 1,500,000 | | |
|
Selling agent and underwriters’ commissions(1)
|
| | | $ | 795,650 | | | | | $ | 937,100 | | | | | $ | 1,078,550 | | |
|
Estimated net proceeds
|
| | | $ | 84,829,350 | | | | | $ | 100,062,900 | | | | | $ | 115,296,450 | | |
|
Estimated net proceeds per share
|
| | | $ | 9.74 | | | | | $ | 9.76 | | | | | $ | 9.78 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 16 | | | |
| | | | | 30 | | | |
| | | | | 32 | | | |
| | | | | 34 | | | |
| | | | | 39 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | | | 43 | | | |
| | | | | 45 | | | |
| | | | | 46 | | | |
| | | | | 50 | | | |
| | | | | 60 | | | |
| | | | | 86 | | | |
| | | | | 98 | | | |
| | | | | 100 | | | |
| | | | | 102 | | | |
| | | | | 113 | | | |
| | | | | 115 | | | |
| | | | | 137 | | | |
| | | | | 144 | | | |
| | | | | 147 | | | |
| | | | | 148 | | | |
| | | | | 148 | | | |
| | | | | 148 | | | |
| | | | | 148 | | | |
| | | | | 148 | | | |
| | | | | 150 | | | |
|
Company Name and Ticker Symbol
|
| |
Exchange
|
| |
Headquarters
|
| |
Total Assets
|
| ||||||
| | | | | | | | | | | | |
(in millions)
|
| |||
|
Elmira Savings Bank (ESBK)
|
| | | | Nasdaq | | | | Elmira, New York | | | | $ | 674 | | |
|
ESSA Bancorp, Inc. (ESSA)
|
| | | | Nasdaq | | | | Stroudsburg, Pennsylvania | | | | | 1,894 | | |
|
HMN Financial, Inc. (HMNF)
|
| | | | Nasdaq | | | | Rochester, Minnesota | | | | | 898 | | |
|
HV Bancorp, Inc. (HVBC)
|
| | | | Nasdaq | | | | Doylestown, Pennsylvania | | | | | 508 | | |
|
IF Bancorp, Inc. (IROQ)
|
| | | | Nasdaq | | | | Watseka, Illinois | | | | | 726 | | |
|
PCSB Financial Corporation (PCSB)
|
| | | | Nasdaq | | | |
Yorktown Heights, New York
|
| | | | 1,791 | | |
|
Provident Bancorp, Inc. (PVBC)
|
| | | | Nasdaq | | | | Amesbury, Massachusetts | | | | | 1,498 | | |
|
Prudential Bancorp, Inc. (PBIP)
|
| | | | Nasdaq | | | | Philadelphia, Pennsylvania | | | | | 1,223 | | |
|
Randolph Bancorp, Inc. (RNDB)
|
| | | | Nasdaq | | | | Stoughton, Massachusetts | | | | | 723 | | |
|
Severn Bancorp, Inc. (SVBI)
|
| | | | Nasdaq | | | | Annapolis, Maryland | | | | | 939 | | |
| | | |
Price to
Core Earnings Multiple(1) |
| |
Price to
Book Value Ratio |
| |
Price to
Tangible Book Value Ratio |
| |||||||||
| NorthEast Community Bancorp (pro forma): | | | | | | | | | | | | | | | | | | | |
|
Minimum
|
| | | | 13.35x | | | | | | 63.82% | | | | | | 63.98% | | |
|
Midpoint
|
| | | | 16.03 | | | | | | 70.92 | | | | | | 71.12 | | |
|
Maximum
|
| | | | 18.81 | | | | | | 77.28 | | | | | | 77.46 | | |
| Peer group companies as of February 5, 2021: | | | | | | | | | | | | | | | | | | | |
|
Average
|
| | | | 13.13x | | | | | | 90.10% | | | | | | 93.40% | | |
|
Median
|
| | | | 10.71 | | | | | | 89.45 | | | | | | 92.99 | | |
| | | |
Shares to be
Sold in the Offering |
| |
Shares to be Exchanged for
Existing Shares of NorthEast Community Bancorp |
| |
Total Shares
of Common Stock to be Outstanding |
| |
Exchange
Ratio |
| |
Equivalent
per Share Value(1) |
| |
Shares to be
Received for 100 Existing Shares(2) |
| ||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||||||||||||||
|
Minimum
|
| | | | 8,712,500 | | | | | | 59.6% | | | | | | 5,872,932 | | | | | | 40.4% | | | | | | 14,585,432 | | | | | | 1.1935 | | | | | $ | 11.93 | | | | | | 119 | | |
|
Midpoint
|
| | | | 10,250,000 | | | | | | 59.6 | | | | | | 6,909,332 | | | | | | 40.4 | | | | | | 17,159,332 | | | | | | 1.4041 | | | | | | 14.04 | | | | | | 140 | | |
|
Maximum
|
| | | | 11,787,500 | | | | | | 59.6 | | | | | | 7,945,731 | | | | | | 40.4 | | | | | | 19,733,231 | | | | | | 1.6147 | | | | | | 16.15 | | | | | | 161 | | |
| | | |
8,712,500
Shares at $10.00 per Share |
| |
11,787,500
Shares at $10.00 per Share |
| ||||||
| | | |
(In thousands)
|
| |||||||||
|
Offering proceeds
|
| | | $ | 87,125 | | | | | $ | 117,875 | | |
|
Less: offering expenses
|
| | | | 2,296 | | | | | | 2,579 | | |
|
Net offering proceeds
|
| | | $ | 84,829 | | | | | $ | 115,296 | | |
| Less: | | | | | | | | | | | | | |
|
Proceeds contributed to NorthEast Community Bank
|
| | | $ | 42,415 | | | | | $ | 57,648 | | |
|
Proceeds used for loan to employee stock ownership plan
|
| | | | 6,970 | | | | | | 9,430 | | |
|
Proceeds remaining for NorthEast Community Bancorp, Inc.
|
| | | $ | 35,444 | | | | | $ | 48,218 | | |
|
Number of Shares to be
Granted or Purchased |
| ||||||||||||||||||||||||
| | | |
At the
Maximum of Offering Range |
| |
As a Percentage of
Common Stock to be Issued in the Offering(3) |
| |
Dilution Resulting
from the Issuance of Shares for Stock Benefit Plans |
| |
Total Estimated
Value at Maximum of Offering Range |
| ||||||||||||
|
Employee stock ownership plan(1)
|
| | | | 943,000 | | | | | | 8.00% | | | | | | —% | | | | | $ | 9,430 | | |
|
Restricted stock(1)
|
| | | | 471,500 | | | | | | 4.00 | | | | | | 2.33 | | | | | | 4,715 | | |
|
Stock options(2)
|
| | | | 1,178,750 | | | | | | 10.00 | | | | | | 5.64 | | | | | | 3,737 | | |
|
Total
|
| | | | 2,593,250 | | | | | | 22.00% | | | | | | 7.72% | | | | | $ | 17,882 | | |
| | | |
Eligible
Participants |
| |
Number of
Shares at Maximum of Offering Range |
| |
Estimated
Value of Shares |
| |
Percentage of Shares
Outstanding after the Conversion and Offering |
| |||||||||
| | | |
Employees
|
| | | | | | | | | | | | | | | | | | |
| Employee Stock Ownership Plan: | | | | | | | | | | | | | | | | | | | | | | |
|
Shares purchased in 2006 offering(1)
|
| | | | | | | 837,093(2) | | | | | $ | 8,371 | | | | | | 4.24% | | |
|
Shares to be purchased in this offering
|
| | | | | | | 943,000 | | | | | | 9,430 | | | | | | 4.78 | | |
|
Total
|
| | | | | | | 1,780,093 | | | | | $ | 17,801 | | | | | | 9.02% | | |
| | | |
At and For the Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
| | | |
(Dollars in thousands, except per share data)
|
| |||||||||||||||||||||||||||
| Financial Condition Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 968,221 | | | | | $ | 955,171 | | | | | $ | 870,325 | | | | | $ | 814,821 | | | | | $ | 734,504 | | |
|
Total cash and cash equivalents
|
| | | | 69,191 | | | | | | 127,675 | | | | | | 51,352 | | | | | | 43,601 | | | | | | 43,173 | | |
|
Investment securities available-for-sale
|
| | | | 2 | | | | | | 5 | | | | | | 17 | | | | | | 22 | | | | | | 28 | | |
|
Investment securities held-to-maturity
|
| | | | 7,382 | | | | | | 9,149 | | | | | | 6,041 | | | | | | 7,036 | | | | | | 4,055 | | |
|
Equity securities (Mutual Funds)
|
| | | | 10,332 | | | | | | 10,044 | | | | | | 8,753 | | | | | | 6,905 | | | | | | 3,922 | | |
|
Loans receivable, net
|
| | | | 819,733 | | | | | | 747,882 | | | | | | 747,841 | | | | | | 704,124 | | | | | | 626,139 | | |
|
Deposits
|
| | | | 771,706 | | | | | | 779,158 | | | | | | 687,096 | | | | | | 625,211 | | | | | | 545,346 | | |
|
Federal Home Loan Bank advances
|
| | | | 28,000 | | | | | | 21,000 | | | | | | 42,461 | | | | | | 62,869 | | | | | | 70,249 | | |
|
Stockholders’ equity
|
| | | | 153,825 | | | | | | 142,113 | | | | | | 129,618 | | | | | | 116,897 | | | | | | 109,452 | | |
| Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest and dividend income
|
| | | $ | 48,977 | | | | | $ | 53,816 | | | | | $ | 46,703 | | | | | $ | 36,475 | | | | | $ | 28,582 | | |
|
Interest expense
|
| | | | 9,977 | | | | | | 15,034 | | | | | | 9,478 | | | | | | 6,525 | | | | | | 5,380 | | |
|
Net interest income
|
| | | | 39,000 | | | | | | 38,782 | | | | | | 37,225 | | | | | | 29,950 | | | | | | 23,202 | | |
|
Provision for loan losses
|
| | | | 814 | | | | | | 727 | | | | | | 1,114 | | | | | | 51 | | | | | | 146 | | |
|
Net interest income after provision
|
| | | | 38,186 | | | | | | 38,055 | | | | | | 36,111 | | | | | | 29,899 | | | | | | 23,056 | | |
|
Non-interest income
|
| | | | 2,513 | | | | | | 2,819 | | | | | | 2,368 | | | | | | 2,215 | | | | | | 2,126 | | |
|
Non-interest expense
|
| | | | 25,088 | | | | | | 23,944 | | | | | | 21,667 | | | | | | 17,587 | | | | | | 17,037 | | |
|
Income before income taxes
|
| | | | 15,611 | | | | | | 16,930 | | | | | | 16,812 | | | | | | 14,527 | | | | | | 8,145 | | |
|
Income tax expense
|
| | | | 3,282 | | | | | | 3,977 | | | | | | 3,785 | | | | | | 6,477 | | | | | | 3,118 | | |
|
Net income
|
| | | $ | 12,329 | | | | | $ | 12,953 | | | | | $ | 13,027 | | | | | $ | 8,050 | | | | | $ | 5,027 | | |
|
Average common shares outstanding – basic
|
| | | | 12,053 | | | | | | 12,026 | | | | | | 12,000 | | | | | | 11,983 | | | | | | 11,974 | | |
|
Average common shares outstanding – diluted
|
| | | | 12,053 | | | | | | 12,026 | | | | | | 12,000 | | | | | | 11,983 | | | | | | 11,974 | | |
|
Net income earnings per share – basic
|
| | | $ | 1.02 | | | | | $ | 1.08 | | | | | $ | 1.09 | | | | | $ | 0.67 | | | | | $ | 0.42 | | |
|
Net income earnings per share – diluted
|
| | | $ | 1.02 | | | | | $ | 1.08 | | | | | $ | 1.09 | | | | | $ | 0.67 | | | | | $ | 0.42 | | |
|
Dividends per share
|
| | | $ | 0.12 | | | | | $ | 0.12 | | | | | $ | 0.12 | | | | | $ | 0.12 | | | | | $ | 0.12 | | |
| | | |
At or for the Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
| Performance Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on average assets
|
| | | | 1.31% | | | | | | 1.35% | | | | | | 1.54% | | | | | | 1.06% | | | | | | 0.76% | | |
|
Return on average equity
|
| | | | 8.31 | | | | | | 9.48 | | | | | | 10.55 | | | | | | 7.09 | | | | | | 4.68 | | |
|
Interest rate spread(1)
|
| | | | 3.94 | | | | | | 3.82 | | | | | | 4.36 | | | | | | 3.99 | | | | | | 3.55 | | |
|
Net interest margin(2)
|
| | | | 4.45 | | | | | | 4.34 | | | | | | 4.72 | | | | | | 4.28 | | | | | | 3.79 | | |
|
Non-interest expense to average assets
|
| | | | 2.67 | | | | | | 2.50 | | | | | | 2.56 | | | | | | 2.33 | | | | | | 2.56 | | |
|
Efficiency ratio(3)
|
| | | | 60.43 | | | | | | 57.56 | | | | | | 54.72 | | | | | | 54.68 | | | | | | 67.27 | | |
|
Average interest-earning assets/average interest- bearing
liabilities |
| | | | 144.75 | | | | | | 130.99 | | | | | | 130.52 | | | | | | 131.09 | | | | | | 127.27 | | |
|
Average equity to average assets
|
| | | | 15.80 | | | | | | 14.25 | | | | | | 14.58 | | | | | | 15.02 | | | | | | 16.18 | | |
| Capital Ratios(4): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital (to risk-weighted assets)
|
| | | | 13.72% | | | | | | 14.56% | | | | | | 13.44% | | | | | | 13.41% | | | | | | 14.00% | | |
|
Tier 1 capital (to risk-weighted assets)
|
| | | | 13.23 | | | | | | 14.04 | | | | | | 12.96 | | | | | | 12.96 | | | | | | 13.45 | | |
|
Common equity Tier 1 capital (to risk-weighted
assets) |
| | | | 13.23 | | | | | | 14.04 | | | | | | 12.96 | | | | | | 12.96 | | | | | | 13.45 | | |
|
Core (Tier 1) capital (to adjusted total assets)
|
| | | | 14.79 | | | | | | 12.68 | | | | | | 13.27 | | | | | | 13.05 | | | | | | 13.20 | | |
| Asset Quality Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Allowance for loan losses as a percent of total loans
|
| | | | 0.62% | | | | | | 0.61% | | | | | | 0.56% | | | | | | 0.50% | | | | | | 0.60% | | |
|
Allowance for loan losses as a percent of non-performing loans
|
| | | | 142.44 | | | | | | 116.59 | | | | | | 225.71 | | | | | | 73.84 | | | | | | 70.67 | | |
|
Net charge-offs to average outstanding loans during the
period |
| | | | 0.04 | | | | | | 0.04 | | | | | | 0.06 | | | | | | 0.05 | | | | | | 0.05 | | |
|
Non-performing loans as a percent of total loans(5)
|
| | | | 0.43 | | | | | | 0.53 | | | | | | 0.25 | | | | | | 0.67 | | | | | | 0.85 | | |
|
Non-performing assets as a percent of total assets(5)
|
| | | | 0.58 | | | | | | 0.64 | | | | | | 0.46 | | | | | | 0.89 | | | | | | 1.58 | | |
| Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Number of offices
|
| | | | 13 | | | | | | 13 | | | | | | 12 | | | | | | 11 | | | | | | 12 | | |
| | | |
At
March 31, 2021 |
| |
At
December 31 2020 |
| ||||||
| | | |
(Dollars in thousands, except per share data)
|
| |||||||||
| Financial Condition Data: | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 965,149 | | | | | $ | 968,221 | | |
|
Total cash and cash equivalents
|
| | | | 55,866 | | | | | | 69,191 | | |
|
Investment securities available-for-sale
|
| | | | 2 | | | | | | 2 | | |
|
Investment securities held-to-maturity
|
| | | | 6,939 | | | | | | 7,382 | | |
|
Equity securities (Mutual Funds)
|
| | | | 10,178 | | | | | | 10,332 | | |
|
Loans receivable, net
|
| | | | 830,916 | | | | | | 819,733 | | |
|
Deposits
|
| | | | 765,004 | | | | | | 771,706 | | |
|
Federal Home Loan Bank advances
|
| | | | 28,000 | | | | | | 28,000 | | |
|
Stockholders’ equity
|
| | | | 157,026 | | | | | | 153,825 | | |
| | | |
Three Months Ended
March 31 2021 |
| |
Three Months Ended
March, 31, 2020 |
| ||||||
| | | |
(Dollars in thousands, except per share data)
|
| |||||||||
| Operating Data: | | | | | | | | | | | | | |
|
Interest and dividend income
|
| | | $ | 11,820 | | | | | $ | 12,679 | | |
|
Interest expense
|
| | | | 1,465 | | | | | | 3,228 | | |
|
Net interest income
|
| | | | 10,355 | | | | | | 9,451 | | |
|
Provision for loan losses
|
| | | | 17 | | | | | | 14 | | |
|
Net interest income after provision
|
| | | | 10,338 | | | | | | 9,437 | | |
|
Non-interest income
|
| | | | 443 | | | | | | 882 | | |
|
Non-interest expense
|
| | | | 6,554 | | | | | | 6,068 | | |
|
Income before income taxes
|
| | | | 4,227 | | | | | | 4,251 | | |
|
Income tax expense
|
| | | | 982 | | | | | | 995 | | |
|
Net income
|
| | | $ | 3,245 | | | | | $ | 3,256 | | |
|
Average common shares outstanding – basic
|
| | | | 12,068 | | | | | | 12,042 | | |
|
Average common shares outstanding – diluted
|
| | | | 12,068 | | | | | | 12,042 | | |
|
Net income earnings per share – basic
|
| | | $ | 0.27 | | | | | $ | 0.27 | | |
|
Net income earnings per share – diluted
|
| | | $ | 0.27 | | | | | $ | 0.27 | | |
|
Dividends per share
|
| | | $ | 0.03 | | | | | $ | 0.03 | | |
| | | |
At or for the Three Months
Ended March 31, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| Performance Ratios: | | | | | | | | | | | | | |
|
Return on average assets
|
| | | | 1.35% | | | | | | 1.41% | | |
|
Return on average equity
|
| | | | 8.32 | | | | | | 9.03 | | |
|
Interest rate spread(1)
|
| | | | 4.22 | | | | | | 3.89 | | |
|
Net interest margin(2)
|
| | | | 4.59 | | | | | | 4.44 | | |
|
Non-interest expense to average assets
|
| | | | 2.72 | | | | | | 2.64 | | |
|
Efficiency ratio(3)
|
| | | | 60.70 | | | | | | 58.72 | | |
|
Average interest-earning assets/average interest-bearing liabilities
|
| | | | 156.76 | | | | | | 135.81 | | |
|
Average equity to average assets
|
| | | | 16.18 | | | | | | 15.66 | | |
| Capital Ratios(4): | | | | | | | | | | | | | |
|
Total capital (to risk-weighted assets)
|
| | | | 14.03% | | | | | | 14.32% | | |
|
Tier 1 capital (to risk-weighted assets)
|
| | | | 13.55 | | | | | | 13.83 | | |
|
Common equity Tier 1 capital (to risk-weighted assets)
|
| | | | 13.55 | | | | | | 13.83 | | |
|
Core (Tier 1) capital (to adjusted total assets)
|
| | | | 14.95 | | | | | | 14.31 | | |
| Asset Quality Ratios: | | | | | | | | | | | | | |
|
Allowance for loan losses as a percent of total loans
|
| | | | 0.61% | | | | | | 0.59% | | |
|
Allowance for loan losses as a percent of non-performing loans
|
| | | | 142.63 | | | | | | 129.90 | | |
|
Net charge-offs to average outstanding loans during the period
|
| | | | — | | | | | | — | | |
|
Non-performing loans as a percent of total loans(5)
|
| | | | 0.43 | | | | | | 0.45 | | |
|
Non-performing assets as a percent of total assets(5)
|
| | | | 0.58 | | | | | | 0.61 | | |
| Other Data: | | | | | | | | | | | | | |
|
Number of offices
|
| | | | 13 | | | | | | 13 | | |
| | | |
Minimum of
Offering Range |
| |
Midpoint of
Offering Range |
| |
Maximum of
Offering Range |
| |||||||||||||||||||||||||||
| | | |
8,712,500
Shares at $10.00 per Share |
| |
Percent of
Net Proceeds |
| |
10,250,000
Shares at $10.00 per Share |
| |
Percent of
Net Proceeds |
| |
11,787,500
Shares at $10.00 per Share |
| |
Percent of
Net Proceeds |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Offering proceeds
|
| | | $ | 87,125 | | | | | | | | | | | $ | 102,500 | | | | | | | | | | | $ | 117,875 | | | | | | | | |
|
Less: Offering expenses
|
| | | | 2,296 | | | | | | | | | | | | 2,437 | | | | | | | | | | | | 2,579 | | | | | | | | |
|
Net offering proceeds
|
| | | $ | 84,829 | | | | | | 100.0% | | | | | $ | 100,063 | | | | | | 100.0% | | | | | $ | 115,296 | | | | | | 100.0% | | |
| Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Proceeds contributed to NorthEast Community Bank
|
| | | $ | 42,415 | | | | | | 50.0 | | | | | $ | 50,031 | | | | | | 50.0 | | | | | $ | 57,648 | | | | | | 50.0 | | |
|
Proceeds used for loan to
employee stock ownership plan |
| | | | 6,970 | | | | | | 8.2 | | | | | | 8,200 | | | | | | 8.2 | | | | | | 9,430 | | | | | | 8.2 | | |
|
Proceeds remaining for NorthEast Community Bancorp, Inc.
|
| | | $ | 35,444 | | | | | | 41.8% | | | | | $ | 41,832 | | | | | | 41.8% | | | | | $ | 48,218 | | | | | | 41.8% | | |
| | | |
At
December 31, 2020 |
| |
Minimum of
Offering Range 8,712,500 Shares at $10.00 per Share |
| |
Midpoint of
Offering Range 10,250,000 Shares at $10.00 per Share |
| |
Maximum of
Offering Range 11,787,500 Shares at $10.00 per Share |
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
| Deposits(1) | | | | $ | 771,706 | | | | | $ | 771,706 | | | | | $ | 771,706 | | | | | $ | 771,706 | | |
|
Borrowed funds
|
| | | | 28,000 | | | | | | 28,000 | | | | | | 28,000 | | | | | | 28,000 | | |
|
Total deposits and borrowed funds
|
| | | $ | 799,706 | | | | | $ | 799,706 | | | | | $ | 799,706 | | | | | $ | 799,706 | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Preferred Stock: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
25,000,000 shares, $0.01 par value per share authorized; none issued or outstanding
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| Common stock: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
75,000,000 shares, $0.01 par value per share, authorized; specified number of shares assumed to be issued and outstanding(2)
|
| | | | 132 | | | | | | 146 | | | | | | 172 | | | | | | 197 | | |
|
Additional paid-in capital
|
| | | | 56,901 | | | | | | 134,684 | | | | | | 149,892 | | | | | | 165,100 | | |
|
NorthEast Community Bancorp, MHC capital
consolidation |
| | | | — | | | | | | 370 | | | | | | 370 | | | | | | 370 | | |
|
Retained earnings(3)
|
| | | | 105,305 | | | | | | 105,305 | | | | | | 105,305 | | | | | | 105,305 | | |
|
Accumulated other comprehensive income
|
| | | | (185) | | | | | | (185) | | | | | | (185) | | | | | | (185) | | |
| Less: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury stock
|
| | | | (7,032) | | | | | | — | | | | | | — | | | | | | — | | |
|
Common stock to be acquired by employee
stock ownership plan(4) |
| | | | (1,296) | | | | | | (8,266) | | | | | | (9,496) | | | | | | (10,726) | | |
|
Common stock to be acquired by new equity
incentive plan(5) |
| | | | — | | | | | | (3,485) | | | | | | (4,100) | | | | | | (4,715) | | |
|
Total stockholders’ equity
|
| | | $ | 153,825 | | | | | $ | 228,569 | | | | | $ | 241,958 | | | | | $ | 255,346 | | |
|
Total stockholders’ equity as a percentage of total assets
|
| | | | 15.89% | | | | | | 21.92% | | | | | | 22.91% | | | | | | 23.88% | | |
|
Tangible equity as a percentage of tangible
assets |
| | | | 15.83% | | | | | | 21.88% | | | | | | 22.87% | | | | | | 23.83% | | |
| | | | | | | | | | | | | | | |
Pro Forma at December 31, 2020,
Based Upon the Sale in the Offering of |
| |||||||||||||||||||||||||||||||||
| | | |
NorthEast Community
Bank Historical at December 31, 2020 |
| |
8,712,500 Shares
|
| |
10,250,000 Shares
|
| |
11,787,500 Shares
|
| ||||||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent of
Assets |
| |
Amount
|
| |
Percent of
Assets |
| |
Amount
|
| |
Percent of
Assets |
| |
Amount
|
| |
Percent of
Assets |
| ||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Equity
|
| | | $ | 142,180 | | | | | | 14.85% | | | | | $ | 174,140 | | | | | | 17.38% | | | | | $ | 179,911 | | | | | | 17.82% | | | | | $ | 185,683 | | | | | | 18.25% | | |
|
Tier 1 leverage capital(1)(2)
|
| | | $ | 137,962 | | | | | | 14.79% | | | | | $ | 169,922 | | | | | | 17.43% | | | | | $ | 175,693 | | | | | | 17.88% | | | | | $ | 181,465 | | | | | | 18.33% | | |
|
Tier 1 leverage requirement
|
| | | | 46,629 | | | | | | 5.00 | | | | | | 48,750 | | | | | | 5.00 | | | | | | 49,131 | | | | | | 5.00 | | | | | | 49,512 | | | | | | 5.00 | | |
|
Excess
|
| | | $ | 91,333 | | | | | | 9.79% | | | | | $ | 121,172 | | | | | | 12.43% | | | | | $ | 126,562 | | | | | | 12.88% | | | | | $ | 131,953 | | | | | | 13.33% | | |
|
Tier 1 risk-based capital(1)(2)
|
| | | $ | 137,962 | | | | | | 13.23% | | | | | $ | 169,922 | | | | | | 16.17% | | | | | $ | 175,693 | | | | | | 16.69% | | | | | $ | 181,465 | | | | | | 17.22% | | |
|
Tier 1 risk-based requirement
|
| | | | 83,399 | | | | | | 8.00 | | | | | | 84,078 | | | | | | 8.00 | | | | | | 84,200 | | | | | | 8.00 | | | | | | 84,322 | | | | | | 8.00 | | |
|
Excess
|
| | | $ | 54,563 | | | | | | 5.23% | | | | | $ | 85,844 | | | | | | 8.17% | | | | | $ | 91,493 | | | | | | 8.69% | | | | | $ | 97,143 | | | | | | 9.22% | | |
|
Total risk-based capital(1)(2)
|
| | | $ | 143,021 | | | | | | 13.72% | | | | | $ | 174,981 | | | | | | 16.65% | | | | | $ | 180,752 | | | | | | 17.17% | | | | | $ | 186,524 | | | | | | 17.70% | | |
|
Total risk-based requirement
|
| | | | 104,249 | | | | | | 10.00 | | | | | | 105,098 | | | | | | 10.00 | | | | | | 105,250 | | | | | | 10.00 | | | | | | 105,402 | | | | | | 10.00 | | |
|
Excess
|
| | | $ | 38,772 | | | | | | 3.72% | | | | | $ | 69,883 | | | | | | 6.65% | | | | | $ | 75,502 | | | | | | 7.17% | | | | | $ | 81,122 | | | | | | 7.70% | | |
|
Common equity tier 1 risk- based
capital(1)(2) |
| | | $ | 137,962 | | | | | | 13.23% | | | | | $ | 169,922 | | | | | | 16.17% | | | | | $ | 175,693 | | | | | | 16.69% | | | | | $ | 181,465 | | | | | | 17.22% | | |
|
Common equity tier 1 risk-based
requirement |
| | | | 67,762 | | | | | | 6.50 | | | | | | 68,313 | | | | | | 6.50 | | | | | | 68,412 | | | | | | 6.50 | | | | | | 68,511 | | | | | | 6.50 | | |
|
Excess
|
| | | $ | 70,200 | | | | | | 6.73% | | | | | $ | 101,609 | | | | | | 9.67% | | | | | $ | 107,281 | | | | | | 10.19% | | | | | $ | 112,954 | | | | | | 10.72% | | |
|
Reconciliation of capital infused into
NorthEast Community Bank: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net proceeds
|
| | | | | | | | | | | | | | | $ | 42,415 | | | | | | | | | | | $ | 50,031 | | | | | | | | | | | $ | 57,648 | | | | | | | | |
|
Less: Common stock acquired by new equity incentive plan
|
| | | | | | | | | | | | | | | | (3,485) | | | | | | | | | | | | (4,100) | | | | | | | | | | | | (4,715) | | | | | | | | |
|
Less: Common stock acquired by employee stock ownership plan
|
| | | | | | | | | | | | | | | | (6,970) | | | | | | | | | | | | (8,200) | | | | | | | | | | | | (9,430) | | | | | | | | |
|
Pro forma increase
|
| | | | | | | | | | | | | | | $ | 31,960 | | | | | | | | | | | $ | 37,731 | | | | | | | | | | | $ | 43,503 | | | | | | | | |
| | | |
At or for the Year Ended December 31, 2020
Based upon the Sale at $10.00 Per Share of |
| |||||||||||||||
| | | |
8,712,500
Shares |
| |
10,250,000
Shares |
| |
11,787,500
Shares |
| |||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||
|
Gross proceeds of offering
|
| | | $ | 87,125 | | | | | $ | 102,500 | | | | | $ | 117,875 | | |
|
Expenses
|
| | | | 2,296 | | | | | | 2,437 | | | | | | 2,579 | | |
|
Estimated net proceeds
|
| | | | 84,829 | | | | | | 100,063 | | | | | | 115,296 | | |
|
Common stock purchased by employee stock ownership
plan |
| | | | (6,970) | | | | | | (8,200) | | | | | | (9,430) | | |
|
Common stock purchased by stock-based benefit
plans |
| | | | (3,485) | | | | | | (4,100) | | | | | | (4,715) | | |
|
Estimated net proceeds, as adjusted
|
| | | $ | 74,374 | | | | | $ | 87,763 | | | | | $ | 101,151 | | |
| For the Year Ended December 31, 2020 | | | | | | | | | | | | | | | | | | | |
| Consolidated net earnings: | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 12,329 | | | | | $ | 12,329 | | | | | $ | 12,329 | | |
|
Income on adjusted net proceeds
|
| | | | 212 | | | | | | 250 | | | | | | 288 | | |
|
Income on mutual holding company asset
contribution |
| | | | 1 | | | | | | 1 | | | | | | 1 | | |
|
Employee stock ownership plan(1)
|
| | | | (367) | | | | | | (432) | | | | | | (497) | | |
|
Stock awards(2)
|
| | | | (551) | | | | | | (648) | | | | | | (745) | | |
|
Stock options(3)
|
| | | | (523) | | | | | | (616) | | | | | | (708) | | |
|
Pro forma net income
|
| | | $ | 11,101 | | | | | $ | 10,884 | | | | | $ | 10,668 | | |
| Earnings per share(4): | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 0.89 | | | | | $ | 0.75 | | | | | $ | 0.66 | | |
|
Income on adjusted net proceeds
|
| | | | 0.02 | | | | | | 0.02 | | | | | | 0.02 | | |
|
Employee stock ownership plan(1)
|
| | | | (0.03) | | | | | | (0.03) | | | | | | (0.03) | | |
|
Stock awards(2)
|
| | | | (0.04) | | | | | | (0.04) | | | | | | (0.04) | | |
|
Stock options(3)
|
| | | | (0.04) | | | | | | (0.04) | | | | | | (0.04) | | |
|
Pro forma earnings per share(4)
|
| | | $ | 0.80 | | | | | $ | 0.66 | | | | | $ | 0.57 | | |
|
Offering price to pro forma net earnings per share
|
| | | | 12.50x | | | | | | 15.15x | | | | | | 17.54x | | |
|
Number of shares used in earnings per share calculations
|
| | | | 13,934,899 | | | | | | 16,393,999 | | | | | | 18,856,098 | | |
| | | |
At or for the Year Ended December 31, 2020
Based upon the Sale at $10.00 Per Share of |
| |||||||||||||||
| | | |
8,712,500
Shares |
| |
10,250,000
Shares |
| |
11,787,500
Shares |
| |||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||
| At December 31, 2020 | | | | | | | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 153,825 | | | | | $ | 153,825 | | | | | $ | 153,825 | | |
|
Estimated net proceeds
|
| | | | 84,829 | | | | | | 100,063 | | | | | | 115,296 | | |
|
Mutual holding company capital contribution
|
| | | | 370 | | | | | | 370 | | | | | | 370 | | |
|
Common stock acquired by employee stock ownership plan(1)
|
| | | | (6,970) | | | | | | (8,200) | | | | | | (9,430) | | |
|
Common stock acquired by stock-based benefit
plans(2) |
| | | | (3,485) | | | | | | (4,100) | | | | | | (4,715) | | |
|
Pro forma stockholders’ equity
|
| | | | 228,569 | | | | | | 241,958 | | | | | | 255,346 | | |
|
Intangible assets
|
| | | | (651) | | | | | | (651) | | | | | | (651) | | |
|
Pro forma tangible stockholders’ equity
|
| | | $ | 227,918 | | | | | $ | 241,307 | | | | | $ | 254,695 | | |
| Stockholders’ equity per share: | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 10.54 | | | | | $ | 8.97 | | | | | $ | 7.80 | | |
|
Estimated net proceeds
|
| | | | 5.82 | | | | | | 5.83 | | | | | | 5.84 | | |
|
Equity increase from the mutual holding company
|
| | | | 0.03 | | | | | | 0.02 | | | | | | 0.02 | | |
|
Common stock acquired by employee stock ownership plan(1)
|
| | | | (0.48) | | | | | | (0.48) | | | | | | (0.48) | | |
|
Common stock acquired by stock-based benefit
plans(2) |
| | | | (0.24) | | | | | | (0.24) | | | | | | (0.24) | | |
|
Pro forma stockholders’ equity
|
| | | $ | 15.67 | | | | | $ | 14.10 | | | | | $ | 12.94 | | |
|
Intangible assets
|
| | | | (0.04) | | | | | | (0.04) | | | | | | (0.03) | | |
|
Pro forma tangible stockholders’ equity per share(5)
|
| | | $ | 15.63 | | | | | $ | 14.06 | | | | | $ | 12.91 | | |
|
Pro forma price to book value
|
| | | | 63.82% | | | | | | 70.92% | | | | | | 77.28% | | |
|
Pro forma price to tangible book value
|
| | | | 63.98% | | | | | | 71.12% | | | | | | 77.46% | | |
|
Number of shares used in earnings per share
calculations |
| | | | 14,585,432 | | | | | | 17,159,332 | | | | | | 19,733,231 | | |
|
County
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
|
Bronx
|
| | | $ | 181,900 | | | | | $ | 107,500 | | |
|
Kings (Brooklyn)
|
| | | | 63,300 | | | | | | 85,400 | | |
|
Orange
|
| | | | 88,100 | | | | | | 75,800 | | |
|
Rockland
|
| | | | 163,000 | | | | | | 163,500 | | |
|
Sullivan
|
| | | | 3,500 | | | | | | 2,100 | | |
|
Total
|
| | | $ | 499,800 | | | | | $ | 434,300 | | |
| | | |
At December 31,
|
| |||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| ||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
| Residential real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One- to four-family
|
| | | $ | 6,170 | | | | | | 0.75% | | | | | $ | 9,188 | | | | | | 1.22% | | |
|
Multifamily
|
| | | | 90,506 | | | | | | 10.97 | | | | | | 98,751 | | | | | | 13.12 | | |
|
Mixed-use
|
| | | | 30,508 | | | | | | 3.70 | | | | | | 32,460 | | | | | | 4.31 | | |
|
Total residential real estate loans
|
| | | | 127,184 | | | | | | 15.42 | | | | | | 140,399 | | | | | | 18.65 | | |
|
Non-residential real estate loans
|
| | | | 60,665 | | | | | | 7.36 | | | | | | 66,894 | | | | | | 8.89 | | |
|
Construction loans
|
| | | | 545,788 | | | | | | 66.18 | | | | | | 465,379 | | | | | | 61.85 | | |
|
Commercial and industrial loans
|
| | | | 90,577 | | | | | | 10.98 | | | | | | 79,765 | | | | | | 10.60 | | |
|
Overdrafts
|
| | | | 452 | | | | | | 0.05 | | | | | | — | | | | | | 0.00 | | |
|
Consumer loans
|
| | | | 42 | | | | | | 0.01 | | | | | | 51 | | | | | | 0.01 | | |
|
Total loans
|
| | | | 824,708 | | | | | | 100.00% | | | | | | 752,488 | | | | | | 100.00% | | |
|
Allowance for losses
|
| | | | (5,088) | | | | | | | | | | | | (4,611) | | | | | | | | |
|
Deferred loan costs, net
|
| | | | 113 | | | | | | | | | | | | 5 | | | | | | | | |
|
Loans, net
|
| | | $ | 819,733 | | | | | | | | | | | $ | 747,882 | | | | | | | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Residential real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One- to four-family
|
| | | $ | 12,839 | | | | | | 1.71% | | | | | $ | 15,080 | | | | | | 2.13% | | | | | $ | 13,704 | | | | | | 2.18% | | |
|
Multifamily
|
| | | | 138,368 | | | | | | 18.40 | | | | | | 152,881 | | | | | | 21.61 | | | | | | 174,718 | | | | | | 27.73 | | |
|
Mixed-use
|
| | | | 45,536 | | | | | | 6.05 | | | | | | 57,861 | | | | | | 8.18 | | | | | | 62,584 | | | | | | 9.93 | | |
|
Total residential real estate
loans |
| | | | 196,743 | | | | | | 26.16 | | | | | | 225,822 | | | | | | 31.92 | | | | | | 251,006 | | | | | | 39.84 | | |
|
Non-residential real estate loans
|
| | | | 67,326 | | | | | | 8.95 | | | | | | 70,613 | | | | | | 9.98 | | | | | | 70,526 | | | | | | 11.20 | | |
|
Construction loans
|
| | | | 415,066 | | | | | | 55.19 | | | | | | 341,105 | | | | | | 48.22 | | | | | | 251,017 | | | | | | 39.84 | | |
|
Commercial and industrial loans
|
| | | | 72,882 | | | | | | 9.69 | | | | | | 69,812 | | | | | | 9.87 | | | | | | 57,349 | | | | | | 9.10 | | |
|
Overdrafts
|
| | | | — | | | | | | 0.00 | | | | | | — | | | | | | 0.00 | | | | | | — | | | | | | 0.00 | | |
|
Consumer loans
|
| | | | 76 | | | | | | 0.01 | | | | | | 93 | | | | | | 0.01 | | | | | | 111 | | | | | | 0.02 | | |
|
Total loans
|
| | | | 752,093 | | | | | | 100.00% | | | | | | 707,445 | | | | | | 100.00% | | | | | | 630,009 | | | | | | 100.00% | | |
|
Allowance for losses
|
| | | | (4,196) | | | | | | | | | | | | (3,506) | | | | | | | | | | | | (3,771) | | | | | | | | |
|
Deferred loan (fees) costs, net
|
| | | | (56) | | | | | | | | | | | | 185 | | | | | | | | | | | | (99) | | | | | | | | |
|
Loans, net
|
| | | $ | 747,841 | | | | | | | | | | | $ | 704,124 | | | | | | | | | | | $ | 626,139 | | | | | | | | |
|
December 31, 2020
|
| |
One- to
Four-Family |
| |
Multi-
Family |
| |
Mixed-
Use |
| |
Non-
Residential Real Estate |
| |
Construction
|
| |
Commercial
and Industrial |
| |
Overdrafts
|
| |
Consumer
|
| |
Total
Loans |
| |||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| Amounts due in: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One year or less
|
| | | $ | — | | | | | $ | 4,465 | | | | | $ | 894 | | | | | $ | 15,423 | | | | | $ | 377,919 | | | | | $ | 65,443 | | | | | $ | 452 | | | | | $ | 23 | | | | | $ | 464,619 | | |
|
More than 1-5 years
|
| | | | 3,080 | | | | | | 31,376 | | | | | | 10,347 | | | | | | 18,503 | | | | | | 167,869 | | | | | | 22,034 | | | | | | — | | | | | | 19 | | | | | | 253,228 | | |
|
More than 5-10 years
|
| | | | 1,816 | | | | | | 44,201 | | | | | | 18,175 | | | | | | 23,213 | | | | | | — | | | | | | 3,100 | | | | | | — | | | | | | — | | | | | | 90,505 | | |
|
More than 10 years
|
| | | | 1,274 | | | | | | 10,464 | | | | | | 1,092 | | | | | | 3,526 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,356 | | |
|
Total
|
| | | $ | 6,170 | | | | | $ | 90,506 | | | | | $ | 30,508 | | | | | $ | 60,665 | | | | | $ | 545,788 | | | | | $ | 90,577 | | | | | $ | 452 | | | | | $ | 42 | | | | | $ | 824,708 | | |
| | | |
Fixed Rates
|
| |
Floating or
Adjustable Rates |
| |
Total at
December 31, 2020 |
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
| Residential real estate loans: | | | | | | | | | | | | | | | | | | | |
|
One- to four-family
|
| | | $ | 771 | | | | | $ | 5,399 | | | | | $ | 6,170 | | |
|
Multifamily
|
| | | | 18,666 | | | | | | 67,375 | | | | | | 86,041 | | |
|
Mixed-use
|
| | | | 3,367 | | | | | | 26,247 | | | | | | 29,614 | | |
|
Non-residential real estate loans
|
| | | | 13,464 | | | | | | 31,778 | | | | | | 45,242 | | |
|
Construction loans
|
| | | | — | | | | | | 167,869 | | | | | | 167,869 | | |
|
Commercial and industrial loans
|
| | | | 5,484 | | | | | | 19,650 | | | | | | 25,134 | | |
|
Consumer loans
|
| | | | 19 | | | | | | — | | | | | | 19 | | |
|
Total
|
| | | $ | 41,771 | | | | | $ | 318,318 | | | | | $ | 360,089 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
|
Total loans at beginning of period
|
| | | $ | 752,488 | | | | | $ | 752,093 | | | | | $ | 707,445 | | | | | $ | 630,009 | | | | | $ | 511,074 | | |
| Originations: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One- to four-family
|
| | | | — | | | | | | — | | | | | | 2,031 | | | | | | 3,366 | | | | | | 2,077 | | |
|
Multifamily
|
| | | | 10,230 | | | | | | 3,871 | | | | | | 10,990 | | | | | | 9,792 | | | | | | 22,208 | | |
|
Mixed-use
|
| | | | 1,889 | | | | | | 824 | | | | | | 2,574 | | | | | | 2,300 | | | | | | 7,449 | | |
|
Total residential real estate loans
|
| | | $ | 12,119 | | | | | $ | 4,695 | | | | | $ | 15,595 | | | | | $ | 15,458 | | | | | $ | 31,734 | | |
|
Non-residential real estate loans
|
| | | $ | 1,050 | | | | | $ | 2,131 | | | | | $ | 7,946 | | | | | $ | 6,448 | | | | | $ | 20,989 | | |
|
Construction loans
|
| | | | 321,780 | | | | | | 348,740 | | | | | | 380,191 | | | | | | 291,511 | | | | | | 221,563 | | |
|
Commercial and industrial loans
|
| | | | 54,277 | | | | | | 52,036 | | | | | | 37,390 | | | | | | 40,491 | | | | | | 48,614 | | |
|
Overdrafts
|
| | | | 452 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6 | | |
|
Total loans originated
|
| | | $ | 389,678 | | | | | $ | 407,602 | | | | | $ | 441,122 | | | | | $ | 353,908 | | | | | $ | 322,906 | | |
|
Purchases
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
| Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Principal payments and repayments
|
| | | $ | 317,122 | | | | | $ | 402,004 | | | | | $ | 392,091 | | | | | $ | 250,899 | | | | | $ | 195,462 | | |
|
Loan sales
|
| | | | — | | | | | | 5,040 | | | | | | 1,247 | | | | | | 25,239 | | | | | | 8,155 | | |
|
Loan charge offs
|
| | | | 336 | | | | | | 163 | | | | | | 3,136 | | | | | | 334 | | | | | | 354 | | |
|
Transfers to real estate owned
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total deductions
|
| | | $ | 317,458 | | | | | $ | 407,207 | | | | | $ | 396,474 | | | | | $ | 276,472 | | | | | $ | 203,971 | | |
|
Total loans at end of period
|
| | | $ | 824,708 | | | | | $ | 752,488 | | | | | $ | 752,093 | | | | | $ | 707,445 | | | | | $ | 630,009 | | |
| | |||||||||||||||||||||||||||||||
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||||||
| | | |
Amortized
Cost |
| |
Fair
Value |
| |
Amortized
Cost |
| |
Fair
Value |
| |
Amortized
Cost |
| |
Fair
Value |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Securities available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Marketable equity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mutual funds
|
| | | $ | 10,000 | | | | | $ | 10,332 | | | | | $ | 10,000 | | | | | $ | 10,044 | | | | | $ | 9,000 | | | | | $ | 8,753 | | |
| Mortgage-backed securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Federal Home Loan Mortgage Corporation
|
| | | | 2 | | | | | | 2 | | | | | | 4 | | | | | | 4 | | | | | | 16 | | | | | | 16 | | |
|
Federal National Mortgage
Association |
| | | | — | | | | | | — | | | | | | 1 | | | | | | 1 | | | | | | 1 | | | | | | 1 | | |
|
Total mortgage-backed securities
|
| | | | 2 | | | | | | 2 | | | | | | 5 | | | | | | 5 | | | | | | 17 | | | | | | 17 | | |
|
Total securities available-for-sale
|
| | | | 10,002 | | | | | | 10,334 | | | | | | 10,005 | | | | | | 10,049 | | | | | | 9,017 | | | | | | 8,770 | | |
| Securities held-to-maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Municipal bonds
|
| | | | 4,189 | | | | | | 4,189 | | | | | | 4,190 | | | | | | 4,190 | | | | | | — | | | | | | — | | |
| Mortgage-backed securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Government National Mortgage Association
|
| | | | 933 | | | | | | 958 | | | | | | 1,416 | | | | | | 1,444 | | | | | | 1,962 | | | | | | 2,005 | | |
|
Federal Home Loan Mortgage Association
|
| | | | 59 | | | | | | 58 | | | | | | 66 | | | | | | 67 | | | | | | 74 | | | | | | 75 | | |
|
Federal National Mortgage
Association |
| | | | 1,097 | | | | | | 1,141 | | | | | | 1,563 | | | | | | 1,576 | | | | | | 1,802 | | | | | | 1,755 | | |
|
Collateralized mortgage obligations – GSE
|
| | | | 1,104 | | | | | | 1,173 | | | | | | 1,914 | | | | | | 1,938 | | | | | | 2,203 | | | | | | 2,127 | | |
|
Total mortgage-backed securities
|
| | | | 3,193 | | | | | | 3,330 | | | | | | 4,959 | | | | | | 5,025 | | | | | | 6,041 | | | | | | 5,962 | | |
|
Total securities held-to-maturity
|
| | | | 7,382 | | | | | | 7,519 | | | | | | 9,149 | | | | | | 9,215 | | | | | | 6,041 | | | | | | 5,962 | | |
|
Total investment securities
|
| | | $ | 17,384 | | | | | $ | 17,853 | | | | | $ | 19,154 | | | | | $ | 19,264 | | | | | $ | 15,058 | | | | | $ | 14,732 | | |
| | | |
One Year or Less
|
| |
More than One Year to
Five Years |
| |
More than Five Years to
Ten Years |
| |
More than Ten Years
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
December 31, 2020
|
| |
Carrying
Value |
| |
Weighted
Average Yield |
| |
Carrying
Value |
| |
Weighted
Average Yield |
| |
Carrying
Value |
| |
Weighted
Average Yield |
| |
Carrying
Value |
| |
Weighted
Average Yield |
| |
Carrying
Value |
| |
Weighted
Average Yield |
| ||||||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Securities available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage-backed securities
|
| | | $ | — | | | | | | —% | | | | | $ | 2 | | | | | | 2.63% | | | | | $ | — | | | | | | —% | | | | | $ | — | | | | | | —% | | | | | $ | 2 | | | | | | 2.63% | | |
|
Total available-for-sale
|
| | | $ | — | | | | | | —% | | | | | $ | 2 | | | | | | 2.63% | | | | | $ | — | | | | | | —% | | | | | $ | — | | | | | | —% | | | | | $ | 2 | | | | | | 2.63% | | |
| Securities held-to-maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage-backed securities
|
| | | $ | — | | | | | | —% | | | | | $ | 32 | | | | | | 2.94% | | | | | $ | 11 | | | | | | 2.74% | | | | | $ | 2,046 | | | | | | 2.70% | | | | | $ | 2,089 | | | | | | 2.70% | | |
|
U.S. agency collateralized mortgage obligations
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.91 | | | | | | — | | | | | | — | | | | | | 1,104 | | | | | | 2.73% | | | | | | 1,104 | | | | | | 2.73 | | |
|
Municipal bonds
|
| | | | 3,241 | | | | | | 1.52 | | | | | | 948 | | | | | | 1.09 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,189 | | | | | | 1.42 | | |
|
Total held-to-maturity
|
| | | $ | 3,241 | | | | | | 1.52% | | | | | $ | 980 | | | | | | 1.14% | | | | | $ | 11 | | | | | | 2.74% | | | | | $ | 3,150 | | | | | | 2.71% | | | | | $ | 7,382 | | | | | | 1.98% | | |
|
Total investment securities
|
| | | $ | 3,241 | | | | | | 1.52% | | | | | $ | 982 | | | | | | 1.15% | | | | | $ | 11 | | | | | | 2.74% | | | | | $ | 3,150 | | | | | | 2.71% | | | | | $ | 7,384 | | | | | | 1.98% | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent of
Total Deposits |
| |
Amount
|
| |
Percent of
Total Deposits |
| |
Amount
|
| |
Percent of
Total Deposits |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Demand deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-interest-bearing accounts
|
| | | $ | 221,371 | | | | | | 28.69% | | | | | $ | 140,001 | | | | | | 17.97% | | | | | $ | 108,353 | | | | | | 15.77% | | |
|
Now and money market
accounts |
| | | | 100,945 | | | | | | 13.08 | | | | | | 116,613 | | | | | | 14.97 | | | | | | 105,643 | | | | | | 15.37 | | |
|
Savings accounts
|
| | | | 101,693 | | | | | | 13.18 | | | | | | 98,283 | | | | | | 12.61 | | | | | | 77,903 | | | | | | 11.34 | | |
|
Certificates of deposit
|
| | | | 347,697 | | | | | | 45.05 | | | | | | 424,261 | | | | | | 54.45 | | | | | | 395,197 | | | | | | 57.52 | | |
|
Total
|
| | | $ | 771,706 | | | | | | 100.00% | | | | | $ | 779,158 | | | | | | 100.00% | | | | | $ | 687,096 | | | | | | 100.00% | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
|
Less than 0.50%
|
| | | $ | 32,546 | | | | | $ | 682 | | | | | $ | 5,421 | | |
|
0.50% to 0.99%
|
| | | | 94,763 | | | | | | 630 | | | | | | 2,529 | | |
|
1.00% to 1.49%
|
| | | | 107,801 | | | | | | 5,070 | | | | | | 4,679 | | |
|
1.50% to 1.99%
|
| | | | 20,985 | | | | | | 37,455 | | | | | | 95,116 | | |
|
2.00% to 2.99%
|
| | | | 71,706 | | | | | | 245,114 | | | | | | 234,614 | | |
|
3.00% and greater
|
| | | | 19,896 | | | | | | 135,310 | | | | | | 52,838 | | |
|
Ending balance
|
| | | $ | 347,697 | | | | | $ | 424,261 | | | | | $ | 395,197 | | |
| | | |
Period to Maturity
|
| | | | | | | |||||||||||||||||||||||||||||||||
| | | |
Less Than
One Year |
| |
More than
One Year to Two Years |
| |
More than
Two Years to Three Years |
| |
More than
Three Years to Four Years |
| |
More than
Four Years |
| |
Total
|
| |
Percent
of Total Certificate Accounts |
| |||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
|
Less than 0.50%
|
| | | $ | 7,364 | | | | | $ | 157 | | | | | $ | — | | | | | $ | — | | | | | $ | 25,025 | | | | | $ | 32,546 | | | | | | 9.36% | | |
|
0.50% to 0.99%
|
| | | | 73,238 | | | | | | 15,158 | | | | | | 3,532 | | | | | | 2,157 | | | | | | 678 | | | | | | 94,763 | | | | | | 27.26 | | |
|
1.00% to 1.49%
|
| | | | 52,854 | | | | | | 35,873 | | | | | | 390 | | | | | | 147 | | | | | | 18,537 | | | | | | 107,801 | | | | | | 31.00 | | |
|
1.50% to 1.99%
|
| | | | 16,557 | | | | | | 2,805 | | | | | | 608 | | | | | | 533 | | | | | | 482 | | | | | | 20,985 | | | | | | 6.04 | | |
|
2.00% to 2.99%
|
| | | | 51,084 | | | | | | 14,679 | | | | | | 1,433 | | | | | | 4,228 | | | | | | 282 | | | | | | 71,706 | | | | | | 20.62 | | |
|
3.00% and greater
|
| | | | 10,737 | | | | | | 2,709 | | | | | | 2,999 | | | | | | 3,451 | | | | | | — | | | | | | 19,896 | | | | | | 5.72 | | |
|
Total
|
| | | $ | 211,834 | | | | | $ | 71,381 | | | | | $ | 8,962 | | | | | $ | 10,516 | | | | | $ | 45,004 | | | | | $ | 347,697 | | | | | | 100.00% | | |
|
December 31, 2020
|
| |
Certificates of
Deposit |
| |||
| | | |
(Dollars in thousands)
|
| |||
| Maturity Period: | | | | | | | |
|
Three months or less
|
| | | $ | 40,539 | | |
|
Over three through six months
|
| | | | 31,889 | | |
|
Over six through twelve months
|
| | | | 86,616 | | |
|
Over twelve months
|
| | | | 112,335 | | |
|
Total
|
| | | $ | 271,379 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
|
Beginning balance
|
| | | $ | 779,158 | | | | | $ | 687,096 | | | | | $ | 625,211 | | |
|
Increase (decrease) before interest credited
|
| | | | 756 | | | | | | 102,683 | | | | | | 67,145 | | |
|
Interest credited
|
| | | | 8,208 | | | | | | 10,621 | | | | | | 5,260 | | |
|
Net (decrease) increase in deposits
|
| | | | (7,452) | | | | | | 92,062 | | | | | | 61,885 | | |
|
Ending balance
|
| | | $ | 771,706 | | | | | $ | 779,158 | | | | | $ | 687,096 | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Average
Balance |
| |
Percent
|
| |
Weighted
Average Rate |
| |
Average
Balance |
| |
Percent
|
| |
Weighted
Average Rate |
| |
Average
Balance |
| |
Percent
|
| |
Weighted
Average Rate |
| |||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Non-interest bearing transaction
|
| | | $ | 172,508 | | | | | | 22.97% | | | | | | —% | | | | | $ | 127,134 | | | | | | 16.26% | | | | | | —% | | | | | $ | 108,649 | | | | | | 16.76% | | | | | | —% | | |
|
NOW and money market deposit accounts
|
| | | | 104,390 | | | | | | 13.90 | | | | | | 0.50 | | | | | | 109,524 | | | | | | 14.01 | | | | | | 1.21 | | | | | | 114,314 | | | | | | 17.64 | | | | | | 1.25 | | |
|
Savings accounts
|
| | | | 101,738 | | | | | | 13.54 | | | | | | 0.33 | | | | | | 89,706 | | | | | | 11.48 | | | | | | 0.98 | | | | | | 81,564 | | | | | | 12.58 | | | | | | 0.67 | | |
|
Certificates of deposit
|
| | | | 372,535 | | | | | | 49.59 | | | | | | 1.35 | | | | | | 455,286 | | | | | | 58.25 | | | | | | 2.63 | | | | | | 343,633 | | | | | | 53.02 | | | | | | 2.36 | | |
|
Total
|
| | | $ | 751,171 | | | | | | 100.00% | | | | | | 0.72% | | | | | $ | 781,650 | | | | | | 100.00% | | | | | | 1.73% | | | | | $ | 648,160 | | | | | | 100.00% | | | | | | 1.62% | | |
| | | |
At or For the Year Ended
December 31, |
| |||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
| Maximum amount outstanding at any month-end during period: | | | | | | | | | | | | | | | | | | | |
|
Lines of credit
|
| | | | — | | | | | | — | | | | | | — | | |
|
Federal Home Loan Bank advances
|
| | | $ | 28,000 | | | | | $ | 38,405 | | | | | $ | 72,869 | | |
|
Federal Home Loan Bank overnight borrowings
|
| | | | — | | | | | | — | | | | | | — | | |
|
Federal Reserve Bank of New York overnight borrowings
|
| | | | — | | | | | | — | | | | | | — | | |
|
Securities sold under repurchase agreements
|
| | | | — | | | | | | — | | | | | | — | | |
| Average outstanding balance during period: | | | | | | | | | | | | | | | | | | | |
|
Lines of credit
|
| | | $ | — | | | | | $ | — | | | | | $ | 115 | | |
|
Federal Home Loan Bank advances
|
| | | | 26,811 | | | | | | 28,095 | | | | | | 64,013 | | |
|
Federal Home Loan Bank overnight borrowings
|
| | | | — | | | | | | — | | | | | | — | | |
|
Federal Reserve Bank of New York overnight borrowings
|
| | | | — | | | | | | — | | | | | | — | | |
|
Securities sold under repurchase agreements
|
| | | | — | | | | | | — | | | | | | — | | |
| | | |
At or For the Year Ended
December 31, |
| |||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
| Weighted average interest rate during period: | | | | | | | | | | | | | | | | | | | |
|
Lines of credit
|
| | | $ | — | | | | | $ | — | | | | | $ | 1.85 | | |
|
Federal Home Loan Bank advances
|
| | | | 2.70 | | | | | | 2.64 | | | | | | 1.44 | | |
|
Federal Home Loan Bank overnight borrowings
|
| | | | — | | | | | | — | | | | | | — | | |
|
Federal Reserve Bank of New York overnight borrowings
|
| | | | — | | | | | | — | | | | | | — | | |
|
Securities sold under repurchase agreements
|
| | | | — | | | | | | — | | | | | | — | | |
| Balance outstanding at end of period: | | | | | | | | | | | | | | | | | | | |
|
Lines of credit
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Federal Home Loan Bank advances
|
| | | | 28,000 | | | | | | 21,000 | | | | | | 42,461 | | |
|
Federal Home Loan Bank overnight borrowings
|
| | | | — | | | | | | — | | | | | | — | | |
|
Federal Reserve Bank of New York overnight borrowings
|
| | | | — | | | | | | — | | | | | | — | | |
|
Securities sold under repurchase agreements
|
| | | | — | | | | | | — | | | | | | — | | |
| Weighted average interest rate at end of period: | | | | | | | | | | | | | | | | | | | |
|
Lines of credit
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Federal Home Loan Bank advances
|
| | | | 2.52 | | | | | | 2.83 | | | | | | 1.87 | | |
|
Federal Home Loan Bank overnight borrowings
|
| | | | — | | | | | | — | | | | | | — | | |
|
Federal Reserve Bank of Philadelphia overnight borrowings
|
| | | | — | | | | | | — | | | | | | — | | |
|
Securities sold under repurchase agreements
|
| | | | — | | | | | | — | | | | | | — | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | | | | | | | | | | | | | | |
Change Fiscal 2020/2019
|
| |||||||||
| | | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Net interest income
|
| | | $ | 39,000 | | | | | $ | 38,782 | | | | | $ | 218 | | | | | | 0.56% | | |
|
Provision for loan losses
|
| | | | 814 | | | | | | 727 | | | | | | 87 | | | | | | 11.97 | | |
|
Non-interest income
|
| | | | 2,513 | | | | | | 2,819 | | | | | | (306) | | | | | | (10.85) | | |
|
Non-interest expenses
|
| | | | 25,088 | | | | | | 23,944 | | | | | | 1,144 | | | | | | 4.78 | | |
|
Income tax expense
|
| | | | 3,282 | | | | | | 3,977 | | | | | | (695) | | | | | | (17.48) | | |
|
Net income
|
| | | $ | 12,329 | | | | | $ | 12,953 | | | | | $ | (624) | | | | | | (4.82) | | |
|
Return on average assets
|
| | | | 1.31% | | | | | | 1.35% | | | | | | | | | | | | | | |
|
Return on average equity
|
| | | | 8.31% | | | | | | 9.48% | | | | | | | | | | | | | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
|
Other loan fees and service charges
|
| | | $ | 1,045 | | | | | $ | 1,326 | | |
|
Gain on disposition of equipment
|
| | | | (61) | | | | | | 37 | | |
|
Earnings on bank-owned life insurance
|
| | | | 609 | | | | | | 567 | | |
|
Investment advisory fees
|
| | | | 425 | | | | | | 466 | | |
|
Unrealized gain on equity securities
|
| | | | 288 | | | | | | 291 | | |
|
Other
|
| | | | 207 | | | | | | 132 | | |
|
Total
|
| | | $ | 2,513 | | | | | $ | 2,819 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
|
Salaries and employee benefits
|
| | | $ | 13,809 | | | | | $ | 12,646 | | |
|
Occupancy expense
|
| | | | 1,932 | | | | | | 1,771 | | |
|
Equipment
|
| | | | 917 | | | | | | 949 | | |
|
Outside data processing
|
| | | | 1,771 | | | | | | 1,599 | | |
|
Advertising
|
| | | | 168 | | | | | | 385 | | |
|
Impairment loss on goodwill
|
| | | | 98 | | | | | | — | | |
|
Real estate owned expense
|
| | | | 313 | | | | | | 155 | | |
|
Other
|
| | | | 6,080 | | | | | | 6,439 | | |
|
Total
|
| | | $ | 25,088 | | | | | $ | 23,944 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Average
Balance |
| |
Interest and
Dividends |
| |
Yield/
Cost |
| |
Average
Balance |
| |
Interest and
Dividends |
| |
Yield/
Cost |
| |
Average
Balance |
| |
Interest and
Dividends |
| |
Yield/
Cost |
| |||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Loans receivable
|
| | | $ | 797,735 | | | | | $ | 48,202 | | | | | | 6.04% | | | | | $ | 767,309 | | | | | $ | 50,918 | | | | | | 6.64% | | | | | $ | 739,880 | | | | | $ | 45,449 | | | | | | 6.14% | | |
| Securities(1) | | | | | 20,264 | | | | | | 415 | | | | | | 2.05 | | | | | | 16,964 | | | | | | 485 | | | | | | 2.86 | | | | | | 17,869 | | | | | | 539 | | | | | | 3.02 | | |
|
Other interest-earning assets
|
| | | | 58,438 | | | | | | 360 | | | | | | 0.62 | | | | | | 109,859 | | | | | | 2,413 | | | | | | 2.20 | | | | | | 30,128 | | | | | | 715 | | | | | | 2.37 | | |
|
Total interest-earning assets
|
| | | | 876,437 | | | | | | 48,977 | | | | | | 5.59 | | | | | | 894,132 | | | | | | 53,816 | | | | | | 6.02 | | | | | | 787,877 | | | | | | 46,703 | | | | | | 5.93 | | |
|
Allowance for loan losses
|
| | | | (4,965) | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | |
|
Non-interest-earning assets
|
| | | | 67,494 | | | | | | | | | | | | | | | | | | 69,173 | | | | | | | | | | | | | | | | | | 62,141 | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 938,966 | | | | | | | | | | | | | | | | | $ | 963,305 | | | | | | | | | | | | | | | | | $ | 850,018 | | | | | | | | | | | | | | |
|
Interest bearing demand
|
| | | $ | 104,390 | | | | | $ | 768 | | | | | | 0.74% | | | | | $ | 109,524 | | | | | $ | 1,637 | | | | | | 1.49% | | | | | $ | 114,314 | | | | | $ | 1,334 | | | | | | 1.17% | | |
|
Savings and club accounts
|
| | | | 101,738 | | | | | | 626 | | | | | | 0.62 | | | | | | 89,706 | | | | | | 832 | | | | | | 0.93 | | | | | | 81,564 | | | | | | 495 | | | | | | 0.61 | | |
|
Certificates of deposit
|
| | | | 372,535 | | | | | | 7,860 | | | | | | 2.11 | | | | | | 455,286 | | | | | | 11,822 | | | | | | 2.60 | | | | | | 343,633 | | | | | | 6,725 | | | | | | 1.96 | | |
|
Interest-bearing deposits
|
| | | | 578,663 | | | | | | 9,254 | | | | | | 1.60 | | | | | | 654,516 | | | | | | 14,291 | | | | | | 2.18 | | | | | | 539,511 | | | | | | 8,554 | | | | | | 1.59 | | |
|
Borrowed money
|
| | | $ | 26,811 | | | | | | 723 | | | | | | 2.70 | | | | | | 28,095 | | | | | | 743 | | | | | | 2.64 | | | | | | 64,128 | | | | | | 924 | | | | | | 1.44 | | |
|
Interest-bearing liabilities
|
| | | | 605,474 | | | | | | 9,977 | | | | | | 1.65 | | | | | | 682,611 | | | | | | 15,034 | | | | | | 2.20 | | | | | | 603,639 | | | | | | 9,478 | | | | | | 1.57 | | |
|
Non-interest-bearing demand
|
| | | | 172,508 | | | | | | | | | | | | | | | | | | 127,134 | | | | | | | | | | | | | | | | | | 108,649 | | | | | | | | | | | | | | |
|
Other non-interest-bearing liabilities
|
| | | | 12,595 | | | | | | | | | | | | | | | | | | 12,531 | | | | | | | | | | | | | | | | | | 10,636 | | | | | | | | | | | | | | |
|
Total liabilities
|
| | | | 790,577 | | | | | | | | | | | | | | | | | | 822,276 | | | | | | | | | | | | | | | | | | 722,924 | | | | | | | | | | | | | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Average
Balance |
| |
Interest and
Dividends |
| |
Yield/
Cost |
| |
Average
Balance |
| |
Interest and
Dividends |
| |
Yield/
Cost |
| |
Average
Balance |
| |
Interest and
Dividends |
| |
Yield/
Cost |
| |||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Equity
|
| | | | 148,389 | | | | | | | | | | | | | | | | | | 136,659 | | | | | | | | | | | | | | | | | | 123,436 | | | | | | | | | | | | | | |
|
Total liabilities and equity
|
| | | $ | 938,966 | | | | | | | | | | | | | | | | | $ | 958,935 | | | | | | | | | | | | | | | | | $ | 846,360 | | | | | | | | | | | | | | |
|
Net interest income/interest
spread |
| | | | | | | | | $ | 39,000 | | | | | | 3.94% | | | | | | | | | | | $ | 38,782 | | | | | | 3.82% | | | | | | | | | | | $ | 37,225 | | | | | | 4.36% | | |
|
Interest rate margin
|
| | | | | | | | | | | | | | | | 4.45% | | | | | | | | | | | | | | | | | | 4.34% | | | | | | | | | | | | | | | | | | 4.72% | | |
|
Net interest-earning assets
|
| | | $ | 270,963 | | | | | | | | | | | | | | | | | $ | 211,521 | | | | | | | | | | | | | | | | | $ | 184,238 | | | | | | | | | | | | | | |
|
Average interest-earning assets to interest-bearing liabilities
|
| | | | 144.75% | | | | | | | | | | | | | | | | | | 130.99% | | | | | | | | | | | | | | | | | | 130.52% | | | | | | | | | | | | | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Year Ended 12/31/2020
Compared to Year Ended 12/31/2019 |
| |
Year Ended 12/31/2019
Compared to Year Ended 12/31/2018 |
| ||||||||||||||||||||||||||||||
| | | |
Increase (Decrease)
Due to |
| |
Increase (Decrease)
Due to |
| ||||||||||||||||||||||||||||||
| | | |
Volume
|
| |
Rate
|
| |
Total
|
| |
Volume
|
| |
Rate
|
| |
Total
|
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Interest income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans receivable
|
| | | $ | 1,964 | | | | | $ | (4,680) | | | | | $ | (2,716) | | | | | $ | 1,728 | | | | | $ | 3,741 | | | | | $ | 5,469 | | |
|
Securities
|
| | | | 83 | | | | | | (153) | | | | | | (70) | | | | | | (27) | | | | | | (27) | | | | | | (54) | | |
|
Other interest-earning assets
|
| | | | (809) | | | | | | (1,244) | | | | | | (2,053) | | | | | | 1,755 | | | | | | (57) | | | | | | 1,698 | | |
|
Total
|
| | | $ | 1,238 | | | | | $ | (6,077) | | | | | $ | (4,839) | | | | | $ | 3,456 | | | | | $ | 3,657 | | | | | $ | 7,113 | | |
| Interest expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest bearing demand deposit
|
| | | $ | (73) | | | | | $ | (796) | | | | | $ | (869) | | | | | $ | (58) | | | | | $ | 361 | | | | | $ | 303 | | |
|
Savings accounts
|
| | | | 101 | | | | | | (307) | | | | | | (206) | | | | | | 54 | | | | | | 283 | | | | | | 337 | | |
|
Certificates of deposits
|
| | | | (1,950) | | | | | | (2,012) | | | | | | (3,962) | | | | | | 2,541 | | | | | | 2,556 | | | | | | 5,097 | | |
|
Borrowed money
|
| | | | (34) | | | | | | 14 | | | | | | (20) | | | | | | (694) | | | | | | 513 | | | | | | (181) | | |
|
Total
|
| | | | (1,956) | | | | | | (3,101) | | | | | | (5,057) | | | | | | 1,843 | | | | | | 3,713 | | | | | | 5,556 | | |
|
Net change in net interest income
|
| | | $ | 3,194 | | | | | $ | (2,976) | | | | | $ | 218 | | | | | $ | 1,613 | | | | | $ | (56) | | | | | $ | 1,557 | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
| Non-accrual loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Multifamily
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 197 | | |
|
Mixed-use
|
| | | | — | | | | | | 415 | | | | | | 1,762 | | | | | | 1,585 | | | | | | 1,567 | | |
|
Total residential real estate loans
|
| | | | — | | | | | | 415 | | | | | | 1,762 | | | | | | 1,585 | | | | | | 1,764 | | |
|
Non-residential real estate loans
|
| | | | 3,572 | | | | | | 3,540 | | | | | | — | | | | | | — | | | | | | — | | |
|
Construction loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,919 | | | | | | 2,691 | | |
|
Consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total non-accrual loans
|
| | | | 3,572 | | | | | | 3,955 | | | | | | 1,762 | | | | | | 4,504 | | | | | | 4,455 | | |
| Accruing loans past due 90 days or more: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | 144 | | | | | | — | | |
|
Total residential real estate loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | 144 | | | | | | — | | |
|
Non-residential real estate loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 481 | | |
|
Construction loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 400 | | |
|
Commercial and industrial loans
|
| | | | — | | | | | | — | | | | | | 97 | | | | | | 99 | | | | | | — | | |
|
Consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | |
|
Total accruing loans past due 90 days or more
|
| | | | — | | | | | | — | | | | | | 97 | | | | | | 244 | | | | | | 881 | | |
|
Total non-performing loans
|
| | | | 3,572 | | | | | | 3,955 | | | | | | 1,859 | | | | | | 4,748 | | | | | | 5,336 | | |
|
Real estate owned
|
| | | | 1,996 | | | | | | 2,164 | | | | | | 2,164 | | | | | | 2,491 | | | | | | 6,272 | | |
|
Total non-performing assets
|
| | | $ | 5,568 | | | | | $ | 6,119 | | | | | $ | 4,023 | | | | | $ | 7,239 | | | | | $ | 11,608 | | |
|
Total non-performing loans to total loans
|
| | | | 0.43% | | | | | | 0.53% | | | | | | 0.25% | | | | | | 0.67% | | | | | | 0.85% | | |
|
Total non-performing assets to total assets
|
| | | | 0.58% | | | | | | 0.64% | | | | | | 0.46% | | | | | | 0.89% | | | | | | 1.58% | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||||||||
| Classified loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Substandard
|
| | | $ | 3,722 | | | | | $ | 3,955 | | | | | $ | 1,859 | | | | | $ | 4,603 | | | | | $ | 4,855 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total classified loans
|
| | | | 3,722 | | | | | | 3,955 | | | | | | 1,859 | | | | | | 4,603 | | | | | | 4,855 | | |
|
Special mention
|
| | | | 301 | | | | | | 348 | | | | | | 390 | | | | | | 506 | | | | | | 1,594 | | |
|
Total criticized loans
|
| | | $ | 4,023 | | | | | $ | 4,303 | | | | | $ | 2,249 | | | | | $ | 5,109 | | | | | $ | 6,449 | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
| | | |
Days Past Due
|
| |
Days Past Due
|
| ||||||||||||||||||||||||||||||
| | | |
30 – 59
|
| |
60 – 89
|
| |
90 or more
|
| |
30 – 59
|
| |
60 – 89
|
| |
90 or more
|
| ||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
| Residential real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mixed-use
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 415 | | |
|
Non-residential real estate loans
|
| | | | — | | | | | | — | | | | | | 3,572 | | | | | | — | | | | | | — | | | | | | 3,540 | | |
|
Total
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,572 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,955 | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
% of Allowance
Amount to Total Allowance |
| |
% of Loans in
Category to Total Loans |
| |
Amount
|
| |
% of Allowance
Amount to Total Allowance |
| |
% of Loans in
Category to Total Loans |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Residential real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One- to four-family
|
| | | $ | 16 | | | | | | 0.32% | | | | | | 0.75% | | | | | $ | 42 | | | | | | 0.91% | | | | | | 1.22% | | |
|
Multifamily
|
| | | | 602 | | | | | | 11.83 | | | | | | 10.97 | | | | | | 396 | | | | | | 8.59 | | | | | | 13.12 | | |
|
Mixed-use
|
| | | | 89 | | | | | | 1.75 | | | | | | 3.70 | | | | | | 167 | | | | | | 3.62 | | | | | | 4.31 | | |
|
Non-residential real estate loans
|
| | | | 519 | | | | | | 10.20 | | | | | | 7.36 | | | | | | 503 | | | | | | 10.91 | | | | | | 8.89 | | |
|
Construction loans
|
| | | | 3,068 | | | | | | 60.30 | | | | | | 66.18 | | | | | | 2,692 | | | | | | 58.38 | | | | | | 61.85 | | |
|
Commercial and industrial
|
| | | | 774 | | | | | | 15.21 | | | | | | 10.98 | | | | | | 566 | | | | | | 12.28 | | | | | | 10.60 | | |
|
Consumer loans
|
| | | | — | | | | | | — | | | | | | 0.01 | | | | | | — | | | | | | 0.00 | | | | | | 0.01 | | |
|
Overdraft
|
| | | | 20 | | | | | | 0.39 | | | | | | 0.05 | | | | | | 71 | | | | | | 1.54 | | | | | | 0.00 | | |
|
Total general allowance
|
| | | $ | 5,088 | | | | | | 100.00% | | | | | | | | | | | $ | 4,437 | | | | | | 96.23% | | | | | | | | |
|
Unallocated
|
| | | | — | | | | | | — | | | | | | | | | | | | 174 | | | | | | 3.77 | | | | | | | | |
|
Total allowance for loan losses
|
| | | $ | 5,088 | | | | | | 100.00% | | | | | | | | | | | $ | 4,611 | | | | | | 100.00% | | | | | | | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
% of
Allowance Amount to Total Allowance |
| |
% of Loans
in Category to Total Loans |
| |
Amount
|
| |
% of
Allowance Amount to Total Allowance |
| |
% of Loans
in Category to Total Loans |
| |
Amount
|
| |
% of
Allowance Amount to Total Allowance |
| |
% of Loans
in Category to Total Loans |
| |||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| Residential real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One- to four-family
|
| | | $ | 44 | | | | | | 1.05% | | | | | | 1.71% | | | | | $ | — | | | | | | 0.00% | | | | | | 2.13% | | | | | $ | — | | | | | | 0.00% | | | | | | 2.18% | | |
|
Multifamily
|
| | | | 508 | | | | | | 12.11 | | | | | | 18.40 | | | | | | 677 | | | | | | 19.31 | | | | | | 21.61 | | | | | | 915 | | | | | | 24.26 | | | | | | 27.73 | | |
|
Mixed-use
|
| | | | 270 | | | | | | 6.43 | | | | | | 6.05 | | | | | | 320 | | | | | | 9.13 | | | | | | 8.18 | | | | | | 359 | | | | | | 9.52 | | | | | | 9.93 | | |
|
Non-residential real estate loans
|
| | | | 431 | | | | | | 10.27 | | | | | | 8.95 | | | | | | 443 | | | | | | 12.63 | | | | | | 9.98 | | | | | | 587 | | | | | | 15.57 | | | | | | 11.20 | | |
|
Construction loans
|
| | | | 2,395 | | | | | | 57.08 | | | | | | 55.19 | | | | | | 1,064 | | | | | | 30.35 | | | | | | 48.22 | | | | | | 1,062 | | | | | | 28.16 | | | | | | 39.84 | | |
|
Commercial and industrial loans
|
| | | | 522 | | | | | | 12.44 | | | | | | 9.69 | | | | | | 1,002 | | | | | | 28.58 | | | | | | 9.87 | | | | | | 848 | | | | | | 22.49 | | | | | | 9.10 | | |
|
Consumer loans
|
| | | | — | | | | | | 0.00 | | | | | | 0.01 | | | | | | — | | | | | | 0.00 | | | | | | 0.01 | | | | | | — | | | | | | 0.00 | | | | | | 0.02 | | |
|
Overdraft
|
| | | | 26 | | | | | | 0.62 | | | | | | 0.00 | | | | | | — | | | | | | 0.00 | | | | | | 0.00 | | | | | | — | | | | | | 0.00 | | | | | | 0.00 | | |
|
Total general and allocated allowance
|
| | | $ | 4,196 | | | | | | 100.00% | | | | | | | | | | | $ | 3,506 | | | | | | 100.00% | | | | | | | | | | | $ | 3,771 | | | | | | 100.00% | | | | | | | | |
|
Unallocated
|
| | | | — | | | | | | 0.00 | | | | | | | | | | | | — | | | | | | 0.00 | | | | | | | | | | | | — | | | | | | 0.00 | | | | | | | | |
|
Total allowance for loan
losses |
| | | $ | 4,196 | | | | | | 100.00% | | | | | | | | | | | $ | 3,506 | | | | | | 100.00% | | | | | | | | | | | $ | 3,771 | | | | | | 100.00% | | | | | | | | |
| | | |
At or For the Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
|
Allowance at beginning of period
|
| | | $ | 4,611 | | | | | $ | 4,196 | | | | | $ | 3,506 | | | | | $ | 3,771 | | | | | $ | 3,895 | | |
|
Provision for loan losses
|
| | | | 814 | | | | | | 727 | | | | | | 1,114 | | | | | | 51 | | | | | | 146 | | |
| Charge-offs: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One- to four-family
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | 10 | | | | | | 202 | | | | | | 246 | | |
|
Mixed-use
|
| | | | — | | | | | | — | | | | | | — | | | | | | 8 | | | | | | 103 | | |
|
Total residential real estate loans
|
| | | | — | | | | | | — | | | | | | 10 | | | | | | 210 | | | | | | 349 | | |
|
Non-residential real estate loans
|
| | | | 65 | | | | | | 67 | | | | | | — | | | | | | 125 | | | | | | 5 | | |
|
Construction loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial loans
|
| | | | 271 | | | | | | 96 | | | | | | 3,126 | | | | | | — | | | | | | — | | |
|
Consumer loans
|
| | | | 28 | | | | | | 157 | | | | | | — | | | | | | — | | | | | | — | | |
|
Total charge-offs
|
| | | | 364 | | | | | | 320 | | | | | | 3,136 | | | | | | 335 | | | | | | 354 | | |
| Recoveries: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One- to four-family
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | 12 | | | | | | 61 | | |
|
Mixed-use
|
| | | | — | | | | | | 3 | | | | | | 12 | | | | | | 7 | | | | | | 9 | | |
|
Total residential real estate loans
|
| | | | — | | | | | | 3 | | | | | | 12 | | | | | | 19 | | | | | | 70 | | |
|
Non-residential real estate loans
|
| | | | 9 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14 | | |
|
Construction loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial loans
|
| | | | 15 | | | | | | — | | | | | | 2,700 | | | | | | — | | | | | | — | | |
|
Consumer loans
|
| | | | 3 | | | | | | 5 | | | | | | — | | | | | | — | | | | | | — | | |
|
Total recoveries
|
| | | | 27 | | | | | | 8 | | | | | | 2,712 | | | | | | 19 | | | | | | 84 | | |
|
Allowance at end of period
|
| | | $ | 5,088 | | | | | $ | 4,611 | | | | | $ | 4,196 | | | | | $ | 3,506 | | | | | $ | 3,771 | | |
|
Total loans outstanding
|
| | | $ | 824,708 | | | | | $ | 752,488 | | | | | $ | 752,093 | | | | | $ | 707,445 | | | | | $ | 630,009 | | |
|
Average loans outstanding
|
| | | | 797,735 | | | | | | 767,309 | | | | | | 739,880 | | | | | | 654,494 | | | | | | 563,405 | | |
|
Ratio of allowance to non-performing loans
|
| | | | 142.44% | | | | | | 116.59% | | | | | | 225.71% | | | | | | 73.84% | | | | | | 70.67% | | |
|
Ratio of allowance to total loans
|
| | | | 0.62% | | | | | | 0.61% | | | | | | 0.56% | | | | | | 0.50% | | | | | | 0.60% | | |
|
Ratio of net charge-offs to average loans
|
| | | | 0.04% | | | | | | 0.04% | | | | | | 0.06% | | | | | | 0.05% | | | | | | 0.05% | | |
|
Non-performing loans
|
| | | $ | 3,572 | | | | | $ | 3,955 | | | | | $ | 1,859 | | | | | $ | 4,748 | | | | | $ | 5,336 | | |
|
Net charge-offs (charge-offs less
recoveries) |
| | | | 337 | | | | | | 312 | | | | | | 424 | | | | | | 316 | | | | | | 270 | | |
| | | |
Twelve Month
Net Interest Income |
| |
Net Portfolio Value
|
| ||||||||||||
|
Change in Interest Rates (Basis Points)
|
| |
Percent of Change
|
| |
Estimated NPV
|
| |
Percent
of Change |
| |||||||||
|
+200
|
| | | | 24.96% | | | | | $ | 178,557 | | | | | | 11.43% | | |
|
+100
|
| | | | 12.16 | | | | | | 168,944 | | | | | | 5.43 | | |
|
0
|
| | | | — | | | | | | 160,243 | | | | | | — | | |
|
-100
|
| | | | (4.54)% | | | | | | 159,679 | | | | | | (0.35)% | | |
| | | | | | | | | |
Payments Due by Period
|
| |||||||||||||||||||||
| | | |
Total
|
| |
Less than
One Year |
| |
One to
Three Years |
| |
Three to
Five Years |
| |
More Than Five Years
|
| |||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
|
Borrowed funds
|
| | | $ | 30,331 | | | | | $ | — | | | | | $ | 15,600 | | | | | $ | 7,261 | | | | | $ | 7,470 | | |
|
Certificates of deposit
|
| | | | 353,867 | | | | | | 213,080 | | | | | | 82,271 | | | | | | 46,019 | | | | | | 12,497 | | |
|
Commitments to fund loans
|
| | | | 129,066 | | | | | | 129,066 | | | | | | — | | | | | | — | | | | | | — | | |
|
Construction LIPs
|
| | | | 327,335 | | | | | | 89,019 | | | | | | 238,316 | | | | | | — | | | | | | — | | |
|
Unused lines of credit
|
| | | | 101,855 | | | | | | 72,816 | | | | | | 28,730 | | | | | | 301 | | | | | | 8 | | |
|
Consumer Overdraft Unused Lines of Credit
|
| | | | 94 | | | | | | 94 | | | | | | — | | | | | | — | | | | | | — | | |
|
Standby letters of credit
|
| | | | 7,002 | | | | | | 6,902 | | | | | | 100 | | | | | | — | | | | | | — | | |
|
Operating lease obligations
|
| | | | 7,536 | | | | | | 575 | | | | | | 1,032 | | | | | | 696 | | | | | | 5,233 | | |
|
Total
|
| | | $ | 957,086 | | | | | $ | 511,552 | | | | | $ | 366,049 | | | | | $ | 54,277 | | | | | $ | 25,208 | | |
|
Name
|
| |
Position
|
|
|
Kenneth A. Martinek
|
| | Chairman and Chief Executive Officer of NorthEast Community Bancorp, Inc., NorthEast Community Bancorp, NorthEast Community Bancorp, MHC and NorthEast Community Bank | |
| Jose M. Collazo | | | President and Chief Operating Officer of NorthEast Community Bancorp, Inc., NorthEast Community Bancorp, NorthEast Community Bancorp, MHC and NorthEast Community Bank | |
| Donald S. Hom | | | Executive Vice President and Chief Financial Officer of NorthEast Community Bancorp, Inc, NorthEast Community Bancorp, NorthEast Community Bancorp, MHC and NorthEast Community Bank | |
|
Director
|
| |
Audit
Committee |
| |
Compensation
Committee |
| |
Nominating/
Corporate Governance Committee |
| |||||||||
|
Diane B. Cavanaugh
|
| | | | | | | | | | X* | | | | | | X | | |
|
Charles M. Cirillo
|
| | | | X* | | | | | | | | | | | | | | |
|
Eugene M. Magier
|
| | | | X | | | | | | | | | | | | X | | |
|
John F. McKenzie
|
| | | | X | | | | | | X | | | | | | | | |
|
Kevin P. O’Malley
|
| | | | | | | | | | X | | | | | | | | |
|
Kenneth H. Thomas
|
| | | | | | | | | | | | | | | | X* | | |
|
Number of Meetings in Fiscal 2020
|
| | | | 5 | | | | | | 1 | | | | | | 1 | | |
|
Name
|
| |
Fees Earned
or Paid in Cash |
| |
Total
|
| ||||||
|
Diane B. Cavanaugh
|
| | | $ | 52,375 | | | | | $ | 52,375 | | |
|
Charles M. Cirillo
|
| | | | 72,375 | | | | | | 72,375 | | |
|
Eugene M. Magier
|
| | | | 51,875 | | | | | | 51,875 | | |
|
John F. McKenzie
|
| | | | 46,875 | | | | | | 46,875 | | |
|
Kevin P. O’Malley
|
| | | | 51,875 | | | | | | 51,875 | | |
|
Kenneth H. Thomas
|
| | | | 51,875 | | | | | | 51,875 | | |
|
Name and Principal Position
|
| |
Year
|
| |
Salary ($)
|
| |
Bonus ($)(1)
|
| |
All Other
Compensation ($)(2) |
| |
Total ($)
|
| |||||||||||||||
|
Kenneth A. Martinek
|
| | | | 2020 | | | | | $ | 400,400 | | | | | $ | 166,500 | | | | | $ | 21,590 | | | | | $ | 588,490 | | |
|
Chairman and Chief Executive Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Jose M. Collazo
|
| | | | 2020 | | | | | | 312,000 | | | | | | 135,000 | | | | | | 32,419 | | | | | | 479,419 | | |
|
President and Chief Operating Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Donald S. Hom
|
| | | | 2020 | | | | | | 245,000 | | | | | | 109,600 | | | | | | 17,371 | | | | | | 371,971 | | |
|
Executive Vice President and Chief Financial Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
Mr. Martinek
|
| |
Mr. Collazo
|
| |
Mr. Hom
|
| |||||||||
|
Employee stock ownership plan
|
| | | $ | 21,590 | | | | | $ | 20,419 | | | | | $ | 17,371 | | |
|
Perquisites
|
| | | | —(a) | | | | | | 12,000(b) | | | | | | —(a) | | |
|
Name and Address
|
| |
Number of Shares
Owned |
| |
Percent of Common
Stock Outstanding(1) |
| ||||||
|
NorthEast Community Bancorp, MHC(2)
325 Hamilton Avenue White Plains, New York 10601 |
| | | | 7,273,750 | | | | | | 59.6% | | |
|
Stilwell Activist Fund, L.P., Stilwell Activist Investments, L.P., Stilwell Partners, L.P. and Joseph Stillwell(3)
111 Broadway, 12th Floor New York, New York 10006 |
| | | | 976,886(3) | | | | | | 8.0% | | |
|
Name
|
| |
Number of
Shares Beneficially Owned(1)(2) |
| |
Percent of
Common Stock Outstanding(3) |
| ||||||
| Directors: | | | | | | | | | | | | | |
|
Diane B. Cavanaugh
|
| | | | 500 | | | | | | * | | |
|
Charles M. Cirillo
|
| | | | 10 | | | | | | * | | |
|
Jose M. Collazo
|
| | | | 28,567 | | | | | | * | | |
|
Eugene M. Magier
|
| | | | 9,000(4) | | | | | | * | | |
|
Charles A. Martinek
|
| | | | 14,691 | | | | | | * | | |
|
Kenneth A. Martinek
|
| | | | 79,005 | | | | | | * | | |
|
John F. McKenzie
|
| | | | 5,000 | | | | | | * | | |
|
Kevin P. O’Malley
|
| | | | 2,020 | | | | | | * | | |
|
Kenneth H. Thomas
|
| | | | 10,000(4) | | | | | | * | | |
| Executive Officers Who Are Not Directors: | | | | | | | | | | | | | |
|
Donald S. Hom
|
| | | | 11,259 | | | | | | * | | |
|
All Directors and Executive Officers as a Group (10 persons)
|
| | | | 160,052 | | | | | | 1.3% | | |
| | | | | | | | | |
Proposed Purchases of
Stock in the Offering |
| |
Total
Common Stock to be Held |
| ||||||||||||||||||
|
Name of Beneficial Owner
|
| |
Number of
Shares Received in Exchange for Shares of NorthEast Community Bancorp(1) |
| |
Number
of Shares |
| |
Dollar
Amount |
| |
Number
of Shares(1) |
| |
Percentage
of Total Outstanding(2) |
| |||||||||||||||
| Directors: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Diane B. Cavanaugh
|
| | | | 702 | | | | | | 500 | | | | | $ | 5,000 | | | | | | 1,202 | | | | | | * | | |
|
Charles M. Cirillo
|
| | | | 14 | | | | | | 3,500 | | | | | | 35,000 | | | | | | 3,514 | | | | | | * | | |
|
Jose M. Collazo
|
| | | | 40,110 | | | | | | 3,000 | | | | | | 30,000 | | | | | | 43,110 | | | | | | * | | |
|
Eugene M. Magier(3)
|
| | | | 12,636 | | | | | | 2,000 | | | | | | 20,000 | | | | | | 14,636 | | | | | | * | | |
|
Charles A. Martinek
|
| | | | 20,627 | | | | | | 100 | | | | | | 1,000 | | | | | | 20,727 | | | | | | * | | |
|
Kenneth A. Martinek(4)
|
| | | | 110,930 | | | | | | 20,000 | | | | | | 200,000 | | | | | | 130,930 | | | | | | * | | |
|
John F. McKenzie(5)
|
| | | | 7,020 | | | | | | 7,000 | | | | | | 70,000 | | | | | | 14,020 | | | | | | * | | |
|
Kevin P. O’Malley
|
| | | | 2,836 | | | | | | 10,000 | | | | | | 100,000 | | | | | | 12,836 | | | | | | * | | |
|
Kenneth H. Thomas
|
| | | | 14,041 | | | | | | 10,000 | | | | | | 100,000 | | | | | | 24,041 | | | | | | * | | |
|
Executive Officers Who are Not Also Directors:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Donald S. Hom
|
| | | | 15,808 | | | | | | 3,000 | | | | | | 30,000 | | | | | | 18,808 | | | | | | * | | |
|
All Directors and Executive Officers as a Group
|
| | | | 224,724 | | | | | | 59,100 | | | | | | 591,000 | | | | | | 283,824 | | | | | | 1.65% | | |
| | | |
Shares to be Sold in
the Offering |
| |
Shares to be Exchanged
for Existing Shares of NorthEast Community Bancorp |
| |
Total Shares of
Common Stock to be Outstanding |
| |
Exchange
Ratio |
| |
Equivalent per
Share Value(1) |
| |
Shares to be
Received for 100 Existing Shares(2) |
| ||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||
|
Minimum
|
| | | | 8,712,500 | | | | | | 59.6% | | | | | | 5,872,932 | | | | | | 40.4% | | | | | | 14,585,432 | | | | | | 1.1935 | | | | | $ | 11.93 | | | | | | 119 | | |
|
Midpoint
|
| | | | 10,250,000 | | | | | | 59.6 | | | | | | 6,909,332 | | | | | | 40.4 | | | | | | 17,159,332 | | | | | | 1.4041 | | | | | | 14.04 | | | | | | 140 | | |
|
Maximum
|
| | | | 11,787,500 | | | | | | 59.6 | | | | | | 7,945,731 | | | | | | 40.4 | | | | | | 19,733,231 | | | | | | 1.6147 | | | | | | 16.15 | | | | | | 161 | | |
|
Company Name and Ticker Symbol
|
| |
Exchange
|
| |
Headquarters
|
| |
Total Assets
|
| ||||||
| | | | | | | | | | | | |
(in millions)
|
| |||
|
Elmira Savings Bank (ESBK)
|
| | | | Nasdaq | | | | Elmira, New York | | | | $ | 674 | | |
|
ESSA Bancorp, Inc. (ESSA)
|
| | | | Nasdaq | | | | Stroudsburg, Pennsylvania | | | | | 1,894 | | |
|
HMN Financial, Inc. (HMNF)
|
| | | | Nasdaq | | | | Rochester, Minnesota | | | | | 898 | | |
|
HV Bancorp, Inc. (HVBC)
|
| | | | Nasdaq | | | | Doylestown, Pennsylvania | | | | | 508 | | |
|
IF Bancorp, Inc. (IROQ)
|
| | | | Nasdaq | | | | Watseka, Illinois | | | | | 726 | | |
|
PCSB Financial Corporation (PCSB)
|
| | | | Nasdaq | | | |
Yorktown Heights, New York
|
| | | | 1,791 | | |
|
Provident Bancorp, Inc. (PVBC)
|
| | | | Nasdaq | | | | Amesbury, Massachusetts | | | | | 1,498 | | |
|
Prudential Bancorp, Inc. (PBIP)
|
| | | | Nasdaq | | | | Philadelphia, Pennsylvania | | | | | 1,223 | | |
|
Randolph Bancorp, Inc. (RNDB)
|
| | | | Nasdaq | | | | Stoughton, Massachusetts | | | | | 723 | | |
|
Severn Bancorp, Inc. (SVBI)
|
| | | | Nasdaq | | | | Annapolis, Maryland | | | | | 939 | | |
| | | |
Price to Core
Earnings Multiple(1) |
| |
Price to Book
Value Ratio |
| |
Price to Tangible
Book Value Ratio |
| |||||||||
|
NorthEast Community Bancorp (pro forma):
|
| | | | | | | | | | | | | | | | | | |
|
Minimum
|
| | | | 13.35x | | | | | | 63.82% | | | | | | 63.98% | | |
|
Midpoint
|
| | | | 16.03 | | | | | | 70.92 | | | | | | 71.12 | | |
|
Maximum
|
| | | | 18.81 | | | | | | 77.28 | | | | | | 77.46 | | |
| Peer group companies as of February 5, 2021: | | | | | | | | | | | | | | | | | | | |
|
Average
|
| | | | 13.13x | | | | | | 90.10% | | | | | | 93.40% | | |
|
Median
|
| | | | 10.71 | | | | | | 89.45 | | | | | | 92.99 | | |
| | | |
Page
|
| |||
| | | | | F-1 | | | |
| | | | | F-2 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-9 | | | |
| | | |
December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In thousands, except share
and per share amounts) |
| |||||||||
|
ASSETS
|
| | | | | | | | | | | | |
|
Cash and amounts due from depository institutions
|
| | | $ | 7,613 | | | | | $ | 17,160 | | |
|
Interest-bearing deposits
|
| | | | 61,578 | | | | | | 110,515 | | |
|
Cash and cash equivalents
|
| | | | 69,191 | | | | | | 127,675 | | |
|
Certificates of deposit
|
| | | | 100 | | | | | | 100 | | |
|
Equity Securities
|
| | | | 10,332 | | | | | | 10,044 | | |
|
Securities available-for-sale, at fair value
|
| | | | 2 | | | | | | 5 | | |
|
Securities held-to-maturity (fair value of $7,519 and $9,215,
respectively) |
| | | | 7,382 | | | | | | 9,149 | | |
|
Loans receivable, net of allowance for loan losses of $5,088 and $4,611 respectively
|
| | | | 819,733 | | | | | | 747,882 | | |
|
Premises and equipment, net
|
| | | | 18,675 | | | | | | 18,624 | | |
|
Investments in restricted stock, at cost
|
| | | | 1,595 | | | | | | 1,348 | | |
|
Bank owned life insurance
|
| | | | 24,691 | | | | | | 24,082 | | |
|
Accrued interest receivable
|
| | | | 3,838 | | | | | | 3,955 | | |
|
Goodwill
|
| | | | 651 | | | | | | 749 | | |
|
Real estate owned
|
| | | | 1,996 | | | | | | 2,164 | | |
|
Property held for investment
|
| | | | 1,518 | | | | | | 1,555 | | |
|
Right of Use Assets – Operating
|
| | | | 3,094 | | | | | | 1,150 | | |
|
Right of Use Assets – Financing
|
| | | | 363 | | | | | | 366 | | |
|
Other assets
|
| | | | 5,060 | | | | | | 6,323 | | |
|
Total assets
|
| | | $ | 968,221 | | | | | $ | 955,171 | | |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | |
|
Liabilities:
|
| | | | | | | | | | | | |
|
Deposits:
|
| | | | | | | | | | | | |
|
Non-interest bearing
|
| | | $ | 221,371 | | | | | $ | 140,001 | | |
|
Interest bearing
|
| | | | 550,335 | | | | | | 639,157 | | |
|
Total deposits
|
| | | | 771,706 | | | | | | 779,158 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 2,258 | | | | | | 2,828 | | |
|
Federal Home Loan Bank advances
|
| | | | 28,000 | | | | | | 21,000 | | |
|
Lease Liability – Operating
|
| | | | 3,115 | | | | | | 1,156 | | |
|
Lease Liability – Financing
|
| | | | 460 | | | | | | 424 | | |
|
Accounts payable and accrued expenses
|
| | | | 8,857 | | | | | | 8,492 | | |
|
Total liabilities
|
| | | | 814,396 | | | | | | 813,058 | | |
|
Commitments and contingencies (Note 3)
|
| | | | | | | | | | | | |
| | | |
December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In thousands, except share
and per share amounts) |
| |||||||||
|
Stockholders’ equity:
|
| | | | | | | | | | | | |
|
Preferred stock, $0.01 par value; 1,000,000 shares authorized, none
issued |
| | | | — | | | | | | — | | |
|
Common stock, $0.01 par value; 19,000,000 shares authorized; 13,225,000 shares issued; and 12,194,611 shares outstanding at December 31, 2020
and 2019 |
| | | $ | 132 | | | | | $ | 132 | | |
|
Additional paid-in capital
|
| | | | 56,901 | | | | | | 56,902 | | |
|
Unearned Employee Stock Ownership Plan (“ESOP”) shares
|
| | | | (1,296) | | | | | | (1,555) | | |
|
Retained earnings
|
| | | | 105,305 | | | | | | 93,767 | | |
|
Treasury stock – at cost, 1,030,389 shares at December 31, 2020 and
2019 |
| | | | (7,032) | | | | | | (7,032) | | |
|
Accumulated other comprehensive loss
|
| | | | (185) | | | | | | (101) | | |
|
Total stockholders’ equity
|
| | | | 153,825 | | | | | | 142,113 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 968,221 | | | | | $ | 955,171 | | |
| | |||||||||||||
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In thousands, except per share amounts)
|
| |||||||||
| INTEREST INCOME: | | | | | | | | | | | | | |
|
Loans
|
| | | $ | 48,202 | | | | | $ | 50,918 | | |
|
Interest-earning deposits
|
| | | | 360 | | | | | | 2,413 | | |
|
Securities – taxable
|
| | | | 415 | | | | | | 485 | | |
|
Total Interest Income
|
| | | | 48,977 | | | | | | 53,816 | | |
| INTEREST EXPENSE: | | | | | | | | | | | | | |
|
Deposits
|
| | | | 9,254 | | | | | | 14,291 | | |
|
Borrowings
|
| | | | 687 | | | | | | 708 | | |
|
Financing Lease
|
| | | | 36 | | | | | | 35 | | |
|
Total Interest Expense
|
| | | | 9,977 | | | | | | 15,034 | | |
|
Net Interest Income
|
| | | | 39,000 | | | | | | 38,782 | | |
|
PROVISION FOR LOAN LOSSES
|
| | | | 814 | | | | | | 727 | | |
|
Net Interest Income after Provision for Loan Losses
|
| | | | 38,186 | | | | | | 38,055 | | |
| NON-INTEREST INCOME: | | | | | | | | | | | | | |
|
Other loan fees and service charges
|
| | | | 1,045 | | | | | | 1,326 | | |
|
(Loss) Gain on disposition of equipment
|
| | | | (61) | | | | | | 37 | | |
|
Earnings on bank owned life insurance
|
| | | | 609 | | | | | | 567 | | |
|
Investment advisory fees
|
| | | | 425 | | | | | | 466 | | |
|
Unrealized gain on equity securities
|
| | | | 288 | | | | | | 291 | | |
|
Other
|
| | | | 207 | | | | | | 132 | | |
|
Total Non-Interest Income
|
| | | | 2,513 | | | | | | 2,819 | | |
| NON-INTEREST EXPENSES: | | | | | | | | | | | | | |
|
Salaries and employee benefits
|
| | | | 13,809 | | | | | | 12,646 | | |
|
Occupancy expense
|
| | | | 1,932 | | | | | | 1,771 | | |
|
Equipment
|
| | | | 917 | | | | | | 949 | | |
|
Outside data processing
|
| | | | 1,771 | | | | | | 1,599 | | |
|
Advertising
|
| | | | 168 | | | | | | 385 | | |
|
Impairment loss on goodwill
|
| | | | 98 | | | | | | — | | |
|
Real estate owned expense
|
| | | | 313 | | | | | | 155 | | |
|
Other
|
| | | | 6,080 | | | | | | 6,439 | | |
|
Total Non-Interest Expenses
|
| | | | 25,088 | | | | | | 23,944 | | |
|
INCOME BEFORE PROVISION FOR INCOME TAXES
|
| | | | 15,611 | | | | | | 16,930 | | |
|
PROVISION FOR INCOME TAXES
|
| | | | 3,282 | | | | | | 3,977 | | |
|
NET INCOME
|
| | | $ | 12,329 | | | | | $ | 12,953 | | |
|
NET INCOME PER COMMON SHARE – BASIC AND
DILUTED |
| | | $ | 1.02 | | | | | $ | 1.08 | | |
|
WEIGHTED AVERAGE NUMBER OF COMMON SHARES
OUTSTANDING – BASIC AND DILUTED |
| | |
|
12,053
|
| | | |
|
12,026
|
| |
|
DIVIDENDS DECLARED PER COMMON SHARE
|
| | | $ | 0.12 | | | | | $ | 0.12 | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In thousands)
|
| |||||||||
|
Net Income
|
| | | $ | 12,329 | | | | | $ | 12,953 | | |
| Other comprehensive income (loss): | | | | | | | | | | | | | |
|
Unrealized loss on securities available-for-sale arising during the year
|
| | | | — | | | | | | — | | |
|
Defined benefit pension:
|
| | | | | | | | | | | | |
|
Reclassification adjustments out of accumulated other comprehensive loss:
|
| | | | | | | | | | | | |
|
Amortization of prior service cost(1)
|
| | | | 15 | | | | | | 21 | | |
|
Amortization of actuarial loss(1)
|
| | | | 14 | | | | | | 16 | | |
|
Actuarial gain arising during period
|
| | | | (136) | | | | | | 2 | | |
|
Total
|
| | | | (107) | | | | | | 39 | | |
|
Income tax effect(2)
|
| | | | 23 | | | | | | (8) | | |
|
Total other comprehensive (loss) income
|
| | | | (84) | | | | | | 31 | | |
|
Total Comprehensive Income
|
| | | $ | 12,245 | | | | | $ | 12,984 | | |
| | | |
Common
Stock |
| |
Additional
Paid- in Capital |
| |
Unearned
ESOP Shares |
| |
Retained
Earnings |
| |
Treasury
Stock |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
|
| |||||||||||||||||||||
| | | |
(In thousands, except share and per share amounts)
|
| |||||||||||||||||||||||||||||||||||||||
|
Balance – January 1,
2019 |
| | | $ | 132 | | | | | $ | 56,862 | | | | | $ | (1,814) | | | | | $ | 81,792 | | | | | $ | (7,032) | | | | | $ | (322) | | | | | $ | 129,618 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 12,953 | | | | | | — | | | | | | — | | | | | | 12,953 | | |
|
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31 | | | | | | 31 | | |
|
Cash dividend declared
($0.12 per share) |
| | | | — | | | | | | — | | | | | | — | | | | | | (788) | | | | |
|
—
|
| | | | | — | | | | | | (788) | | |
|
ESOP shares earned
|
| | | | — | | | | | | 40 | | | | | | 259 | | | | | | — | | | | | | — | | | | | | — | | | | | | 299 | | |
|
Reclassification adjustment due to adoption of ASU 2016-01
|
| | | | — | | | | | | — | | | | | | — | | | | | | (190) | | | | | | — | | | | | | 190 | | | | | | — | | |
|
Balance – December 31, 2019
|
| | | $ | 132 | | | | | $ | 56,902 | | | | | $ | (1,555) | | | | | $ | 93,767 | | | | | $ | (7,032) | | | | | $ | (101) | | | | | $ | 142,113 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 12,329 | | | | | | — | | | | | | — | | | | | | 12,329 | | |
|
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (84) | | | | | | (84) | | |
|
Cash dividend declared
($0.12 per share) |
| | | | — | | | | | | — | | | | | | — | | | | | | (791) | | | | |
|
—
|
| | | | | — | | | | | | (791) | | |
|
ESOP shares earned
|
| | | | — | | | | | | (1) | | | | | | 259 | | | | | | — | | | | | | — | | | | | | — | | | | | | 258 | | |
|
Balance – December 31, 2020
|
| | | $ | 132 | | | | | $ | 56,901 | | | | | $ | (1,296) | | | | | $ | 105,305 | | | | | $ | (7,032) | | | | | $ | (185) | | | | | $ | 153,825 | | |
| | | |
Years Ended
December 31, |
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In thousands)
|
| |||||||||
| Cash Flows from Operating Activities: | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 12,329 | | | | | $ | 12,953 | | |
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
| | | | | | | | | | | | |
|
Net amortization of securities premiums and discounts, net
|
| | | | (3) | | | | | | 7 | | |
|
Provision for loan losses
|
| | | | 814 | | | | | | 727 | | |
|
Depreciation
|
| | | | 1,067 | | | | | | 875 | | |
|
Net accretion of deferred loan fees and costs
|
| | | | (165) | | | | | | (391) | | |
|
Amortization of intangible assets
|
| | | | — | | | | | | 41 | | |
|
Deferred income tax expense
|
| | | | (33) | | | | | | (256) | | |
|
Unrealized gain recognized on equity securities
|
| | | | (288) | | | | | | (291) | | |
|
Impairment of goodwill
|
| | | | 98 | | | | | | — | | |
|
Impairment of real estate owned
|
| | | | 168 | | | | | | — | | |
|
Earnings on bank owned life insurance
|
| | | | (609) | | | | | | (567) | | |
|
Loss (Gain) on dispositions of premises and equipment
|
| | | | 61 | | | | | | (37) | | |
|
ESOP compensation expense
|
| | | | 257 | | | | | | 299 | | |
|
Decrease in accrued interest receivable
|
| | | | 116 | | | | | | 171 | | |
|
Decrease in other assets
|
| | | | 1,754 | | | | | | 482 | | |
|
Increase in accounts payable and accrued expenses
|
| | | | 97 | | | | | | 330 | | |
|
Net Cash Provided by Operating Activities
|
| | | | 15,663 | | | | | | 14,343 | | |
|
Cash Flows from Investing Activities:
|
| | | | | | | | | | | | |
|
Net increase in loans
|
| | | | (72,500) | | | | | | (9,948) | | |
|
Proceeds from sale of loan participations
|
| | | | — | | | | | | 12,810 | | |
|
Purchase of loans
|
| | | | — | | | | | | (3,240) | | |
|
Principal repayments on securities available-for-sale
|
| | | | 3 | | | | | | 12 | | |
|
Principal repayments on securities held-to-maturity
|
| | | | 1,959 | | | | | | 1,075 | | |
|
Purchase of marketable equity securities
|
| | | | — | | | | | | (1,000) | | |
|
Purchase of securities held-to-maturity
|
| | | | (189) | | | | | | (4,190) | | |
|
Proceeds from sale of fixed assets
|
| | | | 120 | | | | | | 65 | | |
|
Net (Purchase) redemptions of restricted stock
|
| | | | (247) | | | | | | 1,012 | | |
|
Purchases of premises and equipment
|
| | | | (1,262) | | | | | | (4,044) | | |
|
Net Cash Used in Investing Activities
|
| | | | (72,116) | | | | | | (7,448) | | |
|
Cash Flows from Financing Activities:
|
| | | | | | | | | | | | |
|
Net (decrease) increase in deposits
|
| | | | (7,453) | | | | | | 92,062 | | |
|
Proceeds from FHLB of NY advances
|
| | | | 7,000 | | | | | | — | | |
|
Repayment of FHLB of NY advances
|
| | | | — | | | | | | (21,461) | | |
|
Decrease in advance payments by borrowers for taxes and insurance
|
| | | | (570) | | | | | | (385) | | |
|
Cash dividends paid
|
| | | | (1,008) | | | | | | (788) | | |
|
Net Cash (Used in) Provided by Financing Activities
|
| | | | (2,031) | | | | | | 69,428 | | |
|
Net Increase in Cash and Cash Equivalents
|
| | | | (58,484) | | | | | | 76,323 | | |
|
Cash and Cash Equivalents – Beginning
|
| | |
|
127,675
|
| | | |
|
51,352
|
| |
|
Cash and Cash Equivalents – Ending
|
| | | $ | 69,191 | | | | | $ | 127,675 | | |
| | | |
Years Ended
December 31, |
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In thousands)
|
| |||||||||
| Supplementary Cash Flows Information: | | | | | | | | | | | | | |
|
Income taxes paid
|
| | | $ | 3,425 | | | | | $ | 4,761 | | |
|
Interest paid
|
| | | $ | 9,984 | | | | | $ | 15,159 | | |
|
Supplementary Disclosure of Non-Cash Investing
and Financing Activities: |
| | | | | | | | | | | | |
|
Recognition of right of use asset – operating
|
| | | $ | 2,694 | | | | | $ | 1,464 | | |
|
Recognition of lease liability – operating
|
| | | $ | 2,694 | | | | | $ | 1,464 | | |
|
Recognition of right of use asset – finance
|
| | | $ | — | | | | | $ | 368 | | |
|
Recognition of lease liability – finance
|
| | | $ | — | | | | | $ | 368 | | |
|
Dividends declared and not paid
|
| | | $ | 143 | | | | | $ | 360 | | |
| | |||||||||||||
| | | |
Years
|
|
|
Buildings
|
| |
30 – 50
|
|
|
Building improvements
|
| |
10 – 50
|
|
|
Leasehold improvements
|
| |
1 – 15
|
|
|
Furnishings and equipment
|
| |
3 – 5
|
|
| | | | | | | | | | | | | | | |
Regulatory Capital Requirements
|
| |||||||||||||||||||||
| | | |
Actual
|
| |
Minimum Capital
Adequacy(1) |
| |
For Classification as
Well-Capitalized |
| |||||||||||||||||||||||||||
| | | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
| | | |
(Dollars in Thousands)
|
| |||||||||||||||||||||||||||||||||
| As of December 31, 2020: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital (to risk-weighted assets)
|
| | | $ | 143,021 | | | | | | 13.72% | | | | | $ | ≥83,399 | | | | | | ≥8.00% | | | | | $ | ≥104.249 | | | |
≥10.00%
|
| |||
|
Tier 1 capital (to risk-weighted assets)
|
| | | | 137,962 | | | | | | 13.23 | | | | | | ≥62,550 | | | | | | ≥6.00 | | | | | | ≥83,399 | | | | | | ≥8.00 | | |
|
Common equity tier 1 capital (to risk-weighted assets)
|
| | | | 137,962 | | | | | | 13.23 | | | | | | ≥46,912 | | | | | | ≥4.50 | | | | | | ≥67,762 | | | | | | ≥6.50 | | |
|
Core (Tier 1) capital (to adjusted total assets)
|
| | | | 137,962 | | | | | | 14.79 | | | | | | ≥37,304 | | | | | | ≥4.00 | | | | | | ≥46,629 | | | | | | ≥5.00 | | |
| As of December 31, 2019: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital (to risk-weighted assets)
|
| | | $ | 130,408 | | | | | | 14.56% | | | | | $ | ≥71,675 | | | | | | ≥8.00% | | | | | $ | ≥89,594 | | | |
≥10.00%
|
| |||
|
Tier 1 capital (to risk-weighted assets)
|
| | | | 125,815 | | | | | | 14.04 | | | | | | ≥53,757 | | | | | | ≥6.00 | | | | | | ≥71,675 | | | | | | ≥8.00 | | |
|
Common equity tier 1 capital (to risk-weighted assets)
|
| | | | 125,815 | | | | | | 14.04 | | | | | | ≥40,317 | | | | | | ≥4.50 | | | | | | ≥58,236 | | | | | | ≥6.50 | | |
|
Core (Tier 1) capital (to adjusted total assets)
|
| | | | 125,815 | | | | | | 12.68 | | | | | | ≥39,688 | | | | | | ≥4.00 | | | | | | ≥49,611 | | | | | | ≥5.00 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
| Financial instruments whose contract amounts represent credit risk: | | | | | | | | | | | | | |
|
Commitments to extend credit
|
| | | $ | 129,066 | | | | | $ | 73,495 | | |
|
Construction loans in process
|
| | | | 327,336 | | | | | | 269,976 | | |
|
Stand-by letters of credit
|
| | | | 7,002 | | | | | | 5,799 | | |
|
Commitments to fund unused lines of credit:
|
| | | | | | | | | | | | |
|
Commercial and industrial lines
|
| | | | 101,855 | | | | | | 85,591 | | |
|
Multi-family real estate equity lines
|
| | | | — | | | | | | — | | |
|
Consumer lines
|
| | | | 94 | | | | | | 99 | | |
| | | | | $ | 565,353 | | | | | $ | 434,960 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Equity Securities, at Fair Value
|
| | | $ | 10,332 | | | | | $ | 10,044 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Unrealized net gain recognized during the reporting period on equity securities still held at the reporting date
|
| | | $ | 288 | | | | | $ | 291 | | |
| | | |
December 31, 2020
|
| |||||||||||||||||||||
| | | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||
| Mortgage-backed securities – residential: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Federal Home Loan Mortgage Corporation
|
| | | $ | 2 | | | | | $ | — | | | | | $ | — | | | | | $ | 2 | | |
| | | | | $ | 2 | | | | | $ | — | | | | | $ | — | | | | | $ | 2 | | |
| | | |
December 31, 2019
|
| |||||||||||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||
| Mortgage-backed securities – residential: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Federal Home Loan Mortgage Corporation
|
| | | $ | 4 | | | | | $ | — | | | | | $ | — | | | | | $ | 4 | | |
|
Federal National Mortgage Association
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | 1 | | |
| | | | | $ | 5 | | | | | $ | — | | | | | $ | — | | | | | $ | 5 | | |
| | | |
December 31, 2020
|
| |||||||||
| | | |
Amortized Cost
|
| |
Fair Value
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Due after one year but with five years
|
| | | $ | 2 | | | | | $ | 2 | | |
| | | | | $ | 2 | | | | | $ | 2 | | |
| | | |
December 31, 2020
|
| |||||||||||||||||||||
| | | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||
|
Municipal Bonds
|
| | | $ | 4,189 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,189 | | |
| Mortgage-backed securities – residential: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Government National Mortgage Association
|
| | | $ | 933 | | | | | $ | 25 | | | | | $ | — | | | | | $ | 958 | | |
|
Federal Home Loan Mortgage Corporation
|
| | | | 59 | | | | | | — | | | | | | 1 | | | | | | 58 | | |
|
Federal National Mortgage Association
|
| | | | 1,097 | | | | | | 45 | | | | | | — | | | | | | 1,142 | | |
|
Collateralized mortgage obligations – GSE
|
| | | | 1,104 | | | | | | 68 | | | | | | — | | | | | | 1,172 | | |
| | | | | $ | 3,193 | | | | | $ | 138 | | | | | $ | 1 | | | | | $ | 3,330 | | |
| | | | | $ | 7,382 | | | | | $ | 138 | | | | | $ | 1 | | | | | $ | 7,519 | | |
| | | |
December 31, 2019
|
| |||||||||||||||||||||
| | | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||
|
Municipal Bonds
|
| | | $ | 4,190 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,190 | | |
| Mortgage-backed securities – residential: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Government National Mortgage Association
|
| | | $ | 1,416 | | | | | $ | 28 | | | | | $ | — | | | | | $ | 1,444 | | |
|
Federal Home Loan Mortgage Corporation
|
| | | | 66 | | | | | | 1 | | | | | | — | | | | | | 67 | | |
|
Federal National Mortgage Association
|
| | | | 1,563 | | | | | | 13 | | | | | | — | | | | | | 1,576 | | |
|
Collateralized mortgage obligations – GSE
|
| | | | 1,914 | | | | | | 24 | | | | | | — | | | | | | 1,938 | | |
| | | | | | 4,959 | | | | | | 66 | | | | | | — | | | | | | 5,025 | | |
| | | | | $ | 9,149 | | | | | $ | 66 | | | | | $ | — | | | | | $ | 9,215 | | |
| | | |
2020
|
| |||||||||
| | | |
Amortized Cost
|
| |
Fair Value
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Due within one year
|
| | | $ | 3,241 | | | | | $ | 3,241 | | |
|
Due after one but within five years
|
| | | | 980 | | | | | | 980 | | |
|
Due after five but within ten years
|
| | | | 11 | | | | | | 11 | | |
|
Due after ten years
|
| | | | 3,150 | | | | | | 3,287 | | |
| | | | | $ | 7,382 | | | | | $ | 7,519 | | |
| | | |
Less than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
| | | |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| ||||||||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||
| December 31, 2020: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Federal Home Loan Mortgage Corporation
|
| | | $ | 42 | | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | 42 | | | | | $ | 1 | | |
| | | | | $ | 42 | | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | 42 | | | | | $ | 1 | | |
| | | |
Less than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
| | | |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| ||||||||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||
| December 31, 2019: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Federal Home Loan Mortgage Corporation
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | |
December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
| Residential real estate: | | | | | | | | | | | | | |
|
One-to-four family
|
| | | $ | 6,170 | | | | | $ | 9,188 | | |
|
Multi-family
|
| | | | 90,506 | | | | | | 98,751 | | |
|
Mixed-use
|
| | | | 30,508 | | | | | | 32,460 | | |
|
Total residential real estate
|
| | | | 127,184 | | | | | | 140,399 | | |
|
Non-residential real estate
|
| | | | 60,665 | | | | | | 66,894 | | |
|
Construction
|
| | | | 545,788 | | | | | | 465,379 | | |
|
Commercial and industrial
|
| | | | 90,577 | | | | | | 79,765 | | |
|
Overdrafts
|
| | | | 452 | | | | | | — | | |
|
Consumer
|
| | | | 42 | | | | | | 51 | | |
|
Total Loans
|
| | | | 824,708 | | | | | | 752,488 | | |
|
Allowance for loan losses
|
| | | | (5,088) | | | | | | (4,611) | | |
|
Deferred loan (fees) costs, net
|
| | | | 113 | | | | | | 5 | | |
| | | | | $ | 819,733 | | | | | $ | 747,882 | | |
| | | |
Residential
Real Estate |
| |
Non-
residential Real Estate |
| |
Construction
|
| |
Commercial
and Industrial |
| |
Consumer
|
| |
Overdraft
|
| |
Unallocated
|
| |
Total
|
| ||||||||||||||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Allowance for loan losses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 605 | | | | | $ | 503 | | | | | $ | 2,692 | | | | | $ | 566 | | | | | $ | — | | | | | $ | 71 | | | | | $ | 174 | | | | | $ | 4,611 | | |
|
Charge-offs
|
| | | | — | | | | | | (65) | | | | | | — | | | | | | (271) | | | | | | — | | | | | | (28) | | | | | | — | | | | | | (364) | | |
|
Recoveries
|
| | | | 3 | | | | | | 9 | | | | | | — | | | | | | 15 | | | | | | — | | | | | | — | | | | | | — | | | | | | 27 | | |
|
Provision (Benefit)
|
| | | | 99 | | | | | | 72 | | | | | | 376 | | | | | | 464 | | | | | | — | | | | | | (23) | | | | | | (174) | | | | | | 814 | | |
|
Ending balance
|
| | | $ | 707 | | | | | $ | 519 | | | | | $ | 3,068 | | | | | $ | 774 | | | | | $ | — | | | | | $ | 20 | | | | | $ | — | | | | | $ | 5,088 | | |
|
Ending balance: individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Ending balance:
collectively evaluated for impairment |
| | | $ | 707 | | | | | $ | 519 | | | | | $ | 3,068 | | | | | $ | 774 | | | | | $ | — | | | | | $ | 20 | | | | | $ | — | | | | | $ | 5,088 | | |
| Loans receivable: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Ending balance
|
| | | $ | 127,184 | | | | | $ | 60,665 | | | | | $ | 545,788 | | | | | $ | 90,577 | | | | | $ | 42 | | | | | $ | 452 | | | | | $ | — | | | | | $ | 824,708 | | |
|
Ending balance: individually evaluated for impairment
|
| | | $ | 2,009 | | | | | $ | 4,461 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 6,470 | | |
|
Ending balance:
collectively evaluated for impairment |
| | | $ | 125,175 | | | | | $ | 56,204 | | | | | $ | 545,788 | | | | | $ | 90,577 | | | | | $ | 42 | | | | | $ | 452 | | | | | $ | — | | | | | $ | 818,238 | | |
| | | |
Residential
Real Estate |
| |
Non-
residential Real Estate |
| |
Construction
|
| |
Commercial
and Industrial |
| |
Consumer
|
| |
Overdraft
|
| |
Unallocated
|
| |
Total
|
| ||||||||||||||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Allowance for loan losses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 822 | | | | | $ | 431 | | | | | $ | 2,395 | | | | | $ | 522 | | | | | $ | — | | | | | $ | 26 | | | | | $ | — | | | | | $ | 4,196 | | |
|
Charge-offs
|
| | | | — | | | | | | (67) | | | | | | — | | | | | | (96) | | | | | | — | | | | | | (157) | | | | | | — | | | | | | (320) | | |
|
Recoveries
|
| | | | 3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5 | | | | | | — | | | | | | 8 | | |
|
Provision (Benefit)
|
| | | | (220) | | | | | | 139 | | | | | | 297 | | | | | | 140 | | | | | | — | | | | | | 197 | | | | | | 174 | | | | | | 727 | | |
|
Ending balance
|
| | | $ | 605 | | | | | $ | 503 | | | | | $ | 2,692 | | | | | $ | 566 | | | | | $ | — | | | | | $ | 71 | | | | | $ | 174 | | | | | $ | 4,611 | | |
|
Ending balance: individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Ending balance:
collectively evaluated for impairment |
| | | $ | 605 | | | | | $ | 503 | | | | | $ | 2,692 | | | | | $ | 566 | | | | | $ | — | | | | | $ | 71 | | | | | $ | 174 | | | | | $ | 4,611 | | |
| Loans receivable: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Ending balance
|
| | | $ | 140,399 | | | | | $ | 66,894 | | | | | $ | 465,379 | | | | | $ | 79,765 | | | | | $ | 51 | | | | | $ | — | | | | | $ | — | | | | | $ | 752,488 | | |
|
Ending balance: individually evaluated for impairment
|
| | | $ | 2,730 | | | | | $ | 4,280 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 7,010 | | |
|
Ending balance:
collectively evaluated for impairment |
| | | $ | 137,669 | | | | | $ | 62,614 | | | | | $ | 465,379 | | | | | $ | 79,765 | | | | | $ | 51 | | | | | $ | — | | | | | $ | — | | | | | $ | 745,478 | | |
|
2020
|
| |
Recorded
Investment |
| |
Unpaid Principal
Balance |
| |
Related
Allowance |
| |
Average Recorded
Investment |
| |
Interest Income
Recognized |
| |||||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||||||||
|
With no related allowance recorded:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate-Multi-family
|
| | | $ | 2,009 | | | | | $ | 2,009 | | | | | $ | — | | | | | $ | 2,666 | | | | | $ | 87 | | |
|
Non-residential real estate
|
| | | | 4,461 | | | | | | 4,526 | | | | | | — | | | | | | 4,371 | | | | | | 50 | | |
|
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | 6,470 | | | | | | 6,535 | | | | | | — | | | | | | 7,037 | | | | | | 137 | | |
|
With an allowance recorded
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Total: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate-Multi-family
|
| | | | 2,009 | | | | | | 2,009 | | | | | | — | | | | | | 2,666 | | | | | | 87 | | |
|
Non-residential real estate
|
| | | | 4,461 | | | | | | 4,526 | | | | | | — | | | | | | 4,371 | | | | | | 50 | | |
|
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | $ | 6,470 | | | | | $ | 6,535 | | | | | $ | — | | | | | $ | 7,037 | | | | | $ | 137 | | |
|
2019
|
| |
Recorded
Investment |
| |
Unpaid Principal
Balance |
| |
Related
Allowance |
| |
Average Recorded
Investment |
| |
Interest Income
Recognized |
| |||||||||||||||
| | | |
(In Thousands)
|
| | | | | | | |||||||||||||||||||||
|
With no related allowance recorded:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate-Multi-family
|
| | | $ | 2,730 | | | | | $ | 2,730 | | | | | $ | — | | | | | $ | 2,076 | | | | | $ | 96 | | |
|
Non-residential real estate
|
| | | | 4,280 | | | | | | 4,347 | | | | | | — | | | | | | 1,872 | | | | | | 31 | | |
|
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | 7,010 | | | | | | 7,077 | | | | | | — | | | | | | 3,948 | | | | | | 127 | | |
|
With an allowance recorded
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Total: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate-Multi-family
|
| | | | 2,730 | | | | | | 2,730 | | | | | | — | | | | | | 2,076 | | | | | | 96 | | |
|
Non-residential real estate
|
| | | | 4,280 | | | | | | 4,347 | | | | | | — | | | | | | 1,872 | | | | | | 31 | | |
|
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | $ | 7,010 | | | | | $ | 7,077 | | | | | $ | — | | | | | $ | 3,948 | | | | | $ | 127 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Residential real estate:
|
| | | | | | | | | | | | |
|
Mixed-use
|
| | | $ | — | | | | | $ | 415 | | |
|
Non-residential real estate
|
| | | | 3,572 | | | | | | 3,540 | | |
| | | | | $ | 3,572 | | | | | $ | 3,955 | | |
| | | |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Greater Than
90 Days |
| |
Total Past
Due |
| |
Current
|
| |
Total Loans
Receivable |
| |
Recorded
Investment > 90 Days and Accruing |
| |||||||||||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||
| Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One- to four-family
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 6,170 | | | | | $ | 6,170 | | | | | $ | — | | |
|
Multi-family
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 90,506 | | | | | | 90,506 | | | | | | — | | |
|
Mixed-use
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30,508 | | | | | | 30,508 | | | | | | — | | |
|
Non-residential real estate
|
| | | | — | | | | | | — | | | | | | 3,572 | | | | | | 3,572 | | | | | | 57,093 | | | | | | 60,665 | | | | | | — | | |
|
Construction loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 545,788 | | | | | | 545,788 | | | | | | — | | |
|
Commercial and industrial loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 90,577 | | | | | | 90,577 | | | | | | — | | |
|
Overdrafts
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 452 | | | | | | 452 | | | | | | — | | |
|
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 42 | | | | | | 42 | | | | | | — | | |
| | | | | $ | — | | | | | $ | — | | | | | $ | 3,572 | | | | | $ | 3,572 | | | | | $ | 821,136 | | | | | $ | 824,708 | | | | | $ | — | | |
| | | |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Greater Than
90 Days |
| |
Total Past
Due |
| |
Current
|
| |
Total Loans
Receivable |
| |
Recorded
Investment > 90 Days and Accruing |
| |||||||||||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||
| Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One- to four-family
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 9,188 | | | | | $ | 9,188 | | | | | $ | — | | |
|
Multi-family
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 98,751 | | | | | | 98,751 | | | | | | — | | |
|
Mixed-use
|
| | | | — | | | | | | — | | | | | | 415 | | | | | | 415 | | | | | | 32,045 | | | | | | 32,460 | | | | | | — | | |
|
Non-residential real estate
|
| | | | — | | | | | | — | | | | | | 3,540 | | | | | | 3,540 | | | | | | 63,354 | | | | | | 66,894 | | | | | | — | | |
|
Construction loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 465,379 | | | | | | 465,379 | | | | | | — | | |
|
Commercial and industrial loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 79,765 | | | | | | 79,765 | | | | | | 97 | | |
|
Overdrafts
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 51 | | | | | | 51 | | | | | | — | | |
| | | | | $ | — | | | | | $ | — | | | | | $ | 3,955 | | | | | $ | 3,955 | | | | | $ | 748,533 | | | | | $ | 752,488 | | | | | $ | 97 | | |
| | | |
Residential
Real Estate |
| |
Non-residential
Real Estate |
| |
Construction
|
| |
Commercial
and Industrial |
| |
Consumer
|
| |
Overdrafts
|
| |
Total
|
| |||||||||||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||
| Grade: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 127,184 | | | | | $ | 56,943 | | | | | $ | 545,788 | | | | | $ | 90,276 | | | | | $ | 42 | | | | | $ | 452 | | | | | $ | 820,685 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | 301 | | | | | | — | | | | | | — | | | | | | 301 | | |
|
Substandard
|
| | | | — | | | | | | 3,722 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,722 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | $ | 127,184 | | | | | $ | 60,665 | | | | | $ | 545,788 | | | | | $ | 90,577 | | | | | $ | 42 | | | | | $ | 452 | | | | | $ | 824,708 | | |
| | | |
Residential
Real Estate |
| |
Non-residential
Real Estate |
| |
Construction
|
| |
Commercial
and Industrial |
| |
Consumer
|
| |
Overdrafts
|
| |
Total
|
| |||||||||||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||
| Grade: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 139,984 | | | | | $ | 63,354 | | | | | $ | 465,379 | | | | | $ | 79,417 | | | | | $ | 51 | | | | | $ | — | | | | | $ | 748,185 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | 348 | | | | | | — | | | | | | — | | | | | | 348 | | |
|
Substandard
|
| | | | 415 | | | | | | 3,540 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,955 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | $ | 140,399 | | | | | $ | 66,894 | | | | | $ | 465,379 | | | | | $ | 79,765 | | | | | $ | 51 | | | | | | — | | | | | $ | 752,488 | | |
| | | |
December 31,
|
| |||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| ||||||||||||||||||
| | | |
Number of
contracts |
| |
Recorded
Investment |
| |
Number of
contracts |
| |
Recorded
Investment |
| ||||||||||||
| | | |
(Dollars in Thousands)
|
| |||||||||||||||||||||
|
Multi-family
|
| | | | 1 | | | | | $ | 1,098 | | | | | | 2 | | | | | $ | 1,377 | | |
|
Mixed-use
|
| | | | 2 | | | | | | 911 | | | | | | 2 | | | | | | 939 | | |
|
Non-residential real estate
|
| | | | 2 | | | | | | 739 | | | | | | 2 | | | | | | 739 | | |
|
Total performing
|
| | | | 5 | | | | | $ | 2,748 | | | | | | 6 | | | | | $ | 3,055 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Interest income that would have been recognized had the loans performed in accordance with their original terms
|
| | | $ | 185 | | | | | $ | 198 | | |
|
Less: Interest income included in the results of operations
|
| | | | 125 | | | | | | 133 | | |
|
Total foregone interest
|
| | | $ | 60 | | | | | $ | 65 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Land
|
| | | $ | 3,872 | | | | | $ | 3,872 | | |
|
Buildings and improvements
|
| | | | 16,782 | | | | | | 16,698 | | |
|
Leasehold improvements
|
| | | | 1,737 | | | | | | 1,653 | | |
|
Furnishings and equipment
|
| | | | 7,179 | | | | | | 6,767 | | |
| | | | | | 29,570 | | | | | | 28,990 | | |
|
Accumulated depreciation and amortization
|
| | | | (10,895) | | | | | | (10,366) | | |
| | | | | $ | 18,675 | | | | | $ | 18,624 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Loans receivable
|
| | | $ | 4,420 | | | | | $ | 4,363 | | |
|
Securities
|
| | | | 16 | | | | | | 22 | | |
| | | | | | 4,436 | | | | | | 4,385 | | |
|
Allowance for uncollected interest
|
| | | | (598) | | | | | | (430) | | |
| | | | | $ | 3,838 | | | | | $ | 3,955 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Goodwill
|
| | | $ | 1,310 | | | | | $ | 1,310 | | |
|
Accumulative goodwill impairment
|
| | | | (659) | | | | | | (561) | | |
|
Goodwill, net of charge-off
|
| | | | 651 | | | | | | 749 | | |
|
Customer relationships intangible
|
| | | | — | | | | | | — | | |
| | | | | $ | 651 | | | | | $ | 749 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Land
|
| | | $ | 500 | | | | | $ | 500 | | |
|
Buildings and improvements
|
| | | | 1,442 | | | | | | 1,442 | | |
| | | | | | 1,942 | | | | | | 1,942 | | |
|
Accumulated depreciation and amortization
|
| | | | (424) | | | | | | (387) | | |
| | | | | $ | 1,518 | | | | | $ | 1,555 | | |
| | | |
December 31,
|
| |||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| ||||||||||||||||||
| | | |
Amount
|
| |
Weighted Average
Interest Rate |
| |
Amount
|
| |
Weighted Average
Interest Rate |
| ||||||||||||
| | | |
(Dollars in Thousands)
|
| |||||||||||||||||||||
| Demand deposits: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-interest bearing
|
| | | $ | 221,371 | | | | | | 0.00% | | | | | $ | 140,001 | | | | | | 0.00% | | |
|
NOW and money market
|
| | | | 100,945 | | | | | | 0.50% | | | | | | 116,613 | | | | | | 1.21% | | |
|
Total
|
| | | | 322,316 | | | | | | 0.16% | | | | | | 256,614 | | | | | | 0.55% | | |
|
Savings accounts
|
| | | | 101,693 | | | | | | 0.33% | | | | | | 98,283 | | | | | | 0.98% | | |
| Certificates of deposit maturing in: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One year or less
|
| | | | 211,834 | | | | | | 1.38% | | | | | | 348,363 | | | | | | 2.63% | | |
|
After one to two years
|
| | | | 71,381 | | | | | | 1.39% | | | | | | 43,454 | | | | | | 2.59% | | |
|
After two to three years
|
| | | | 8,962 | | | | | | 1.95% | | | | | | 18,741 | | | | | | 2.51% | | |
|
After three to four years
|
| | | | 10,516 | | | | | | 2.43% | | | | | | 4,992 | | | | | | 2.91% | | |
|
After four years
|
| | | | 45,004 | | | | | | 0.81% | | | | | | 8,711 | | | | | | 2.87% | | |
|
Total
|
| | | | 347,697 | | | | | | 1.35% | | | | | | 424,261 | | | | | | 2.63% | | |
| | | | | $ | 771,706 | | | | | | 0.72% | | | | | $ | 779,158 | | | | | | 1.73% | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Demand deposits
|
| | | $ | 734 | | | | | $ | 1,637 | | |
|
Savings accounts
|
| | | | 626 | | | | | | 832 | | |
|
Certificates of deposit
|
| | | | 7,894 | | | | | | 11,822 | | |
| | | | | $ | 9,254 | | | | | $ | 14,291 | | |
| | | |
December 31,
|
| |||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| ||||||||||||||||||
| | | |
Amount
|
| |
Weighted Average
Interest Rate |
| |
Amount
|
| |
Weighted Average
Interest Rate |
| ||||||||||||
| | | |
(Dollars in Thousands)
|
| |||||||||||||||||||||
| Advances maturing in: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
After two to three years
|
| | | $ | 14,000 | | | | | | 2.81% | | | | | $ | 7,000 | | | | | | 2.79% | | |
|
After three to four years
|
| | | | 7,000 | | | | | | 2.86% | | | | | | 7,000 | | | | | | 2.83% | | |
|
After four to five years
|
| | | | — | | | | | | —% | | | | | | 7,000 | | | | | | 2.86% | | |
|
After five years (due 2030)
|
| | | | 7,000 | | | | | | 1.61% | | | | | | — | | | | | | —% | | |
| | | | | $ | 28,000 | | | | | | 2.52% | | | | | $ | 21,000 | | | | | | 2.83% | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Current tax expense
|
| | | $ | 3,315 | | | | | $ | 4,233 | | |
|
Deferred tax expense
|
| | | | (33) | | | | | | (256) | | |
| | | | | $ | 3,282 | | | | | $ | 3,977 | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(Dollars In Thousands)
|
| |||||||||
|
Federal income tax at statutory rates
|
| | | $ | 3,278 | | | | | $ | 3,555 | | |
|
State and city tax, net of federal income tax effect
|
| | | | 183 | | | | | | 515 | | |
|
Non-taxable income on bank owned life insurance
|
| | | | (128) | | | | | | (119) | | |
|
Other
|
| | | | (51) | | | | | | 26 | | |
| | | | | $ | 3,282 | | | | | $ | 3,977 | | |
|
Effective Income Tax Rate
|
| | | | 21.0% | | | | | | 23.5% | | |
| | | |
December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Allowance for loan losses
|
| | | $ | 1,207 | | | | | $ | 1,322 | | |
|
State net operating loss carryforwards
|
| | | | 89 | | | | | | 425 | | |
|
Reserve for uncollected interest
|
| | | | 141 | | | | | | 122 | | |
|
Depreciation
|
| | | | — | | | | | | 86 | | |
|
Benefit plans
|
| | | | 1,449 | | | | | | 1,623 | | |
|
Accumulated other comprehensive loss – DRP
|
| | | | 56 | | | | | | 34 | | |
|
Unrealized loss on available-for-sale securities
|
| | | | — | | | | | | — | | |
|
Total Deferred Tax Assets
|
| | | | 2,942 | | | | | | 3,612 | | |
| Deferred tax liability: | | | | | | | | | | | | | |
|
Depreciation
|
| | | | 297 | | | | | | — | | |
|
Goodwill
|
| | | | 112 | | | | | | 138 | | |
|
Other
|
| | | | 240 | | | | | | 183 | | |
|
Total Deferred Tax Liabilities
|
| | | | 649 | | | | | | 321 | | |
|
Valuation Allowance – State Deferred Tax Assets
|
| | |
|
—
|
| | | |
|
(1,053)
|
| |
|
Net Deferred Tax Assets Included in Other Assets
|
| | | $ | 2,293 | | | | | $ | 2,238 | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Other
|
| | | $ | 2,047 | | | | | $ | 1,768 | | |
|
Service contracts
|
| | | | 807 | | | | | | 874 | | |
|
Consulting expense
|
| | | | 763 | | | | | | 975 | | |
|
Telephone
|
| | | | 551 | | | | | | 531 | | |
|
Directors compensation
|
| | | | 520 | | | | | | 529 | | |
|
Audit and accounting
|
| | | | 361 | | | | | | 432 | | |
|
Insurance
|
| | | | 329 | | | | | | 317 | | |
|
Director, officer, and employee expense
|
| | | | 286 | | | | | | 404 | | |
|
Legal fees
|
| | | | 283 | | | | | | 316 | | |
|
Office supplies and stationary
|
| | | | 128 | | | | | | 133 | | |
|
Recruiting expense
|
| | | | 5 | | | | | | 160 | | |
| | | | | $ | 6,080 | | | | | $ | 6,439 | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(Dollars In Thousands)
|
| |||||||||
|
Projected benefit obligation – beginning
|
| | | $ | 1,851 | | | | | $ | 1,789 | | |
|
Service cost
|
| | | | 125 | | | | | | 99 | | |
|
Interest cost
|
| | | | 39 | | | | | | 69 | | |
|
Actuarial (gain) loss
|
| | | | 135 | | | | | | (2) | | |
|
Prior service cost
|
| | | | — | | | | | | — | | |
|
Benefits Paid
|
| | | | (104) | | | | | | (104) | | |
|
Projected benefit obligation – ending
|
| | | $ | 2,046 | | | | | $ | 1,851 | | |
|
Funded status – accrued liability included in accounts payable and accrued expenses
|
| | | $ | 2,046 | | | | | $ | 1,789 | | |
|
Accumulated benefit obligation
|
| | | $ | 1,900 | | | | | $ | 1,776 | | |
|
Discount rate
|
| | | | 2.02% | | | | | | 3.99% | | |
|
Rate of increase in future compensation levels
|
| | | | 2.00% | | | | | | 2.00% | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(Dollars In Thousands)
|
| |||||||||
| Net periodic pension expense: | | | | | | | | | | | | | |
|
Service cost
|
| | | $ | 125 | | | | | $ | 99 | | |
|
Interest cost
|
| | | | 39 | | | | | | 69 | | |
|
Actuarial loss recognized
|
| | | | 14 | | | | | | 16 | | |
|
Prior service cost recognized
|
| | | | 15 | | | | | | 21 | | |
|
Total net periodic pension expense included in other non-interest expenses
|
| | | $ | 193 | | | | | $ | 205 | | |
|
Discount rate
|
| | | | 2.02% | | | | | | 3.99% | | |
|
Rate of increase in future compensation levels
|
| | | | 2.00% | | | | | | 2.00% | | |
| |
2021
|
| | | $ | 104 | | |
| |
2022
|
| | | | 104 | | |
| |
2023
|
| | | | 104 | | |
| |
2024
|
| | | | 205 | | |
| |
2025
|
| | | | 190 | | |
| |
2026 to 2030
|
| | | | 1,015 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
Allocated shares
|
| | | | 362,894 | | | | | | 336,973 | | |
|
Shares committed to be released
|
| | | | 25,921 | | | | | | 25,921 | | |
|
Unearned shares
|
| | | | 129,605 | | | | | | 155,526 | | |
|
Total ESOP Shares
|
| | | | 518,420 | | | | | | 518,420 | | |
|
Less allocated shares distributed to former or retired employees
|
| | | | (76,509) | | | | | | (76,509) | | |
|
Total ESOP Shares Held by Trustee
|
| | | | 441,911 | | | | | | 441,911 | | |
|
Fair value of unearned shares
|
| | | $ | 1,684,865 | | | | | $ | 1,866,312 | | |
| | | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
| Finance Lease Amounts: | | | | | | | | | | | | | |
|
ROU asset
|
| | | $ | 363 | | | | | $ | 366 | | |
|
Lease liability
|
| | | $ | 460 | | | | | $ | 424 | | |
| Operating Lease Amounts: | | | | | | | | | | | | | |
|
ROU assets
|
| | | $ | 3,094 | | | | | $ | 1,150 | | |
|
Lease liabilities
|
| | | $ | 3,115 | | | | | $ | 1,156 | | |
| Finance Lease Cost | | | | | | | | | | | | | |
|
Amortization of ROU asset
|
| | | $ | 4 | | | | | $ | 4 | | |
|
Interest on lease liability
|
| | | $ | 36 | | | | | $ | 35 | | |
|
Operating Lease Costs
|
| | | $ | 487 | | | | | $ | 326 | | |
| Cash paid for amounts included in the measurement of lease liabilities | | | | | | | | | | | | | |
|
Finance lease
|
| | | $ | (36) | | | | | $ | (35) | | |
|
Operating leases
|
| | | $ | 472 | | | | | $ | 300 | | |
| Weighted-average remaining lease term | | | | | | | | | | | | | |
|
Finance lease
|
| |
96 years
|
| |
97 years
|
| ||||||
|
Operating leases
|
| | | | 7.61 | | | |
3.06 years
|
| |||
| Weighted-average discount rate | | | | | | | | | | | | | |
|
Finance lease
|
| | | | 9.50% | | | | | | 9.50% | | |
|
Operating leases
|
| | | | 1.34% | | | | | | 2.35% | | |
| | | |
Operating
Leases |
| |
Finance
Lease |
| ||||||
|
2021
|
| | | $ | 545 | | | | | $ | 30 | | |
|
2022
|
| | | | 549 | | | | | | 30 | | |
|
2023
|
| | | | 423 | | | | | | 30 | | |
|
2024
|
| | | | 333 | | | | | | 30 | | |
|
2025
|
| | | | 302 | | | | | | 30 | | |
|
Thereafter
|
| | | | 1,110 | | | | | | 4,167 | | |
|
Total lease payments
|
| | | $ | 3,262 | | | | | $ | 4,317 | | |
|
Interest
|
| | | | (147) | | | | | | (3,857) | | |
|
Lease liability
|
| | | $ | 3,115 | | | | | $ | 460 | | |
| | | |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Carried
at Fair Value on a Recurring Basis |
| ||||||||||||||||||||||||||||||||||||
|
Description
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Marketable equity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mutual funds
|
| | | $ | 10,332 | | | | | $ | 10,044 | | | | | $ | — | | | | | $ | — | | | | |
$
|
—
|
| | | |
$
|
—
|
| | | | $ | 10,332 | | | | | $ | 10,044 | | |
| Mortgage-backed securities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FHLMC
|
| | | | — | | | | | | — | | | | | | 2 | | | | | | 4 | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 4 | | |
|
FNMA
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | |
|
Total assets
|
| | | $ | 10,332 | | | | | $ | 10,044 | | | | | $ | 2 | | | | | $ | 5 | | | | | $ | — | | | | | $ | — | | | | | $ | 10,334 | | | | | $ | 10,049 | | |
| | | |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Carried
at Fair Value on a Non-Recurring Basis |
| ||||||||||||||||||||||||||||||||||||
|
Description
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Impaired loans
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 150 | | | | | $ | 699 | | | | | $ | 150 | | | | | $ | 699 | | |
|
Real estate owned
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,996 | | | | | | 2,164 | | | | | | 1,996 | | | | | | 2,164 | | |
|
Total assets
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 2,146 | | | | | $ | 2,863 | | | | | $ | 2,146 | | | | | $ | 2,863 | | |
| | | |
At December 31, 2020
|
| |||||||||||||||||||||
| | | |
Fair
Value |
| |
Valuation
Technique |
| |
Unobservable
Input |
| |
Range
|
| |
Weighted
Average |
| |||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Impaired loans
|
| | | $ | 150 | | | |
Income approach
|
| |
Capitalization rate
|
| | | | 7.50% | | | | | | 7.50% | | |
|
Real estate owned
|
| | | | 1,996 | | | |
Income approach
|
| |
Capitalization rate
|
| | | | 8.40% | | | | | | 8.40% | | |
| | | |
At December 31, 2019
|
| |||||||||||||||||||||
| | | |
Fair
Value |
| |
Valuation
Technique |
| |
Unobservable
Input |
| |
Range
|
| |
Weighted
Average |
| |||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Impaired loans
|
| | | $ | 699 | | | |
Income approach
|
| |
Capitalization rate
|
| | | | 7.25% | | | | | | 7.25% | | |
|
Real estate owned
|
| | | | 2,164 | | | |
Income approach
|
| |
Capitalization rate
|
| | | | 8.40% | | | | | | 8.40% | | |
| | | | | | | | | | | | | | | |
Fair Value at
December 31, 2020 |
| |||||||||||||||
|
(In thousands)
|
| |
Carrying
Amount |
| |
Fair Value
|
| |
Quoted
Prices in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |||||||||||||||
| Financial Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 69,191 | | | | | $ | 69,191 | | | | | $ | 69,191 | | | | | $ | — | | | | | $ | — | | |
|
Certificates of deposit
|
| | | | 100 | | | | | | 100 | | | | | | — | | | | | | 100 | | | | | | — | | |
|
Marketable equity securities
|
| | | | 10,332 | | | | | | 10,332 | | | | | | 10,332 | | | | | | — | | | | | | — | | |
|
Securities available for sale
|
| | | | 2 | | | | | | 2 | | | | | | — | | | | | | 2 | | | | | | — | | |
|
Securities held to maturity
|
| | | | 7,382 | | | | | | 7,519 | | | | | | — | | | | | | 7,519 | | | | | | — | | |
|
Loans receivable
|
| | | | 819,733 | | | | | | 823,996 | | | | | | — | | | | | | — | | | | | | 823,996 | | |
|
Investments in restricted stock
|
| | | | 1,595 | | | | | | 1,595 | | | | | | — | | | | | | 1,595 | | | | | | — | | |
|
Accrued interest receivable
|
| | | | 3,838 | | | | | | 3,838 | | | | | | — | | | | | | 3,838 | | | | | | — | | |
| Financial Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits
|
| | | | 771,706 | | | | | | 776,413 | | | | | | — | | | | | | 776,413 | | | | | | — | | |
|
FHLB of New York advances
|
| | | | 28,000 | | | | | | 29,292 | | | | | | — | | | | | | 29,292 | | | | | | — | | |
|
Accrued interest payable
|
| | | | 8 | | | | | | 8 | | | | | | — | | | | | | 8 | | | | | | — | | |
| | | | | | | | | | | | | | | |
Fair Value at
December 31, 2019 |
| |||||||||||||||
|
(In thousands)
|
| |
Carrying
Amount |
| |
Fair Value
|
| |
Quoted
Prices in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |||||||||||||||
| Financial Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 127,675 | | | | | $ | 127,675 | | | | | $ | 127,675 | | | | | $ | — | | | | | $ | — | | |
|
Certificates of deposit
|
| | | | 100 | | | | | | 100 | | | | | | — | | | | | | 100 | | | | | | — | | |
|
Marketable equity securities
|
| | | | 10,044 | | | | | | 10,044 | | | | | | 10,044 | | | | | | — | | | | | | — | | |
|
Securities available for sale
|
| | | | 5 | | | | | | 17 | | | | | | — | | | | | | 17 | | | | | | — | | |
|
Securities held to maturity
|
| | | | 9,149 | | | | | | 9,215 | | | | | | — | | | | | | 9,215 | | | | | | — | | |
|
Loans receivable
|
| | | | 747,882 | | | | | | 753,267 | | | | | | — | | | | | | — | | | | | | 753,267 | | |
|
Investments in restricted stock
|
| | | | 1,348 | | | | | | 1,348 | | | | | | — | | | | | | 1,348 | | | | | | — | | |
|
Accrued interest receivable
|
| | | | 3,955 | | | | | | 3,955 | | | | | | — | | | | | | 3,955 | | | | | | — | | |
| Financial Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits
|
| | | | 779,158 | | | | | | 773,379 | | | | | | — | | | | | | 773,379 | | | | | | — | | |
|
FHLB of New York advances
|
| | | | 21,000 | | | | | | 21,662 | | | | | | — | | | | | | 21,662 | | | | | | — | | |
|
Accrued interest payable
|
| | | | 1 | | | | | | 1 | | | | | | — | | | | | | 1 | | | | | | — | | |
| | | |
December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
| Non-interest income: | | | | | | | | | | | | | |
|
Deposit-related fees and charges
|
| | | $ | 77 | | | | | $ | 100 | | |
|
Loan-related fees and charges(1)
|
| | | | 539 | | | | | | 935 | | |
|
Electronic banking fees and charges
|
| | | | 429 | | | | | | 291 | | |
|
(Loss) Gain on disposition of equipment(1)
|
| | | | (61) | | | | | | 37 | | |
|
Income from bank owned life insurance(1)
|
| | | | 609 | | | | | | 567 | | |
|
Investment advisory fees
|
| | | | 425 | | | | | | 466 | | |
|
Unrealized gain on equity securities(1)
|
| | | | 288 | | | | | | 291 | | |
| Miscellaneous(1) | | | | | 207 | | | | | | 132 | | |
|
Total non-interest income
|
| | | $ | 2,513 | | | | | $ | 2,819 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousand)
|
| |||||||||
| Assets | | | | | | | | | | | | | |
|
Cash and due from banks
|
| | | $ | 5,844 | | | | | $ | 5,899 | | |
|
Investment in subsidiary
|
| | | | 142,179 | | | | | | 129,870 | | |
|
Loans receivable, net of allowance for loan losses of $29 and $18, respectively(1)
|
| | | | 3,917 | | | | | | 4,358 | | |
|
ESOP loan receivable
|
| | | | 2,051 | | | | | | 2,372 | | |
|
Total Assets
|
| | | $ | 153,991 | | | | | $ | 142,499 | | |
| Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 166 | | | | | $ | 386 | | |
|
Total Liabilities
|
| | | | 166 | | | | | | 386 | | |
|
Total Stockholders’ Equity
|
| | | | 153,825 | | | | | | 142,113 | | |
|
Total Liabilities and Stockholders’ Equity
|
| | | $ | 153,991 | | | | | $ | 142,499 | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousand)
|
| |||||||||
|
Interest income – loans
|
| | | $ | 268 | | | | | $ | 322 | | |
|
Interest income – ESOP loan
|
| | | | 196 | | | | | | 220 | | |
|
Interest income – interest-earning deposits
|
| | | | 14 | | | | | | 91 | | |
|
Provision for loan losses
|
| | | | (11) | | | | | | 12 | | |
|
Operating expenses
|
| | | | (208) | | | | | | (151) | | |
|
Income before Income Tax Expense and Equity in Undistributed Earnings of Subsidiary
|
| | | | 259 | | | | | | 494 | | |
|
Income tax expense
|
| | | | 65 | | | | | | 120 | | |
|
Income before Equity in Undistributed Earnings of Subsidiary
|
| | | | 194 | | | | | | 374 | | |
|
Equity in undistributed earnings of subsidiary
|
| | | | 12,135 | | | | | | 12,579 | | |
|
Net Income
|
| | | $ | 12,329 | | | | | $ | 12,953 | | |
|
Comprehensive Income
|
| | | $ | 12,245 | | | | | $ | 12,984 | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousand)
|
| |||||||||
| Cash Flows from Operating Activities | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 12,329 | | | | | $ | 12,953 | | |
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
|
Equity in undistributed earnings of subsidiary
|
| | | | (12,135) | | | | | | (12,579) | | |
|
Provision for loan losses
|
| | | | 11 | | | | | | (12) | | |
|
(Increase) decrease in other liabilities
|
| | | | (3) | | | | | | 210 | | |
|
Net Cash (Used in) Provided by Operating Activities
|
| | | | 202 | | | | | | 572 | | |
| Cash Flows from Investing Activities | | | | | | | | | | | | | |
|
Repayment of ESOP loan
|
| | | | 321 | | | | | | 297 | | |
|
Net repayment of loans
|
| | | | 430 | | | | | | 715 | | |
|
Net Cash Used in Investing Activities
|
| | | | 751 | | | | | | 1,012 | | |
| Cash Flows from Financing Activities | | | | | | | | | | | | | |
|
Cash dividends paid
|
| | | | (1,008) | | | | | | (788) | | |
|
Net Cash Used in Financing Activities
|
| | | | (1,008) | | | | | | (788) | | |
|
Net Decrease in Cash and Cash Equivalents
|
| | | | (55) | | | | | | 796 | | |
|
Cash and Cash Equivalents – Beginning
|
| | |
|
5,899
|
| | | |
|
5,103
|
| |
|
Cash and Cash Equivalents – Ending
|
| | | $ | 5,844 | | | | | $ | 5,899 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 5 | | | |
| | | | | 17 | | | |
| | | | | 30 | | | |
| | | | | 32 | | | |
| | | | | 34 | | | |
| | | | | 39 | | | |
| | | | | 41 | | | |
| | | | | 57 | | | |
| | | | | 58 | | | |
| | | | | 60 | | | |
| | | | | 60 | | | |
| | | | | 62 | | | |
| | | | | 64 | | | |
| | | | | 65 | | | |
| | | | | 66 | | | |
| | | | | 68 | | | |
| | | | | 69 | | | |
| | | | | 73 | | | |
| | | | | 83 | | | |
| | | | | 109 | | | |
| | | | | 121 | | | |
| | | | | 123 | | | |
| | | | | 125 | | | |
| | | | | 136 | | | |
| | | | | 138 | | | |
| | | | | 145 | | | |
| | | | | 148 | | | |
| | | | | 149 | | | |
| | | | | 149 | | | |
| | | | | 149 | | | |
| | | | | 149 | | | |
| | | | | 149 | | | |
| | | | | 150 | | | |
| | | | | 150 | | | |
| | | | | 150 | | | |
| | | | | 152 | | | |
| | | |
Shares to be
Sold in the Offering |
| |
Shares to be Exchanged for
Existing Shares of NorthEast Community Bancorp |
| |
Total Shares
of Common Stock to be Outstanding |
| |
Exchange
Ratio |
| |
Equivalent
per Share Value(1) |
| |
Shares to be
Received for 100 Existing Shares(2) |
| ||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||||||||||||||
|
Minimum
|
| | | | 8,712,500 | | | | | | 59.6% | | | | | | 5,872,932 | | | | | | 40.4% | | | | | | 14,585,432 | | | | | | 1.1935 | | | | | $ | 11.93 | | | | | | 119 | | |
|
Midpoint
|
| | | | 10,250,000 | | | | | | 59.6 | | | | | | 6,909,332 | | | | | | 40.4 | | | | | | 17,159,332 | | | | | | 1.4041 | | | | | | 14.04 | | | | | | 140 | | |
|
Maximum
|
| | | | 11,787,500 | | | | | | 59.6 | | | | | | 7,945,731 | | | | | | 40.4 | | | | | | 19,733,231 | | | | | | 1.6147 | | | | | | 16.15 | | | | | | 161 | | |
| | | |
NorthEast
Community Bancorp Historical |
| |
Pro Forma
|
| |
Exchange Ratio
|
| |
Per Equivalent
NorthEast Community Bancorp, Inc. Share |
| ||||||||||||
| Book value per share at December 31, 2020: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sale of 8,712,500 shares
|
| | | $ | 12.61 | | | | | $ | 15.67 | | | | | | 1.1935x | | | | | $ | 18.70 | | |
|
Sale of 10,250,000 shares
|
| | | | 12.61 | | | | | | 14.10 | | | | | | 1.4041 | | | | | | 19.80 | | |
|
Sale of 11,787,500 shares
|
| | | | 12.61 | | | | | | 12.94 | | | | | | 1.6147 | | | | | | 20.89 | | |
|
Earnings per share for the year ended December 31,
2020: |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Sale of 8,712,500 shares
|
| | | $ | 1.03 | | | | | $ | 0.80 | | | | | | 1.1935x | | | | | $ | 0.95 | | |
|
Sale of 10,250,000 shares
|
| | | | 1.03 | | | | | | 0.66 | | | | | | 1.4041 | | | | | | 0.93 | | |
|
Sale of 11,787,500 shares
|
| | | | 1.03 | | | | | | 0.57 | | | | | | 1.6147 | | | | | | 0.92 | | |
| | | |
NorthEast
Community Bancorp Historical |
| |
Pro Forma
|
| |
Exchange Ratio
|
| |
Per Equivalent
NorthEast Community Bancorp, Inc. Share |
| ||||||||||||
| Price per share(1): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Sale of 8,712,500 shares
|
| | | $ | 12.50 | | | | | $ | 10.00 | | | | | | 1.1935x | | | | | $ | 11.94 | | |
|
Sale of 10,250,000 shares
|
| | | | 12.50 | | | | | | 10.00 | | | | | | 1.4041 | | | | | | 14.04 | | |
|
Sale of 11,787,500 shares
|
| | | | 12.50 | | | | | | 10.00 | | | | | | 1.6147 | | | | | | 16.15 | | |
|
Company Name and Ticker Symbol
|
| |
Exchange
|
| |
Headquarters
|
| |
Total Assets
|
| ||||||
| | | | | | | | | | | | |
(in millions)
|
| |||
|
Elmira Savings Bank (ESBK)
|
| | | | Nasdaq | | | | Elmira, New York | | | | $ | 674 | | |
|
ESSA Bancorp, Inc. (ESSA)
|
| | | | Nasdaq | | | | Stroudsburg, Pennsylvania | | | | | 1,894 | | |
|
HMN Financial, Inc. (HMNF)
|
| | | | Nasdaq | | | | Rochester, Minnesota | | | | | 898 | | |
|
HV Bancorp, Inc. (HVBC)
|
| | | | Nasdaq | | | | Doylestown, Pennsylvania | | | | | 508 | | |
|
IF Bancorp, Inc. (IROQ)
|
| | | | Nasdaq | | | | Watseka, Illinois | | | | | 726 | | |
|
PCSB Financial Corporation (PCSB)
|
| | | | Nasdaq | | | |
Yorktown Heights, New York
|
| | | | 1,791 | | |
|
Provident Bancorp, Inc. (PVBC)
|
| | | | Nasdaq | | | | Amesbury, Massachusetts | | | | | 1,498 | | |
|
Prudential Bancorp, Inc. (PBIP)
|
| | | | Nasdaq | | | | Philadelphia, Pennsylvania | | | | | 1,223 | | |
|
Randolph Bancorp, Inc. (RNDB)
|
| | | | Nasdaq | | | | Stoughton, Massachusetts | | | | | 723 | | |
|
Severn Bancorp, Inc. (SVBI)
|
| | | | Nasdaq | | | | Annapolis, Maryland | | | | | 939 | | |
| | | |
Price to
Core Earnings Multiple(1) |
| |
Price to
Book Value Ratio |
| |
Price to
Tangible Book Value Ratio |
| |||||||||
| NorthEast Community Bancorp (pro forma): | | | | | | | | | | | | | | | | | | | |
|
Minimum
|
| | | | 13.35x | | | | | | 63.82% | | | | | | 63.98% | | |
|
Midpoint
|
| | | | 16.03 | | | | | | 70.92 | | | | | | 71.12 | | |
|
Maximum
|
| | | | 18.81 | | | | | | 77.28 | | | | | | 77.46 | | |
| Peer group companies as of February 5, 2021: | | | | | | | | | | | | | | | | | | | |
|
Average
|
| | | | 13.13x | | | | | | 90.10% | | | | | | 93.40% | | |
|
Median
|
| | | | 10.71 | | | | | | 89.45 | | | | | | 92.99 | | |
| | | |
8,712,500
Shares at $10.00 per Share |
| |
11,787,500
Shares at $10.00 per Share |
| ||||||
| | | |
(In thousands)
|
| |||||||||
|
Offering proceeds
|
| | | $ | 87,125 | | | | | $ | 117,875 | | |
|
Less: offering expenses
|
| | | | 2,296 | | | | | | 2,579 | | |
|
Net offering proceeds
|
| | | $ | 84,829 | | | | | $ | 115,296 | | |
| Less: | | | | | | | | | | | | | |
|
Proceeds contributed to NorthEast Community Bank
|
| | | $ | 42,415 | | | | | $ | 57,648 | | |
|
Proceeds used for loan to employee stock ownership plan
|
| | | | 6,970 | | | | | | 9,430 | | |
|
Proceeds remaining for NorthEast Community Bancorp, Inc.
|
| | | $ | 35,444 | | | | | $ | 48,218 | | |
|
Number of Shares to be
Granted or Purchased |
| ||||||||||||||||||||||||
| | | |
At the
Maximum of Offering Range |
| |
As a Percentage of
Common Stock to be Issued in the Offering(3) |
| |
Dilution Resulting
from the Issuance of Shares for Stock Benefit Plans |
| |
Total Estimated
Value at Maximum of Offering Range |
| ||||||||||||
|
Employee stock ownership plan(1)
|
| | | | 943,000 | | | | | | 8.00% | | | | | | —% | | | | | $ | 9,430 | | |
|
Restricted stock(1)
|
| | | | 471,500 | | | | | | 4.00 | | | | | | 2.33 | | | | | | 4,715 | | |
|
Stock options(2)
|
| | | | 1,178,750 | | | | | | 10.00 | | | | | | 5.64 | | | | | | 3,737 | | |
|
Total
|
| | | | 2,593,250 | | | | | | 22.00% | | | | | | 7.72% | | | | | $ | 17,882 | | |
| | | |
Eligible
Participants |
| |
Number of
Shares at Maximum of Offering Range |
| |
Estimated
Value of Shares |
| |
Percentage of Shares
Outstanding after the Conversion and Offering |
| |||||||||
| | | |
Employees
|
| | | | | | | | | | | | | | | | | | |
| Employee Stock Ownership Plan: | | | | | | | | | | | | | | | | | | | | | | |
|
Shares purchased in 2006 offering(1)
|
| | | | | | | 837,093(2) | | | | | $ | 8,371 | | | | | | 4.24% | | |
|
Shares to be purchased in this offering
|
| | | | | | | 943,000 | | | | | | 9,430 | | | | | | 4.78 | | |
|
Total
|
| | | | | | | 1,780,093 | | | | | $ | 17,801 | | | | | | 9.02% | | |
| | | |
At and For the Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
| | | |
(Dollars in thousands, except per share data)
|
| |||||||||||||||||||||||||||
| Financial Condition Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 968,221 | | | | | $ | 955,171 | | | | | $ | 870,325 | | | | | $ | 814,821 | | | | | $ | 734,504 | | |
|
Total cash and cash equivalents
|
| | | | 69,191 | | | | | | 127,675 | | | | | | 51,352 | | | | | | 43,601 | | | | | | 43,173 | | |
|
Investment securities available-for-sale
|
| | | | 2 | | | | | | 5 | | | | | | 17 | | | | | | 22 | | | | | | 28 | | |
|
Investment securities held-to-maturity
|
| | | | 7,382 | | | | | | 9,149 | | | | | | 6,041 | | | | | | 7,036 | | | | | | 4,055 | | |
|
Equity securities (Mutual Funds)
|
| | | | 10,332 | | | | | | 10,044 | | | | | | 8,753 | | | | | | 6,905 | | | | | | 3,922 | | |
|
Loans receivable, net
|
| | | | 819,733 | | | | | | 747,882 | | | | | | 747,841 | | | | | | 704,124 | | | | | | 626,139 | | |
|
Deposits
|
| | | | 771,706 | | | | | | 779,158 | | | | | | 687,096 | | | | | | 625,211 | | | | | | 545,346 | | |
|
Federal Home Loan Bank advances
|
| | | | 28,000 | | | | | | 21,000 | | | | | | 42,461 | | | | | | 62,869 | | | | | | 70,249 | | |
|
Stockholders’ equity
|
| | | | 153,825 | | | | | | 142,113 | | | | | | 129,618 | | | | | | 116,897 | | | | | | 109,452 | | |
| Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest and dividend income
|
| | | $ | 48,977 | | | | | $ | 53,816 | | | | | $ | 46,703 | | | | | $ | 36,475 | | | | | $ | 28,582 | | |
|
Interest expense
|
| | | | 9,977 | | | | | | 15,034 | | | | | | 9,478 | | | | | | 6,525 | | | | | | 5,380 | | |
|
Net interest income
|
| | | | 39,000 | | | | | | 38,782 | | | | | | 37,225 | | | | | | 29,950 | | | | | | 23,202 | | |
|
Provision for loan losses
|
| | | | 814 | | | | | | 727 | | | | | | 1,114 | | | | | | 51 | | | | | | 146 | | |
|
Net interest income after provision
|
| | | | 38,186 | | | | | | 38,055 | | | | | | 36,111 | | | | | | 29,899 | | | | | | 23,056 | | |
|
Non-interest income
|
| | | | 2,513 | | | | | | 2,819 | | | | | | 2,368 | | | | | | 2,215 | | | | | | 2,126 | | |
|
Non-interest expense
|
| | | | 25,088 | | | | | | 23,944 | | | | | | 21,667 | | | | | | 17,587 | | | | | | 17,037 | | |
|
Income before income taxes
|
| | | | 15,611 | | | | | | 16,930 | | | | | | 16,812 | | | | | | 14,527 | | | | | | 8,145 | | |
|
Income tax expense
|
| | | | 3,282 | | | | | | 3,977 | | | | | | 3,785 | | | | | | 6,477 | | | | | | 3,118 | | |
|
Net income
|
| | | $ | 12,329 | | | | | $ | 12,953 | | | | | $ | 13,027 | | | | | $ | 8,050 | | | | | $ | 5,027 | | |
|
Average common shares outstanding – basic
|
| | | | 12,053 | | | | | | 12,026 | | | | | | 12,000 | | | | | | 11,983 | | | | | | 11,974 | | |
|
Average common shares outstanding – diluted
|
| | | | 12,053 | | | | | | 12,026 | | | | | | 12,000 | | | | | | 11,983 | | | | | | 11,974 | | |
|
Net income earnings per share – basic
|
| | | $ | 1.02 | | | | | $ | 1.08 | | | | | $ | 1.09 | | | | | $ | 0.67 | | | | | $ | 0.42 | | |
|
Net income earnings per share – diluted
|
| | | $ | 1.02 | | | | | $ | 1.08 | | | | | $ | 1.09 | | | | | $ | 0.67 | | | | | $ | 0.42 | | |
|
Dividends per share
|
| | | $ | 0.12 | | | | | $ | 0.12 | | | | | $ | 0.12 | | | | | $ | 0.12 | | | | | $ | 0.12 | | |
| | | |
At or for the Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
| Performance Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on average assets
|
| | | | 1.31% | | | | | | 1.35% | | | | | | 1.54% | | | | | | 1.06% | | | | | | 0.76% | | |
|
Return on average equity
|
| | | | 8.31 | | | | | | 9.48 | | | | | | 10.55 | | | | | | 7.09 | | | | | | 4.68 | | |
|
Interest rate spread(1)
|
| | | | 3.94 | | | | | | 3.82 | | | | | | 4.36 | | | | | | 3.99 | | | | | | 3.55 | | |
|
Net interest margin(2)
|
| | | | 4.45 | | | | | | 4.34 | | | | | | 4.72 | | | | | | 4.28 | | | | | | 3.79 | | |
|
Non-interest expense to average assets
|
| | | | 2.67 | | | | | | 2.50 | | | | | | 2.56 | | | | | | 2.33 | | | | | | 2.56 | | |
|
Efficiency ratio(3)
|
| | | | 60.43 | | | | | | 57.56 | | | | | | 54.72 | | | | | | 54.68 | | | | | | 67.27 | | |
|
Average interest-earning assets/average interest- bearing
liabilities |
| | | | 144.75 | | | | | | 130.99 | | | | | | 130.52 | | | | | | 131.09 | | | | | | 127.27 | | |
|
Average equity to average assets
|
| | | | 15.80 | | | | | | 14.25 | | | | | | 14.58 | | | | | | 15.02 | | | | | | 16.18 | | |
| Capital Ratios(4): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital (to risk-weighted assets)
|
| | | | 13.72% | | | | | | 14.56% | | | | | | 13.44% | | | | | | 13.41% | | | | | | 14.00% | | |
|
Tier 1 capital (to risk-weighted assets)
|
| | | | 13.23 | | | | | | 14.04 | | | | | | 12.96 | | | | | | 12.96 | | | | | | 13.45 | | |
|
Common equity Tier 1 capital (to risk-weighted
assets) |
| | | | 13.23 | | | | | | 14.04 | | | | | | 12.96 | | | | | | 12.96 | | | | | | 13.45 | | |
|
Core (Tier 1) capital (to adjusted total assets)
|
| | | | 14.79 | | | | | | 12.68 | | | | | | 13.27 | | | | | | 13.05 | | | | | | 13.20 | | |
| Asset Quality Ratios: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Allowance for loan losses as a percent of total loans
|
| | | | 0.62% | | | | | | 0.61% | | | | | | 0.56% | | | | | | 0.50% | | | | | | 0.60% | | |
|
Allowance for loan losses as a percent of non-performing loans
|
| | | | 142.44 | | | | | | 116.59 | | | | | | 225.71 | | | | | | 73.84 | | | | | | 70.67 | | |
|
Net charge-offs to average outstanding loans during the
period |
| | | | 0.04 | | | | | | 0.04 | | | | | | 0.06 | | | | | | 0.05 | | | | | | 0.05 | | |
|
Non-performing loans as a percent of total loans(5)
|
| | | | 0.43 | | | | | | 0.53 | | | | | | 0.25 | | | | | | 0.67 | | | | | | 0.85 | | |
|
Non-performing assets as a percent of total assets(5)
|
| | | | 0.58 | | | | | | 0.64 | | | | | | 0.46 | | | | | | 0.89 | | | | | | 1.58 | | |
| Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Number of offices
|
| | | | 13 | | | | | | 13 | | | | | | 12 | | | | | | 11 | | | | | | 12 | | |
| | | |
At
March 31, 2021 |
| |
At
December 31 2020 |
| ||||||
| | | |
(Dollars in thousands, except per share data)
|
| |||||||||
| Financial Condition Data: | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 965,149 | | | | | $ | 968,221 | | |
|
Total cash and cash equivalents
|
| | | | 55,866 | | | | | | 69,191 | | |
|
Investment securities available-for-sale
|
| | | | 2 | | | | | | 2 | | |
|
Investment securities held-to-maturity
|
| | | | 6,939 | | | | | | 7,382 | | |
|
Equity securities (Mutual Funds)
|
| | | | 10,178 | | | | | | 10,332 | | |
|
Loans receivable, net
|
| | | | 830,916 | | | | | | 819,733 | | |
|
Deposits
|
| | | | 765,004 | | | | | | 771,706 | | |
|
Federal Home Loan Bank advances
|
| | | | 28,000 | | | | | | 28,000 | | |
|
Stockholders’ equity
|
| | | | 157,026 | | | | | | 153,825 | | |
| | | |
Three Months Ended
March 31 2021 |
| |
Three Months Ended
March, 31, 2020 |
| ||||||
| | | |
(Dollars in thousands, except per share data)
|
| |||||||||
| Operating Data: | | | | | | | | | | | | | |
|
Interest and dividend income
|
| | | $ | 11,820 | | | | | $ | 12,679 | | |
|
Interest expense
|
| | | | 1,465 | | | | | | 3,228 | | |
|
Net interest income
|
| | | | 10,355 | | | | | | 9,451 | | |
|
Provision for loan losses
|
| | | | 17 | | | | | | 14 | | |
|
Net interest income after provision
|
| | | | 10,338 | | | | | | 9,437 | | |
|
Non-interest income
|
| | | | 443 | | | | | | 882 | | |
|
Non-interest expense
|
| | | | 6,554 | | | | | | 6,068 | | |
|
Income before income taxes
|
| | | | 4,227 | | | | | | 4,251 | | |
|
Income tax expense
|
| | | | 982 | | | | | | 995 | | |
|
Net income
|
| | | $ | 3,245 | | | | | $ | 3,256 | | |
|
Average common shares outstanding – basic
|
| | | | 12,068 | | | | | | 12,042 | | |
|
Average common shares outstanding – diluted
|
| | | | 12,068 | | | | | | 12,042 | | |
|
Net income earnings per share – basic
|
| | | $ | 0.27 | | | | | $ | 0.27 | | |
|
Net income earnings per share – diluted
|
| | | $ | 0.27 | | | | | $ | 0.27 | | |
|
Dividends per share
|
| | | $ | 0.03 | | | | | $ | 0.03 | | |
| | | |
At or for the Three Months
Ended March 31, |
| |||||||||
| | | |
2021
|
| |
2020
|
| ||||||
| Performance Ratios: | | | | | | | | | | | | | |
|
Return on average assets
|
| | | | 1.35% | | | | | | 1.41% | | |
|
Return on average equity
|
| | | | 8.32 | | | | | | 9.03 | | |
|
Interest rate spread(1)
|
| | | | 4.22 | | | | | | 3.89 | | |
|
Net interest margin(2)
|
| | | | 4.59 | | | | | | 4.44 | | |
|
Non-interest expense to average assets
|
| | | | 2.72 | | | | | | 2.64 | | |
|
Efficiency ratio(3)
|
| | | | 60.70 | | | | | | 58.72 | | |
|
Average interest-earning assets/average interest-bearing liabilities
|
| | | | 156.76 | | | | | | 135.81 | | |
|
Average equity to average assets
|
| | | | 16.18 | | | | | | 15.66 | | |
| Capital Ratios(4): | | | | | | | | | | | | | |
|
Total capital (to risk-weighted assets)
|
| | | | 14.03% | | | | | | 14.32% | | |
|
Tier 1 capital (to risk-weighted assets)
|
| | | | 13.55 | | | | | | 13.83 | | |
|
Common equity Tier 1 capital (to risk-weighted assets)
|
| | | | 13.55 | | | | | | 13.83 | | |
|
Core (Tier 1) capital (to adjusted total assets)
|
| | | | 14.95 | | | | | | 14.31 | | |
| Asset Quality Ratios: | | | | | | | | | | | | | |
|
Allowance for loan losses as a percent of total loans
|
| | | | 0.61% | | | | | | 0.59% | | |
|
Allowance for loan losses as a percent of non-performing loans
|
| | | | 142.63 | | | | | | 129.90 | | |
|
Net charge-offs to average outstanding loans during the period
|
| | | | — | | | | | | — | | |
|
Non-performing loans as a percent of total loans(5)
|
| | | | 0.43 | | | | | | 0.45 | | |
|
Non-performing assets as a percent of total assets(5)
|
| | | | 0.58 | | | | | | 0.61 | | |
| Other Data: | | | | | | | | | | | | | |
|
Number of offices
|
| | | | 13 | | | | | | 13 | | |
| | | |
Shares to be Sold in
the Offering |
| |
Shares to be Exchanged
for Existing Shares of NorthEast Community Bancorp |
| |
Total Shares of
Common Stock to be Outstanding |
| |
Exchange
Ratio |
| |
Equivalent per
Share Value(1) |
| |
Shares to be
Received for 100 Existing Shares(2) |
| ||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||
|
Minimum
|
| | | | 8,712,500 | | | | | | 59.6% | | | | | | 5,872,932 | | | | | | 40.4% | | | | | | 14,585,432 | | | | | | 1.1935 | | | | | $ | 11.93 | | | | | | 119 | | |
|
Midpoint
|
| | | | 10,250,000 | | | | | | 59.6 | | | | | | 6,909,332 | | | | | | 40.4 | | | | | | 17,159,332 | | | | | | 1.4041 | | | | | | 14.04 | | | | | | 140 | | |
|
Maximum
|
| | | | 11,787,500 | | | | | | 59.6 | | | | | | 7,945,731 | | | | | | 40.4 | | | | | | 19,733,231 | | | | | | 1.6147 | | | | | | 16.15 | | | | | | 161 | | |
|
Company Name and Ticker Symbol
|
| |
Exchange
|
| |
Headquarters
|
| |
Total Assets
|
| ||||||
| | | | | | | | | | | | |
(in millions)
|
| |||
|
Elmira Savings Bank (ESBK)
|
| | | | Nasdaq | | | | Elmira, New York | | | | $ | 674 | | |
|
ESSA Bancorp, Inc. (ESSA)
|
| | | | Nasdaq | | | | Stroudsburg, Pennsylvania | | | | | 1,894 | | |
|
HMN Financial, Inc. (HMNF)
|
| | | | Nasdaq | | | | Rochester, Minnesota | | | | | 898 | | |
|
HV Bancorp, Inc. (HVBC)
|
| | | | Nasdaq | | | | Doylestown, Pennsylvania | | | | | 508 | | |
|
IF Bancorp, Inc. (IROQ)
|
| | | | Nasdaq | | | | Watseka, Illinois | | | | | 726 | | |
|
PCSB Financial Corporation (PCSB)
|
| | | | Nasdaq | | | |
Yorktown Heights, New York
|
| | | | 1,791 | | |
|
Provident Bancorp, Inc. (PVBC)
|
| | | | Nasdaq | | | | Amesbury, Massachusetts | | | | | 1,498 | | |
|
Prudential Bancorp, Inc. (PBIP)
|
| | | | Nasdaq | | | | Philadelphia, Pennsylvania | | | | | 1,223 | | |
|
Randolph Bancorp, Inc. (RNDB)
|
| | | | Nasdaq | | | | Stoughton, Massachusetts | | | | | 723 | | |
|
Severn Bancorp, Inc. (SVBI)
|
| | | | Nasdaq | | | | Annapolis, Maryland | | | | | 939 | | |
| | | |
Price to Core
Earnings Multiple(1) |
| |
Price to Book
Value Ratio |
| |
Price to Tangible
Book Value Ratio |
| |||||||||
|
NorthEast Community Bancorp (pro forma):
|
| | | | | | | | | | | | | | | | | | |
|
Minimum
|
| | | | 13.35x | | | | | | 63.82% | | | | | | 63.98% | | |
|
Midpoint
|
| | | | 16.03 | | | | | | 70.92 | | | | | | 71.12 | | |
|
Maximum
|
| | | | 18.81 | | | | | | 77.28 | | | | | | 77.46 | | |
| Peer group companies as of February 5, 2021: | | | | | | | | | | | | | | | | | | | |
|
Average
|
| | | | 13.13x | | | | | | 90.10% | | | | | | 93.40% | | |
|
Median
|
| | | | 10.71 | | | | | | 89.45 | | | | | | 92.99 | | |
| | | |
Minimum of
Offering Range |
| |
Midpoint of
Offering Range |
| |
Maximum of
Offering Range |
| |||||||||||||||||||||||||||
| | | |
8,712,500
Shares at $10.00 per Share |
| |
Percent of
Net Proceeds |
| |
10,250,000
Shares at $10.00 per Share |
| |
Percent of
Net Proceeds |
| |
11,787,500
Shares at $10.00 per Share |
| |
Percent of
Net Proceeds |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
|
Offering proceeds
|
| | | $ | 87,125 | | | | | | | | | | | $ | 102,500 | | | | | | | | | | | $ | 117,875 | | | | | | | | |
|
Less: Offering expenses
|
| | | | 2,296 | | | | | | | | | | | | 2,437 | | | | | | | | | | | | 2,579 | | | | | | | | |
|
Net offering proceeds
|
| | | $ | 84,829 | | | | | | 100.0% | | | | | $ | 100,063 | | | | | | 100.0% | | | | | $ | 115,296 | | | | | | 100.0% | | |
| Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Proceeds contributed to NorthEast Community Bank
|
| | | $ | 42,415 | | | | | | 50.0 | | | | | $ | 50,031 | | | | | | 50.0 | | | | | $ | 57,648 | | | | | | 50.0 | | |
|
Proceeds used for loan to
employee stock ownership plan |
| | | | 6,970 | | | | | | 8.2 | | | | | | 8,200 | | | | | | 8.2 | | | | | | 9,430 | | | | | | 8.2 | | |
|
Proceeds remaining for NorthEast Community Bancorp, Inc.
|
| | | $ | 35,444 | | | | | | 41.8% | | | | | $ | 41,832 | | | | | | 41.8% | | | | | $ | 48,218 | | | | | | 41.8% | | |
| | | |
At
December 31, 2020 |
| |
Minimum of
Offering Range 8,712,500 Shares at $10.00 per Share |
| |
Midpoint of
Offering Range 10,250,000 Shares at $10.00 per Share |
| |
Maximum of
Offering Range 11,787,500 Shares at $10.00 per Share |
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
| Deposits(1) | | | | $ | 771,706 | | | | | $ | 771,706 | | | | | $ | 771,706 | | | | | $ | 771,706 | | |
|
Borrowed funds
|
| | | | 28,000 | | | | | | 28,000 | | | | | | 28,000 | | | | | | 28,000 | | |
|
Total deposits and borrowed funds
|
| | | $ | 799,706 | | | | | $ | 799,706 | | | | | $ | 799,706 | | | | | $ | 799,706 | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Preferred Stock: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
25,000,000 shares, $0.01 par value per share authorized; none issued or outstanding
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| Common stock: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
75,000,000 shares, $0.01 par value per share, authorized; specified number of shares assumed to be issued and outstanding(2)
|
| | | | 132 | | | | | | 146 | | | | | | 172 | | | | | | 197 | | |
|
Additional paid-in capital
|
| | | | 56,901 | | | | | | 134,684 | | | | | | 149,892 | | | | | | 165,100 | | |
|
NorthEast Community Bancorp, MHC capital
consolidation |
| | | | — | | | | | | 370 | | | | | | 370 | | | | | | 370 | | |
|
Retained earnings(3)
|
| | | | 105,305 | | | | | | 105,305 | | | | | | 105,305 | | | | | | 105,305 | | |
|
Accumulated other comprehensive income
|
| | | | (185) | | | | | | (185) | | | | | | (185) | | | | | | (185) | | |
| Less: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Treasury stock
|
| | | | (7,032) | | | | | | — | | | | | | — | | | | | | — | | |
|
Common stock to be acquired by employee
stock ownership plan(4) |
| | | | (1,296) | | | | | | (8,266) | | | | | | (9,496) | | | | | | (10,726) | | |
|
Common stock to be acquired by new equity
incentive plan(5) |
| | | | — | | | | | | (3,485) | | | | | | (4,100) | | | | | | (4,715) | | |
|
Total stockholders’ equity
|
| | | $ | 153,825 | | | | | $ | 228,569 | | | | | $ | 241,958 | | | | | $ | 255,346 | | |
|
Total stockholders’ equity as a percentage of total assets
|
| | | | 15.89% | | | | | | 21.92% | | | | | | 22.91% | | | | | | 23.88% | | |
|
Tangible equity as a percentage of tangible
assets |
| | | | 15.83% | | | | | | 21.88% | | | | | | 22.87% | | | | | | 23.83% | | |
| | | | | | | | | | | | | | | |
Pro Forma at December 31, 2020,
Based Upon the Sale in the Offering of |
| |||||||||||||||||||||||||||||||||
| | | |
NorthEast Community
Bank Historical at December 31, 2020 |
| |
8,712,500 Shares
|
| |
10,250,000 Shares
|
| |
11,787,500 Shares
|
| ||||||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent of
Assets |
| |
Amount
|
| |
Percent of
Assets |
| |
Amount
|
| |
Percent of
Assets |
| |
Amount
|
| |
Percent of
Assets |
| ||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Equity
|
| | | $ | 142,180 | | | | | | 14.85% | | | | | $ | 174,140 | | | | | | 17.38% | | | | | $ | 179,911 | | | | | | 17.82% | | | | | $ | 185,683 | | | | | | 18.25% | | |
|
Tier 1 leverage capital(1)(2)
|
| | | $ | 137,962 | | | | | | 14.79% | | | | | $ | 169,922 | | | | | | 17.43% | | | | | $ | 175,693 | | | | | | 17.88% | | | | | $ | 181,465 | | | | | | 18.33% | | |
|
Tier 1 leverage requirement
|
| | | | 46,629 | | | | | | 5.00 | | | | | | 48,750 | | | | | | 5.00 | | | | | | 49,131 | | | | | | 5.00 | | | | | | 49,512 | | | | | | 5.00 | | |
|
Excess
|
| | | $ | 91,333 | | | | | | 9.79% | | | | | $ | 121,172 | | | | | | 12.43% | | | | | $ | 126,562 | | | | | | 12.88% | | | | | $ | 131,953 | | | | | | 13.33% | | |
|
Tier 1 risk-based capital(1)(2)
|
| | | $ | 137,962 | | | | | | 13.23% | | | | | $ | 169,922 | | | | | | 16.17% | | | | | $ | 175,693 | | | | | | 16.69% | | | | | $ | 181,465 | | | | | | 17.22% | | |
|
Tier 1 risk-based requirement
|
| | | | 83,399 | | | | | | 8.00 | | | | | | 84,078 | | | | | | 8.00 | | | | | | 84,200 | | | | | | 8.00 | | | | | | 84,322 | | | | | | 8.00 | | |
|
Excess
|
| | | $ | 54,563 | | | | | | 5.23% | | | | | $ | 85,844 | | | | | | 8.17% | | | | | $ | 91,493 | | | | | | 8.69% | | | | | $ | 97,143 | | | | | | 9.22% | | |
|
Total risk-based capital(1)(2)
|
| | | $ | 143,021 | | | | | | 13.72% | | | | | $ | 174,981 | | | | | | 16.65% | | | | | $ | 180,752 | | | | | | 17.17% | | | | | $ | 186,524 | | | | | | 17.70% | | |
|
Total risk-based requirement
|
| | | | 104,249 | | | | | | 10.00 | | | | | | 105,098 | | | | | | 10.00 | | | | | | 105,250 | | | | | | 10.00 | | | | | | 105,402 | | | | | | 10.00 | | |
|
Excess
|
| | | $ | 38,772 | | | | | | 3.72% | | | | | $ | 69,883 | | | | | | 6.65% | | | | | $ | 75,502 | | | | | | 7.17% | | | | | $ | 81,122 | | | | | | 7.70% | | |
|
Common equity tier 1 risk- based
capital(1)(2) |
| | | $ | 137,962 | | | | | | 13.23% | | | | | $ | 169,922 | | | | | | 16.17% | | | | | $ | 175,693 | | | | | | 16.69% | | | | | $ | 181,465 | | | | | | 17.22% | | |
|
Common equity tier 1 risk-based
requirement |
| | | | 67,762 | | | | | | 6.50 | | | | | | 68,313 | | | | | | 6.50 | | | | | | 68,412 | | | | | | 6.50 | | | | | | 68,511 | | | | | | 6.50 | | |
|
Excess
|
| | | $ | 70,200 | | | | | | 6.73% | | | | | $ | 101,609 | | | | | | 9.67% | | | | | $ | 107,281 | | | | | | 10.19% | | | | | $ | 112,954 | | | | | | 10.72% | | |
|
Reconciliation of capital infused into
NorthEast Community Bank: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net proceeds
|
| | | | | | | | | | | | | | | $ | 42,415 | | | | | | | | | | | $ | 50,031 | | | | | | | | | | | $ | 57,648 | | | | | | | | |
|
Less: Common stock acquired by new equity incentive plan
|
| | | | | | | | | | | | | | | | (3,485) | | | | | | | | | | | | (4,100) | | | | | | | | | | | | (4,715) | | | | | | | | |
|
Less: Common stock acquired by employee stock ownership plan
|
| | | | | | | | | | | | | | | | (6,970) | | | | | | | | | | | | (8,200) | | | | | | | | | | | | (9,430) | | | | | | | | |
|
Pro forma increase
|
| | | | | | | | | | | | | | | $ | 31,960 | | | | | | | | | | | $ | 37,731 | | | | | | | | | | | $ | 43,503 | | | | | | | | |
| | | |
At or for the Year Ended December 31, 2020
Based upon the Sale at $10.00 Per Share of |
| |||||||||||||||
| | | |
8,712,500
Shares |
| |
10,250,000
Shares |
| |
11,787,500
Shares |
| |||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||
|
Gross proceeds of offering
|
| | | $ | 87,125 | | | | | $ | 102,500 | | | | | $ | 117,875 | | |
|
Expenses
|
| | | | 2,296 | | | | | | 2,437 | | | | | | 2,579 | | |
|
Estimated net proceeds
|
| | | | 84,829 | | | | | | 100,063 | | | | | | 115,296 | | |
|
Common stock purchased by employee stock ownership
plan |
| | | | (6,970) | | | | | | (8,200) | | | | | | (9,430) | | |
|
Common stock purchased by stock-based benefit
plans |
| | | | (3,485) | | | | | | (4,100) | | | | | | (4,715) | | |
|
Estimated net proceeds, as adjusted
|
| | | $ | 74,374 | | | | | $ | 87,763 | | | | | $ | 101,151 | | |
| For the Year Ended December 31, 2020 | | | | | | | | | | | | | | | | | | | |
| Consolidated net earnings: | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 12,329 | | | | | $ | 12,329 | | | | | $ | 12,329 | | |
|
Income on adjusted net proceeds
|
| | | | 212 | | | | | | 250 | | | | | | 288 | | |
|
Income on mutual holding company asset
contribution |
| | | | 1 | | | | | | 1 | | | | | | 1 | | |
|
Employee stock ownership plan(1)
|
| | | | (367) | | | | | | (432) | | | | | | (497) | | |
|
Stock awards(2)
|
| | | | (551) | | | | | | (648) | | | | | | (745) | | |
|
Stock options(3)
|
| | | | (523) | | | | | | (616) | | | | | | (708) | | |
|
Pro forma net income
|
| | | $ | 11,101 | | | | | $ | 10,884 | | | | | $ | 10,668 | | |
| Earnings per share(4): | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 0.89 | | | | | $ | 0.75 | | | | | $ | 0.66 | | |
|
Income on adjusted net proceeds
|
| | | | 0.02 | | | | | | 0.02 | | | | | | 0.02 | | |
|
Employee stock ownership plan(1)
|
| | | | (0.03) | | | | | | (0.03) | | | | | | (0.03) | | |
|
Stock awards(2)
|
| | | | (0.04) | | | | | | (0.04) | | | | | | (0.04) | | |
|
Stock options(3)
|
| | | | (0.04) | | | | | | (0.04) | | | | | | (0.04) | | |
|
Pro forma earnings per share(4)
|
| | | $ | 0.80 | | | | | $ | 0.66 | | | | | $ | 0.57 | | |
|
Offering price to pro forma net earnings per share
|
| | | | 12.50x | | | | | | 15.15x | | | | | | 17.54x | | |
|
Number of shares used in earnings per share calculations
|
| | | | 13,934,899 | | | | | | 16,393,999 | | | | | | 18,856,098 | | |
| | | |
At or for the Year Ended December 31, 2020
Based upon the Sale at $10.00 Per Share of |
| |||||||||||||||
| | | |
8,712,500
Shares |
| |
10,250,000
Shares |
| |
11,787,500
Shares |
| |||||||||
| | | |
(Dollars in thousands, except per share amounts)
|
| |||||||||||||||
| At December 31, 2020 | | | | | | | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 153,825 | | | | | $ | 153,825 | | | | | $ | 153,825 | | |
|
Estimated net proceeds
|
| | | | 84,829 | | | | | | 100,063 | | | | | | 115,296 | | |
|
Mutual holding company capital contribution
|
| | | | 370 | | | | | | 370 | | | | | | 370 | | |
|
Common stock acquired by employee stock ownership plan(1)
|
| | | | (6,970) | | | | | | (8,200) | | | | | | (9,430) | | |
|
Common stock acquired by stock-based benefit
plans(2) |
| | | | (3,485) | | | | | | (4,100) | | | | | | (4,715) | | |
|
Pro forma stockholders’ equity
|
| | | | 228,569 | | | | | | 241,958 | | | | | | 255,346 | | |
|
Intangible assets
|
| | | | (651) | | | | | | (651) | | | | | | (651) | | |
|
Pro forma tangible stockholders’ equity
|
| | | $ | 227,918 | | | | | $ | 241,307 | | | | | $ | 254,695 | | |
| Stockholders’ equity per share: | | | | | | | | | | | | | | | | | | | |
|
Historical
|
| | | $ | 10.54 | | | | | $ | 8.97 | | | | | $ | 7.80 | | |
|
Estimated net proceeds
|
| | | | 5.82 | | | | | | 5.83 | | | | | | 5.84 | | |
|
Equity increase from the mutual holding company
|
| | | | 0.03 | | | | | | 0.02 | | | | | | 0.02 | | |
|
Common stock acquired by employee stock ownership plan(1)
|
| | | | (0.48) | | | | | | (0.48) | | | | | | (0.48) | | |
|
Common stock acquired by stock-based benefit
plans(2) |
| | | | (0.24) | | | | | | (0.24) | | | | | | (0.24) | | |
|
Pro forma stockholders’ equity
|
| | | $ | 15.67 | | | | | $ | 14.10 | | | | | $ | 12.94 | | |
|
Intangible assets
|
| | | | (0.04) | | | | | | (0.04) | | | | | | (0.03) | | |
|
Pro forma tangible stockholders’ equity per share(5)
|
| | | $ | 15.63 | | | | | $ | 14.06 | | | | | $ | 12.91 | | |
|
Pro forma price to book value
|
| | | | 63.82% | | | | | | 70.92% | | | | | | 77.28% | | |
|
Pro forma price to tangible book value
|
| | | | 63.98% | | | | | | 71.12% | | | | | | 77.46% | | |
|
Number of shares used in earnings per share
calculations |
| | | | 14,585,432 | | | | | | 17,159,332 | | | | | | 19,733,231 | | |
|
County
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
|
Bronx
|
| | | $ | 181,900 | | | | | $ | 107,500 | | |
|
Kings (Brooklyn)
|
| | | | 63,300 | | | | | | 85,400 | | |
|
Orange
|
| | | | 88,100 | | | | | | 75,800 | | |
|
Rockland
|
| | | | 163,000 | | | | | | 163,500 | | |
|
Sullivan
|
| | | | 3,500 | | | | | | 2,100 | | |
|
Total
|
| | | $ | 499,800 | | | | | $ | 434,300 | | |
| | | |
At December 31,
|
| |||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| ||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
| Residential real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One- to four-family
|
| | | $ | 6,170 | | | | | | 0.75% | | | | | $ | 9,188 | | | | | | 1.22% | | |
|
Multifamily
|
| | | | 90,506 | | | | | | 10.97 | | | | | | 98,751 | | | | | | 13.12 | | |
|
Mixed-use
|
| | | | 30,508 | | | | | | 3.70 | | | | | | 32,460 | | | | | | 4.31 | | |
|
Total residential real estate loans
|
| | | | 127,184 | | | | | | 15.42 | | | | | | 140,399 | | | | | | 18.65 | | |
|
Non-residential real estate loans
|
| | | | 60,665 | | | | | | 7.36 | | | | | | 66,894 | | | | | | 8.89 | | |
|
Construction loans
|
| | | | 545,788 | | | | | | 66.18 | | | | | | 465,379 | | | | | | 61.85 | | |
|
Commercial and industrial loans
|
| | | | 90,577 | | | | | | 10.98 | | | | | | 79,765 | | | | | | 10.60 | | |
|
Overdrafts
|
| | | | 452 | | | | | | 0.05 | | | | | | — | | | | | | 0.00 | | |
|
Consumer loans
|
| | | | 42 | | | | | | 0.01 | | | | | | 51 | | | | | | 0.01 | | |
|
Total loans
|
| | | | 824,708 | | | | | | 100.00% | | | | | | 752,488 | | | | | | 100.00% | | |
|
Allowance for losses
|
| | | | (5,088) | | | | | | | | | | | | (4,611) | | | | | | | | |
|
Deferred loan costs, net
|
| | | | 113 | | | | | | | | | | | | 5 | | | | | | | | |
|
Loans, net
|
| | | $ | 819,733 | | | | | | | | | | | $ | 747,882 | | | | | | | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Residential real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One- to four-family
|
| | | $ | 12,839 | | | | | | 1.71% | | | | | $ | 15,080 | | | | | | 2.13% | | | | | $ | 13,704 | | | | | | 2.18% | | |
|
Multifamily
|
| | | | 138,368 | | | | | | 18.40 | | | | | | 152,881 | | | | | | 21.61 | | | | | | 174,718 | | | | | | 27.73 | | |
|
Mixed-use
|
| | | | 45,536 | | | | | | 6.05 | | | | | | 57,861 | | | | | | 8.18 | | | | | | 62,584 | | | | | | 9.93 | | |
|
Total residential real estate
loans |
| | | | 196,743 | | | | | | 26.16 | | | | | | 225,822 | | | | | | 31.92 | | | | | | 251,006 | | | | | | 39.84 | | |
|
Non-residential real estate loans
|
| | | | 67,326 | | | | | | 8.95 | | | | | | 70,613 | | | | | | 9.98 | | | | | | 70,526 | | | | | | 11.20 | | |
|
Construction loans
|
| | | | 415,066 | | | | | | 55.19 | | | | | | 341,105 | | | | | | 48.22 | | | | | | 251,017 | | | | | | 39.84 | | |
|
Commercial and industrial loans
|
| | | | 72,882 | | | | | | 9.69 | | | | | | 69,812 | | | | | | 9.87 | | | | | | 57,349 | | | | | | 9.10 | | |
|
Overdrafts
|
| | | | — | | | | | | 0.00 | | | | | | — | | | | | | 0.00 | | | | | | — | | | | | | 0.00 | | |
|
Consumer loans
|
| | | | 76 | | | | | | 0.01 | | | | | | 93 | | | | | | 0.01 | | | | | | 111 | | | | | | 0.02 | | |
|
Total loans
|
| | | | 752,093 | | | | | | 100.00% | | | | | | 707,445 | | | | | | 100.00% | | | | | | 630,009 | | | | | | 100.00% | | |
|
Allowance for losses
|
| | | | (4,196) | | | | | | | | | | | | (3,506) | | | | | | | | | | | | (3,771) | | | | | | | | |
|
Deferred loan (fees) costs, net
|
| | | | (56) | | | | | | | | | | | | 185 | | | | | | | | | | | | (99) | | | | | | | | |
|
Loans, net
|
| | | $ | 747,841 | | | | | | | | | | | $ | 704,124 | | | | | | | | | | | $ | 626,139 | | | | | | | | |
|
December 31, 2020
|
| |
One- to
Four-Family |
| |
Multi-
Family |
| |
Mixed-
Use |
| |
Non-
Residential Real Estate |
| |
Construction
|
| |
Commercial
and Industrial |
| |
Overdrafts
|
| |
Consumer
|
| |
Total
Loans |
| |||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| Amounts due in: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One year or less
|
| | | $ | — | | | | | $ | 4,465 | | | | | $ | 894 | | | | | $ | 15,423 | | | | | $ | 377,919 | | | | | $ | 65,443 | | | | | $ | 452 | | | | | $ | 23 | | | | | $ | 464,619 | | |
|
More than 1-5 years
|
| | | | 3,080 | | | | | | 31,376 | | | | | | 10,347 | | | | | | 18,503 | | | | | | 167,869 | | | | | | 22,034 | | | | | | — | | | | | | 19 | | | | | | 253,228 | | |
|
More than 5-10 years
|
| | | | 1,816 | | | | | | 44,201 | | | | | | 18,175 | | | | | | 23,213 | | | | | | — | | | | | | 3,100 | | | | | | — | | | | | | — | | | | | | 90,505 | | |
|
More than 10 years
|
| | | | 1,274 | | | | | | 10,464 | | | | | | 1,092 | | | | | | 3,526 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,356 | | |
|
Total
|
| | | $ | 6,170 | | | | | $ | 90,506 | | | | | $ | 30,508 | | | | | $ | 60,665 | | | | | $ | 545,788 | | | | | $ | 90,577 | | | | | $ | 452 | | | | | $ | 42 | | | | | $ | 824,708 | | |
| | | |
Fixed Rates
|
| |
Floating or
Adjustable Rates |
| |
Total at
December 31, 2020 |
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
| Residential real estate loans: | | | | | | | | | | | | | | | | | | | |
|
One- to four-family
|
| | | $ | 771 | | | | | $ | 5,399 | | | | | $ | 6,170 | | |
|
Multifamily
|
| | | | 18,666 | | | | | | 67,375 | | | | | | 86,041 | | |
|
Mixed-use
|
| | | | 3,367 | | | | | | 26,247 | | | | | | 29,614 | | |
|
Non-residential real estate loans
|
| | | | 13,464 | | | | | | 31,778 | | | | | | 45,242 | | |
|
Construction loans
|
| | | | — | | | | | | 167,869 | | | | | | 167,869 | | |
|
Commercial and industrial loans
|
| | | | 5,484 | | | | | | 19,650 | | | | | | 25,134 | | |
|
Consumer loans
|
| | | | 19 | | | | | | — | | | | | | 19 | | |
|
Total
|
| | | $ | 41,771 | | | | | $ | 318,318 | | | | | $ | 360,089 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
|
Total loans at beginning of period
|
| | | $ | 752,488 | | | | | $ | 752,093 | | | | | $ | 707,445 | | | | | $ | 630,009 | | | | | $ | 511,074 | | |
| Originations: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One- to four-family
|
| | | | — | | | | | | — | | | | | | 2,031 | | | | | | 3,366 | | | | | | 2,077 | | |
|
Multifamily
|
| | | | 10,230 | | | | | | 3,871 | | | | | | 10,990 | | | | | | 9,792 | | | | | | 22,208 | | |
|
Mixed-use
|
| | | | 1,889 | | | | | | 824 | | | | | | 2,574 | | | | | | 2,300 | | | | | | 7,449 | | |
|
Total residential real estate loans
|
| | | $ | 12,119 | | | | | $ | 4,695 | | | | | $ | 15,595 | | | | | $ | 15,458 | | | | | $ | 31,734 | | |
|
Non-residential real estate loans
|
| | | $ | 1,050 | | | | | $ | 2,131 | | | | | $ | 7,946 | | | | | $ | 6,448 | | | | | $ | 20,989 | | |
|
Construction loans
|
| | | | 321,780 | | | | | | 348,740 | | | | | | 380,191 | | | | | | 291,511 | | | | | | 221,563 | | |
|
Commercial and industrial loans
|
| | | | 54,277 | | | | | | 52,036 | | | | | | 37,390 | | | | | | 40,491 | | | | | | 48,614 | | |
|
Overdrafts
|
| | | | 452 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6 | | |
|
Total loans originated
|
| | | $ | 389,678 | | | | | $ | 407,602 | | | | | $ | 441,122 | | | | | $ | 353,908 | | | | | $ | 322,906 | | |
|
Purchases
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
| Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Principal payments and repayments
|
| | | $ | 317,122 | | | | | $ | 402,004 | | | | | $ | 392,091 | | | | | $ | 250,899 | | | | | $ | 195,462 | | |
|
Loan sales
|
| | | | — | | | | | | 5,040 | | | | | | 1,247 | | | | | | 25,239 | | | | | | 8,155 | | |
|
Loan charge offs
|
| | | | 336 | | | | | | 163 | | | | | | 3,136 | | | | | | 334 | | | | | | 354 | | |
|
Transfers to real estate owned
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total deductions
|
| | | $ | 317,458 | | | | | $ | 407,207 | | | | | $ | 396,474 | | | | | $ | 276,472 | | | | | $ | 203,971 | | |
|
Total loans at end of period
|
| | | $ | 824,708 | | | | | $ | 752,488 | | | | | $ | 752,093 | | | | | $ | 707,445 | | | | | $ | 630,009 | | |
| | |||||||||||||||||||||||||||||||
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||||||
| | | |
Amortized
Cost |
| |
Fair
Value |
| |
Amortized
Cost |
| |
Fair
Value |
| |
Amortized
Cost |
| |
Fair
Value |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Securities available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Marketable equity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mutual funds
|
| | | $ | 10,000 | | | | | $ | 10,332 | | | | | $ | 10,000 | | | | | $ | 10,044 | | | | | $ | 9,000 | | | | | $ | 8,753 | | |
| Mortgage-backed securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Federal Home Loan Mortgage Corporation
|
| | | | 2 | | | | | | 2 | | | | | | 4 | | | | | | 4 | | | | | | 16 | | | | | | 16 | | |
|
Federal National Mortgage
Association |
| | | | — | | | | | | — | | | | | | 1 | | | | | | 1 | | | | | | 1 | | | | | | 1 | | |
|
Total mortgage-backed securities
|
| | | | 2 | | | | | | 2 | | | | | | 5 | | | | | | 5 | | | | | | 17 | | | | | | 17 | | |
|
Total securities available-for-sale
|
| | | | 10,002 | | | | | | 10,334 | | | | | | 10,005 | | | | | | 10,049 | | | | | | 9,017 | | | | | | 8,770 | | |
| Securities held-to-maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Municipal bonds
|
| | | | 4,189 | | | | | | 4,189 | | | | | | 4,190 | | | | | | 4,190 | | | | | | — | | | | | | — | | |
| Mortgage-backed securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Government National Mortgage Association
|
| | | | 933 | | | | | | 958 | | | | | | 1,416 | | | | | | 1,444 | | | | | | 1,962 | | | | | | 2,005 | | |
|
Federal Home Loan Mortgage Association
|
| | | | 59 | | | | | | 58 | | | | | | 66 | | | | | | 67 | | | | | | 74 | | | | | | 75 | | |
|
Federal National Mortgage
Association |
| | | | 1,097 | | | | | | 1,141 | | | | | | 1,563 | | | | | | 1,576 | | | | | | 1,802 | | | | | | 1,755 | | |
|
Collateralized mortgage obligations – GSE
|
| | | | 1,104 | | | | | | 1,173 | | | | | | 1,914 | | | | | | 1,938 | | | | | | 2,203 | | | | | | 2,127 | | |
|
Total mortgage-backed securities
|
| | | | 3,193 | | | | | | 3,330 | | | | | | 4,959 | | | | | | 5,025 | | | | | | 6,041 | | | | | | 5,962 | | |
|
Total securities held-to-maturity
|
| | | | 7,382 | | | | | | 7,519 | | | | | | 9,149 | | | | | | 9,215 | | | | | | 6,041 | | | | | | 5,962 | | |
|
Total investment securities
|
| | | $ | 17,384 | | | | | $ | 17,853 | | | | | $ | 19,154 | | | | | $ | 19,264 | | | | | $ | 15,058 | | | | | $ | 14,732 | | |
| | | |
One Year or Less
|
| |
More than One Year to
Five Years |
| |
More than Five Years to
Ten Years |
| |
More than Ten Years
|
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
December 31, 2020
|
| |
Carrying
Value |
| |
Weighted
Average Yield |
| |
Carrying
Value |
| |
Weighted
Average Yield |
| |
Carrying
Value |
| |
Weighted
Average Yield |
| |
Carrying
Value |
| |
Weighted
Average Yield |
| |
Carrying
Value |
| |
Weighted
Average Yield |
| ||||||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Securities available-for-sale: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage-backed securities
|
| | | $ | — | | | | | | —% | | | | | $ | 2 | | | | | | 2.63% | | | | | $ | — | | | | | | —% | | | | | $ | — | | | | | | —% | | | | | $ | 2 | | | | | | 2.63% | | |
|
Total available-for-sale
|
| | | $ | — | | | | | | —% | | | | | $ | 2 | | | | | | 2.63% | | | | | $ | — | | | | | | —% | | | | | $ | — | | | | | | —% | | | | | $ | 2 | | | | | | 2.63% | | |
| Securities held-to-maturity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mortgage-backed securities
|
| | | $ | — | | | | | | —% | | | | | $ | 32 | | | | | | 2.94% | | | | | $ | 11 | | | | | | 2.74% | | | | | $ | 2,046 | | | | | | 2.70% | | | | | $ | 2,089 | | | | | | 2.70% | | |
|
U.S. agency collateralized mortgage obligations
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.91 | | | | | | — | | | | | | — | | | | | | 1,104 | | | | | | 2.73% | | | | | | 1,104 | | | | | | 2.73 | | |
|
Municipal bonds
|
| | | | 3,241 | | | | | | 1.52 | | | | | | 948 | | | | | | 1.09 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,189 | | | | | | 1.42 | | |
|
Total held-to-maturity
|
| | | $ | 3,241 | | | | | | 1.52% | | | | | $ | 980 | | | | | | 1.14% | | | | | $ | 11 | | | | | | 2.74% | | | | | $ | 3,150 | | | | | | 2.71% | | | | | $ | 7,382 | | | | | | 1.98% | | |
|
Total investment securities
|
| | | $ | 3,241 | | | | | | 1.52% | | | | | $ | 982 | | | | | | 1.15% | | | | | $ | 11 | | | | | | 2.74% | | | | | $ | 3,150 | | | | | | 2.71% | | | | | $ | 7,384 | | | | | | 1.98% | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||||||
| | | |
Amount
|
| |
Percent of
Total Deposits |
| |
Amount
|
| |
Percent of
Total Deposits |
| |
Amount
|
| |
Percent of
Total Deposits |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Demand deposits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-interest-bearing accounts
|
| | | $ | 221,371 | | | | | | 28.69% | | | | | $ | 140,001 | | | | | | 17.97% | | | | | $ | 108,353 | | | | | | 15.77% | | |
|
Now and money market
accounts |
| | | | 100,945 | | | | | | 13.08 | | | | | | 116,613 | | | | | | 14.97 | | | | | | 105,643 | | | | | | 15.37 | | |
|
Savings accounts
|
| | | | 101,693 | | | | | | 13.18 | | | | | | 98,283 | | | | | | 12.61 | | | | | | 77,903 | | | | | | 11.34 | | |
|
Certificates of deposit
|
| | | | 347,697 | | | | | | 45.05 | | | | | | 424,261 | | | | | | 54.45 | | | | | | 395,197 | | | | | | 57.52 | | |
|
Total
|
| | | $ | 771,706 | | | | | | 100.00% | | | | | $ | 779,158 | | | | | | 100.00% | | | | | $ | 687,096 | | | | | | 100.00% | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
|
Less than 0.50%
|
| | | $ | 32,546 | | | | | $ | 682 | | | | | $ | 5,421 | | |
|
0.50% to 0.99%
|
| | | | 94,763 | | | | | | 630 | | | | | | 2,529 | | |
|
1.00% to 1.49%
|
| | | | 107,801 | | | | | | 5,070 | | | | | | 4,679 | | |
|
1.50% to 1.99%
|
| | | | 20,985 | | | | | | 37,455 | | | | | | 95,116 | | |
|
2.00% to 2.99%
|
| | | | 71,706 | | | | | | 245,114 | | | | | | 234,614 | | |
|
3.00% and greater
|
| | | | 19,896 | | | | | | 135,310 | | | | | | 52,838 | | |
|
Ending balance
|
| | | $ | 347,697 | | | | | $ | 424,261 | | | | | $ | 395,197 | | |
| | | |
Period to Maturity
|
| | | | | | | |||||||||||||||||||||||||||||||||
| | | |
Less Than
One Year |
| |
More than
One Year to Two Years |
| |
More than
Two Years to Three Years |
| |
More than
Three Years to Four Years |
| |
More than
Four Years |
| |
Total
|
| |
Percent
of Total Certificate Accounts |
| |||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||
|
Less than 0.50%
|
| | | $ | 7,364 | | | | | $ | 157 | | | | | $ | — | | | | | $ | — | | | | | $ | 25,025 | | | | | $ | 32,546 | | | | | | 9.36% | | |
|
0.50% to 0.99%
|
| | | | 73,238 | | | | | | 15,158 | | | | | | 3,532 | | | | | | 2,157 | | | | | | 678 | | | | | | 94,763 | | | | | | 27.26 | | |
|
1.00% to 1.49%
|
| | | | 52,854 | | | | | | 35,873 | | | | | | 390 | | | | | | 147 | | | | | | 18,537 | | | | | | 107,801 | | | | | | 31.00 | | |
|
1.50% to 1.99%
|
| | | | 16,557 | | | | | | 2,805 | | | | | | 608 | | | | | | 533 | | | | | | 482 | | | | | | 20,985 | | | | | | 6.04 | | |
|
2.00% to 2.99%
|
| | | | 51,084 | | | | | | 14,679 | | | | | | 1,433 | | | | | | 4,228 | | | | | | 282 | | | | | | 71,706 | | | | | | 20.62 | | |
|
3.00% and greater
|
| | | | 10,737 | | | | | | 2,709 | | | | | | 2,999 | | | | | | 3,451 | | | | | | — | | | | | | 19,896 | | | | | | 5.72 | | |
|
Total
|
| | | $ | 211,834 | | | | | $ | 71,381 | | | | | $ | 8,962 | | | | | $ | 10,516 | | | | | $ | 45,004 | | | | | $ | 347,697 | | | | | | 100.00% | | |
|
December 31, 2020
|
| |
Certificates of
Deposit |
| |||
| | | |
(Dollars in thousands)
|
| |||
| Maturity Period: | | | | | | | |
|
Three months or less
|
| | | $ | 40,539 | | |
|
Over three through six months
|
| | | | 31,889 | | |
|
Over six through twelve months
|
| | | | 86,616 | | |
|
Over twelve months
|
| | | | 112,335 | | |
|
Total
|
| | | $ | 271,379 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
|
Beginning balance
|
| | | $ | 779,158 | | | | | $ | 687,096 | | | | | $ | 625,211 | | |
|
Increase (decrease) before interest credited
|
| | | | 756 | | | | | | 102,683 | | | | | | 67,145 | | |
|
Interest credited
|
| | | | 8,208 | | | | | | 10,621 | | | | | | 5,260 | | |
|
Net (decrease) increase in deposits
|
| | | | (7,452) | | | | | | 92,062 | | | | | | 61,885 | | |
|
Ending balance
|
| | | $ | 771,706 | | | | | $ | 779,158 | | | | | $ | 687,096 | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Average
Balance |
| |
Percent
|
| |
Weighted
Average Rate |
| |
Average
Balance |
| |
Percent
|
| |
Weighted
Average Rate |
| |
Average
Balance |
| |
Percent
|
| |
Weighted
Average Rate |
| |||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Non-interest bearing transaction
|
| | | $ | 172,508 | | | | | | 22.97% | | | | | | —% | | | | | $ | 127,134 | | | | | | 16.26% | | | | | | —% | | | | | $ | 108,649 | | | | | | 16.76% | | | | | | —% | | |
|
NOW and money market deposit accounts
|
| | | | 104,390 | | | | | | 13.90 | | | | | | 0.50 | | | | | | 109,524 | | | | | | 14.01 | | | | | | 1.21 | | | | | | 114,314 | | | | | | 17.64 | | | | | | 1.25 | | |
|
Savings accounts
|
| | | | 101,738 | | | | | | 13.54 | | | | | | 0.33 | | | | | | 89,706 | | | | | | 11.48 | | | | | | 0.98 | | | | | | 81,564 | | | | | | 12.58 | | | | | | 0.67 | | |
|
Certificates of deposit
|
| | | | 372,535 | | | | | | 49.59 | | | | | | 1.35 | | | | | | 455,286 | | | | | | 58.25 | | | | | | 2.63 | | | | | | 343,633 | | | | | | 53.02 | | | | | | 2.36 | | |
|
Total
|
| | | $ | 751,171 | | | | | | 100.00% | | | | | | 0.72% | | | | | $ | 781,650 | | | | | | 100.00% | | | | | | 1.73% | | | | | $ | 648,160 | | | | | | 100.00% | | | | | | 1.62% | | |
| | | |
At or For the Year Ended
December 31, |
| |||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
| Maximum amount outstanding at any month-end during period: | | | | | | | | | | | | | | | | | | | |
|
Lines of credit
|
| | | | — | | | | | | — | | | | | | — | | |
|
Federal Home Loan Bank advances
|
| | | $ | 28,000 | | | | | $ | 38,405 | | | | | $ | 72,869 | | |
|
Federal Home Loan Bank overnight borrowings
|
| | | | — | | | | | | — | | | | | | — | | |
|
Federal Reserve Bank of New York overnight borrowings
|
| | | | — | | | | | | — | | | | | | — | | |
|
Securities sold under repurchase agreements
|
| | | | — | | | | | | — | | | | | | — | | |
| Average outstanding balance during period: | | | | | | | | | | | | | | | | | | | |
|
Lines of credit
|
| | | $ | — | | | | | $ | — | | | | | $ | 115 | | |
|
Federal Home Loan Bank advances
|
| | | | 26,811 | | | | | | 28,095 | | | | | | 64,013 | | |
|
Federal Home Loan Bank overnight borrowings
|
| | | | — | | | | | | — | | | | | | — | | |
|
Federal Reserve Bank of New York overnight borrowings
|
| | | | — | | | | | | — | | | | | | — | | |
|
Securities sold under repurchase agreements
|
| | | | — | | | | | | — | | | | | | — | | |
| | | |
At or For the Year Ended
December 31, |
| |||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||
| Weighted average interest rate during period: | | | | | | | | | | | | | | | | | | | |
|
Lines of credit
|
| | | $ | — | | | | | $ | — | | | | | $ | 1.85 | | |
|
Federal Home Loan Bank advances
|
| | | | 2.70 | | | | | | 2.64 | | | | | | 1.44 | | |
|
Federal Home Loan Bank overnight borrowings
|
| | | | — | | | | | | — | | | | | | — | | |
|
Federal Reserve Bank of New York overnight borrowings
|
| | | | — | | | | | | — | | | | | | — | | |
|
Securities sold under repurchase agreements
|
| | | | — | | | | | | — | | | | | | — | | |
| Balance outstanding at end of period: | | | | | | | | | | | | | | | | | | | |
|
Lines of credit
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Federal Home Loan Bank advances
|
| | | | 28,000 | | | | | | 21,000 | | | | | | 42,461 | | |
|
Federal Home Loan Bank overnight borrowings
|
| | | | — | | | | | | — | | | | | | — | | |
|
Federal Reserve Bank of New York overnight borrowings
|
| | | | — | | | | | | — | | | | | | — | | |
|
Securities sold under repurchase agreements
|
| | | | — | | | | | | — | | | | | | — | | |
| Weighted average interest rate at end of period: | | | | | | | | | | | | | | | | | | | |
|
Lines of credit
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Federal Home Loan Bank advances
|
| | | | 2.52 | | | | | | 2.83 | | | | | | 1.87 | | |
|
Federal Home Loan Bank overnight borrowings
|
| | | | — | | | | | | — | | | | | | — | | |
|
Federal Reserve Bank of Philadelphia overnight borrowings
|
| | | | — | | | | | | — | | | | | | — | | |
|
Securities sold under repurchase agreements
|
| | | | — | | | | | | — | | | | | | — | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||
| | | | | | | | | | | | | | | |
Change Fiscal 2020/2019
|
| |||||||||
| | | |
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||
|
Net interest income
|
| | | $ | 39,000 | | | | | $ | 38,782 | | | | | $ | 218 | | | | | | 0.56% | | |
|
Provision for loan losses
|
| | | | 814 | | | | | | 727 | | | | | | 87 | | | | | | 11.97 | | |
|
Non-interest income
|
| | | | 2,513 | | | | | | 2,819 | | | | | | (306) | | | | | | (10.85) | | |
|
Non-interest expenses
|
| | | | 25,088 | | | | | | 23,944 | | | | | | 1,144 | | | | | | 4.78 | | |
|
Income tax expense
|
| | | | 3,282 | | | | | | 3,977 | | | | | | (695) | | | | | | (17.48) | | |
|
Net income
|
| | | $ | 12,329 | | | | | $ | 12,953 | | | | | $ | (624) | | | | | | (4.82) | | |
|
Return on average assets
|
| | | | 1.31% | | | | | | 1.35% | | | | | | | | | | | | | | |
|
Return on average equity
|
| | | | 8.31% | | | | | | 9.48% | | | | | | | | | | | | | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
|
Other loan fees and service charges
|
| | | $ | 1,045 | | | | | $ | 1,326 | | |
|
Gain on disposition of equipment
|
| | | | (61) | | | | | | 37 | | |
|
Earnings on bank-owned life insurance
|
| | | | 609 | | | | | | 567 | | |
|
Investment advisory fees
|
| | | | 425 | | | | | | 466 | | |
|
Unrealized gain on equity securities
|
| | | | 288 | | | | | | 291 | | |
|
Other
|
| | | | 207 | | | | | | 132 | | |
|
Total
|
| | | $ | 2,513 | | | | | $ | 2,819 | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(Dollars in thousands)
|
| |||||||||
|
Salaries and employee benefits
|
| | | $ | 13,809 | | | | | $ | 12,646 | | |
|
Occupancy expense
|
| | | | 1,932 | | | | | | 1,771 | | |
|
Equipment
|
| | | | 917 | | | | | | 949 | | |
|
Outside data processing
|
| | | | 1,771 | | | | | | 1,599 | | |
|
Advertising
|
| | | | 168 | | | | | | 385 | | |
|
Impairment loss on goodwill
|
| | | | 98 | | | | | | — | | |
|
Real estate owned expense
|
| | | | 313 | | | | | | 155 | | |
|
Other
|
| | | | 6,080 | | | | | | 6,439 | | |
|
Total
|
| | | $ | 25,088 | | | | | $ | 23,944 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Average
Balance |
| |
Interest and
Dividends |
| |
Yield/
Cost |
| |
Average
Balance |
| |
Interest and
Dividends |
| |
Yield/
Cost |
| |
Average
Balance |
| |
Interest and
Dividends |
| |
Yield/
Cost |
| |||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Loans receivable
|
| | | $ | 797,735 | | | | | $ | 48,202 | | | | | | 6.04% | | | | | $ | 767,309 | | | | | $ | 50,918 | | | | | | 6.64% | | | | | $ | 739,880 | | | | | $ | 45,449 | | | | | | 6.14% | | |
| Securities(1) | | | | | 20,264 | | | | | | 415 | | | | | | 2.05 | | | | | | 16,964 | | | | | | 485 | | | | | | 2.86 | | | | | | 17,869 | | | | | | 539 | | | | | | 3.02 | | |
|
Other interest-earning assets
|
| | | | 58,438 | | | | | | 360 | | | | | | 0.62 | | | | | | 109,859 | | | | | | 2,413 | | | | | | 2.20 | | | | | | 30,128 | | | | | | 715 | | | | | | 2.37 | | |
|
Total interest-earning assets
|
| | | | 876,437 | | | | | | 48,977 | | | | | | 5.59 | | | | | | 894,132 | | | | | | 53,816 | | | | | | 6.02 | | | | | | 787,877 | | | | | | 46,703 | | | | | | 5.93 | | |
|
Allowance for loan losses
|
| | | | (4,965) | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | |
|
Non-interest-earning assets
|
| | | | 67,494 | | | | | | | | | | | | | | | | | | 69,173 | | | | | | | | | | | | | | | | | | 62,141 | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 938,966 | | | | | | | | | | | | | | | | | $ | 963,305 | | | | | | | | | | | | | | | | | $ | 850,018 | | | | | | | | | | | | | | |
|
Interest bearing demand
|
| | | $ | 104,390 | | | | | $ | 768 | | | | | | 0.74% | | | | | $ | 109,524 | | | | | $ | 1,637 | | | | | | 1.49% | | | | | $ | 114,314 | | | | | $ | 1,334 | | | | | | 1.17% | | |
|
Savings and club accounts
|
| | | | 101,738 | | | | | | 626 | | | | | | 0.62 | | | | | | 89,706 | | | | | | 832 | | | | | | 0.93 | | | | | | 81,564 | | | | | | 495 | | | | | | 0.61 | | |
|
Certificates of deposit
|
| | | | 372,535 | | | | | | 7,860 | | | | | | 2.11 | | | | | | 455,286 | | | | | | 11,822 | | | | | | 2.60 | | | | | | 343,633 | | | | | | 6,725 | | | | | | 1.96 | | |
|
Interest-bearing deposits
|
| | | | 578,663 | | | | | | 9,254 | | | | | | 1.60 | | | | | | 654,516 | | | | | | 14,291 | | | | | | 2.18 | | | | | | 539,511 | | | | | | 8,554 | | | | | | 1.59 | | |
|
Borrowed money
|
| | | $ | 26,811 | | | | | | 723 | | | | | | 2.70 | | | | | | 28,095 | | | | | | 743 | | | | | | 2.64 | | | | | | 64,128 | | | | | | 924 | | | | | | 1.44 | | |
|
Interest-bearing liabilities
|
| | | | 605,474 | | | | | | 9,977 | | | | | | 1.65 | | | | | | 682,611 | | | | | | 15,034 | | | | | | 2.20 | | | | | | 603,639 | | | | | | 9,478 | | | | | | 1.57 | | |
|
Non-interest-bearing demand
|
| | | | 172,508 | | | | | | | | | | | | | | | | | | 127,134 | | | | | | | | | | | | | | | | | | 108,649 | | | | | | | | | | | | | | |
|
Other non-interest-bearing liabilities
|
| | | | 12,595 | | | | | | | | | | | | | | | | | | 12,531 | | | | | | | | | | | | | | | | | | 10,636 | | | | | | | | | | | | | | |
|
Total liabilities
|
| | | | 790,577 | | | | | | | | | | | | | | | | | | 822,276 | | | | | | | | | | | | | | | | | | 722,924 | | | | | | | | | | | | | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Average
Balance |
| |
Interest and
Dividends |
| |
Yield/
Cost |
| |
Average
Balance |
| |
Interest and
Dividends |
| |
Yield/
Cost |
| |
Average
Balance |
| |
Interest and
Dividends |
| |
Yield/
Cost |
| |||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Equity
|
| | | | 148,389 | | | | | | | | | | | | | | | | | | 136,659 | | | | | | | | | | | | | | | | | | 123,436 | | | | | | | | | | | | | | |
|
Total liabilities and equity
|
| | | $ | 938,966 | | | | | | | | | | | | | | | | | $ | 958,935 | | | | | | | | | | | | | | | | | $ | 846,360 | | | | | | | | | | | | | | |
|
Net interest income/interest
spread |
| | | | | | | | | $ | 39,000 | | | | | | 3.94% | | | | | | | | | | | $ | 38,782 | | | | | | 3.82% | | | | | | | | | | | $ | 37,225 | | | | | | 4.36% | | |
|
Interest rate margin
|
| | | | | | | | | | | | | | | | 4.45% | | | | | | | | | | | | | | | | | | 4.34% | | | | | | | | | | | | | | | | | | 4.72% | | |
|
Net interest-earning assets
|
| | | $ | 270,963 | | | | | | | | | | | | | | | | | $ | 211,521 | | | | | | | | | | | | | | | | | $ | 184,238 | | | | | | | | | | | | | | |
|
Average interest-earning assets to interest-bearing liabilities
|
| | | | 144.75% | | | | | | | | | | | | | | | | | | 130.99% | | | | | | | | | | | | | | | | | | 130.52% | | | | | | | | | | | | | | |
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Year Ended 12/31/2020
Compared to Year Ended 12/31/2019 |
| |
Year Ended 12/31/2019
Compared to Year Ended 12/31/2018 |
| ||||||||||||||||||||||||||||||
| | | |
Increase (Decrease)
Due to |
| |
Increase (Decrease)
Due to |
| ||||||||||||||||||||||||||||||
| | | |
Volume
|
| |
Rate
|
| |
Total
|
| |
Volume
|
| |
Rate
|
| |
Total
|
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Interest income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans receivable
|
| | | $ | 1,964 | | | | | $ | (4,680) | | | | | $ | (2,716) | | | | | $ | 1,728 | | | | | $ | 3,741 | | | | | $ | 5,469 | | |
|
Securities
|
| | | | 83 | | | | | | (153) | | | | | | (70) | | | | | | (27) | | | | | | (27) | | | | | | (54) | | |
|
Other interest-earning assets
|
| | | | (809) | | | | | | (1,244) | | | | | | (2,053) | | | | | | 1,755 | | | | | | (57) | | | | | | 1,698 | | |
|
Total
|
| | | $ | 1,238 | | | | | $ | (6,077) | | | | | $ | (4,839) | | | | | $ | 3,456 | | | | | $ | 3,657 | | | | | $ | 7,113 | | |
| Interest expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest bearing demand deposit
|
| | | $ | (73) | | | | | $ | (796) | | | | | $ | (869) | | | | | $ | (58) | | | | | $ | 361 | | | | | $ | 303 | | |
|
Savings accounts
|
| | | | 101 | | | | | | (307) | | | | | | (206) | | | | | | 54 | | | | | | 283 | | | | | | 337 | | |
|
Certificates of deposits
|
| | | | (1,950) | | | | | | (2,012) | | | | | | (3,962) | | | | | | 2,541 | | | | | | 2,556 | | | | | | 5,097 | | |
|
Borrowed money
|
| | | | (34) | | | | | | 14 | | | | | | (20) | | | | | | (694) | | | | | | 513 | | | | | | (181) | | |
|
Total
|
| | | | (1,956) | | | | | | (3,101) | | | | | | (5,057) | | | | | | 1,843 | | | | | | 3,713 | | | | | | 5,556 | | |
|
Net change in net interest income
|
| | | $ | 3,194 | | | | | $ | (2,976) | | | | | $ | 218 | | | | | $ | 1,613 | | | | | $ | (56) | | | | | $ | 1,557 | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
| Non-accrual loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate loans:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Multifamily
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 197 | | |
|
Mixed-use
|
| | | | — | | | | | | 415 | | | | | | 1,762 | | | | | | 1,585 | | | | | | 1,567 | | |
|
Total residential real estate loans
|
| | | | — | | | | | | 415 | | | | | | 1,762 | | | | | | 1,585 | | | | | | 1,764 | | |
|
Non-residential real estate loans
|
| | | | 3,572 | | | | | | 3,540 | | | | | | — | | | | | | — | | | | | | — | | |
|
Construction loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,919 | | | | | | 2,691 | | |
|
Consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total non-accrual loans
|
| | | | 3,572 | | | | | | 3,955 | | | | | | 1,762 | | | | | | 4,504 | | | | | | 4,455 | | |
| Accruing loans past due 90 days or more: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | 144 | | | | | | — | | |
|
Total residential real estate loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | 144 | | | | | | — | | |
|
Non-residential real estate loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 481 | | |
|
Construction loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 400 | | |
|
Commercial and industrial loans
|
| | | | — | | | | | | — | | | | | | 97 | | | | | | 99 | | | | | | — | | |
|
Consumer loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | |
|
Total accruing loans past due 90 days or more
|
| | | | — | | | | | | — | | | | | | 97 | | | | | | 244 | | | | | | 881 | | |
|
Total non-performing loans
|
| | | | 3,572 | | | | | | 3,955 | | | | | | 1,859 | | | | | | 4,748 | | | | | | 5,336 | | |
|
Real estate owned
|
| | | | 1,996 | | | | | | 2,164 | | | | | | 2,164 | | | | | | 2,491 | | | | | | 6,272 | | |
|
Total non-performing assets
|
| | | $ | 5,568 | | | | | $ | 6,119 | | | | | $ | 4,023 | | | | | $ | 7,239 | | | | | $ | 11,608 | | |
|
Total non-performing loans to total loans
|
| | | | 0.43% | | | | | | 0.53% | | | | | | 0.25% | | | | | | 0.67% | | | | | | 0.85% | | |
|
Total non-performing assets to total assets
|
| | | | 0.58% | | | | | | 0.64% | | | | | | 0.46% | | | | | | 0.89% | | | | | | 1.58% | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||||||||
| Classified loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Substandard
|
| | | $ | 3,722 | | | | | $ | 3,955 | | | | | $ | 1,859 | | | | | $ | 4,603 | | | | | $ | 4,855 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total classified loans
|
| | | | 3,722 | | | | | | 3,955 | | | | | | 1,859 | | | | | | 4,603 | | | | | | 4,855 | | |
|
Special mention
|
| | | | 301 | | | | | | 348 | | | | | | 390 | | | | | | 506 | | | | | | 1,594 | | |
|
Total criticized loans
|
| | | $ | 4,023 | | | | | $ | 4,303 | | | | | $ | 2,249 | | | | | $ | 5,109 | | | | | $ | 6,449 | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
| | | |
Days Past Due
|
| |
Days Past Due
|
| ||||||||||||||||||||||||||||||
| | | |
30 – 59
|
| |
60 – 89
|
| |
90 or more
|
| |
30 – 59
|
| |
60 – 89
|
| |
90 or more
|
| ||||||||||||||||||
| | | |
(In thousands)
|
| |||||||||||||||||||||||||||||||||
| Residential real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mixed-use
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 415 | | |
|
Non-residential real estate loans
|
| | | | — | | | | | | — | | | | | | 3,572 | | | | | | — | | | | | | — | | | | | | 3,540 | | |
|
Total
|
| | | $ | — | | | | | $ | — | | | | | $ | 3,572 | | | | | $ | — | | | | | $ | — | | | | | $ | 3,955 | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
% of Allowance
Amount to Total Allowance |
| |
% of Loans in
Category to Total Loans |
| |
Amount
|
| |
% of Allowance
Amount to Total Allowance |
| |
% of Loans in
Category to Total Loans |
| ||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||
| Residential real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One- to four-family
|
| | | $ | 16 | | | | | | 0.32% | | | | | | 0.75% | | | | | $ | 42 | | | | | | 0.91% | | | | | | 1.22% | | |
|
Multifamily
|
| | | | 602 | | | | | | 11.83 | | | | | | 10.97 | | | | | | 396 | | | | | | 8.59 | | | | | | 13.12 | | |
|
Mixed-use
|
| | | | 89 | | | | | | 1.75 | | | | | | 3.70 | | | | | | 167 | | | | | | 3.62 | | | | | | 4.31 | | |
|
Non-residential real estate loans
|
| | | | 519 | | | | | | 10.20 | | | | | | 7.36 | | | | | | 503 | | | | | | 10.91 | | | | | | 8.89 | | |
|
Construction loans
|
| | | | 3,068 | | | | | | 60.30 | | | | | | 66.18 | | | | | | 2,692 | | | | | | 58.38 | | | | | | 61.85 | | |
|
Commercial and industrial
|
| | | | 774 | | | | | | 15.21 | | | | | | 10.98 | | | | | | 566 | | | | | | 12.28 | | | | | | 10.60 | | |
|
Consumer loans
|
| | | | — | | | | | | — | | | | | | 0.01 | | | | | | — | | | | | | 0.00 | | | | | | 0.01 | | |
|
Overdraft
|
| | | | 20 | | | | | | 0.39 | | | | | | 0.05 | | | | | | 71 | | | | | | 1.54 | | | | | | 0.00 | | |
|
Total general allowance
|
| | | $ | 5,088 | | | | | | 100.00% | | | | | | | | | | | $ | 4,437 | | | | | | 96.23% | | | | | | | | |
|
Unallocated
|
| | | | — | | | | | | — | | | | | | | | | | | | 174 | | | | | | 3.77 | | | | | | | | |
|
Total allowance for loan losses
|
| | | $ | 5,088 | | | | | | 100.00% | | | | | | | | | | | $ | 4,611 | | | | | | 100.00% | | | | | | | | |
| | | |
At December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | |
Amount
|
| |
% of
Allowance Amount to Total Allowance |
| |
% of Loans
in Category to Total Loans |
| |
Amount
|
| |
% of
Allowance Amount to Total Allowance |
| |
% of Loans
in Category to Total Loans |
| |
Amount
|
| |
% of
Allowance Amount to Total Allowance |
| |
% of Loans
in Category to Total Loans |
| |||||||||||||||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| Residential real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One- to four-family
|
| | | $ | 44 | | | | | | 1.05% | | | | | | 1.71% | | | | | $ | — | | | | | | 0.00% | | | | | | 2.13% | | | | | $ | — | | | | | | 0.00% | | | | | | 2.18% | | |
|
Multifamily
|
| | | | 508 | | | | | | 12.11 | | | | | | 18.40 | | | | | | 677 | | | | | | 19.31 | | | | | | 21.61 | | | | | | 915 | | | | | | 24.26 | | | | | | 27.73 | | |
|
Mixed-use
|
| | | | 270 | | | | | | 6.43 | | | | | | 6.05 | | | | | | 320 | | | | | | 9.13 | | | | | | 8.18 | | | | | | 359 | | | | | | 9.52 | | | | | | 9.93 | | |
|
Non-residential real estate loans
|
| | | | 431 | | | | | | 10.27 | | | | | | 8.95 | | | | | | 443 | | | | | | 12.63 | | | | | | 9.98 | | | | | | 587 | | | | | | 15.57 | | | | | | 11.20 | | |
|
Construction loans
|
| | | | 2,395 | | | | | | 57.08 | | | | | | 55.19 | | | | | | 1,064 | | | | | | 30.35 | | | | | | 48.22 | | | | | | 1,062 | | | | | | 28.16 | | | | | | 39.84 | | |
|
Commercial and industrial loans
|
| | | | 522 | | | | | | 12.44 | | | | | | 9.69 | | | | | | 1,002 | | | | | | 28.58 | | | | | | 9.87 | | | | | | 848 | | | | | | 22.49 | | | | | | 9.10 | | |
|
Consumer loans
|
| | | | — | | | | | | 0.00 | | | | | | 0.01 | | | | | | — | | | | | | 0.00 | | | | | | 0.01 | | | | | | — | | | | | | 0.00 | | | | | | 0.02 | | |
|
Overdraft
|
| | | | 26 | | | | | | 0.62 | | | | | | 0.00 | | | | | | — | | | | | | 0.00 | | | | | | 0.00 | | | | | | — | | | | | | 0.00 | | | | | | 0.00 | | |
|
Total general and allocated allowance
|
| | | $ | 4,196 | | | | | | 100.00% | | | | | | | | | | | $ | 3,506 | | | | | | 100.00% | | | | | | | | | | | $ | 3,771 | | | | | | 100.00% | | | | | | | | |
|
Unallocated
|
| | | | — | | | | | | 0.00 | | | | | | | | | | | | — | | | | | | 0.00 | | | | | | | | | | | | — | | | | | | 0.00 | | | | | | | | |
|
Total allowance for loan
losses |
| | | $ | 4,196 | | | | | | 100.00% | | | | | | | | | | | $ | 3,506 | | | | | | 100.00% | | | | | | | | | | | $ | 3,771 | | | | | | 100.00% | | | | | | | | |
| | | |
At or For the Year Ended December 31,
|
| |||||||||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2018
|
| |
2017
|
| |
2016
|
| |||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
|
Allowance at beginning of period
|
| | | $ | 4,611 | | | | | $ | 4,196 | | | | | $ | 3,506 | | | | | $ | 3,771 | | | | | $ | 3,895 | | |
|
Provision for loan losses
|
| | | | 814 | | | | | | 727 | | | | | | 1,114 | | | | | | 51 | | | | | | 146 | | |
| Charge-offs: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One- to four-family
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | 10 | | | | | | 202 | | | | | | 246 | | |
|
Mixed-use
|
| | | | — | | | | | | — | | | | | | — | | | | | | 8 | | | | | | 103 | | |
|
Total residential real estate loans
|
| | | | — | | | | | | — | | | | | | 10 | | | | | | 210 | | | | | | 349 | | |
|
Non-residential real estate loans
|
| | | | 65 | | | | | | 67 | | | | | | — | | | | | | 125 | | | | | | 5 | | |
|
Construction loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial loans
|
| | | | 271 | | | | | | 96 | | | | | | 3,126 | | | | | | — | | | | | | — | | |
|
Consumer loans
|
| | | | 28 | | | | | | 157 | | | | | | — | | | | | | — | | | | | | — | | |
|
Total charge-offs
|
| | | | 364 | | | | | | 320 | | | | | | 3,136 | | | | | | 335 | | | | | | 354 | | |
| Recoveries: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Residential real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One- to four-family
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Multifamily
|
| | | | — | | | | | | — | | | | | | — | | | | | | 12 | | | | | | 61 | | |
|
Mixed-use
|
| | | | — | | | | | | 3 | | | | | | 12 | | | | | | 7 | | | | | | 9 | | |
|
Total residential real estate loans
|
| | | | — | | | | | | 3 | | | | | | 12 | | | | | | 19 | | | | | | 70 | | |
|
Non-residential real estate loans
|
| | | | 9 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14 | | |
|
Construction loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial loans
|
| | | | 15 | | | | | | — | | | | | | 2,700 | | | | | | — | | | | | | — | | |
|
Consumer loans
|
| | | | 3 | | | | | | 5 | | | | | | — | | | | | | — | | | | | | — | | |
|
Total recoveries
|
| | | | 27 | | | | | | 8 | | | | | | 2,712 | | | | | | 19 | | | | | | 84 | | |
|
Allowance at end of period
|
| | | $ | 5,088 | | | | | $ | 4,611 | | | | | $ | 4,196 | | | | | $ | 3,506 | | | | | $ | 3,771 | | |
|
Total loans outstanding
|
| | | $ | 824,708 | | | | | $ | 752,488 | | | | | $ | 752,093 | | | | | $ | 707,445 | | | | | $ | 630,009 | | |
|
Average loans outstanding
|
| | | | 797,735 | | | | | | 767,309 | | | | | | 739,880 | | | | | | 654,494 | | | | | | 563,405 | | |
|
Ratio of allowance to non-performing loans
|
| | | | 142.44% | | | | | | 116.59% | | | | | | 225.71% | | | | | | 73.84% | | | | | | 70.67% | | |
|
Ratio of allowance to total loans
|
| | | | 0.62% | | | | | | 0.61% | | | | | | 0.56% | | | | | | 0.50% | | | | | | 0.60% | | |
|
Ratio of net charge-offs to average loans
|
| | | | 0.04% | | | | | | 0.04% | | | | | | 0.06% | | | | | | 0.05% | | | | | | 0.05% | | |
|
Non-performing loans
|
| | | $ | 3,572 | | | | | $ | 3,955 | | | | | $ | 1,859 | | | | | $ | 4,748 | | | | | $ | 5,336 | | |
|
Net charge-offs (charge-offs less
recoveries) |
| | | | 337 | | | | | | 312 | | | | | | 424 | | | | | | 316 | | | | | | 270 | | |
| | | |
Twelve Month
Net Interest Income |
| |
Net Portfolio Value
|
| ||||||||||||
|
Change in Interest Rates (Basis Points)
|
| |
Percent of Change
|
| |
Estimated NPV
|
| |
Percent
of Change |
| |||||||||
|
+200
|
| | | | 24.96% | | | | | $ | 178,557 | | | | | | 11.43% | | |
|
+100
|
| | | | 12.16 | | | | | | 168,944 | | | | | | 5.43 | | |
|
0
|
| | | | — | | | | | | 160,243 | | | | | | — | | |
|
-100
|
| | | | (4.54)% | | | | | | 159,679 | | | | | | (0.35)% | | |
| | | | | | | | | |
Payments Due by Period
|
| |||||||||||||||||||||
| | | |
Total
|
| |
Less than
One Year |
| |
One to
Three Years |
| |
Three to
Five Years |
| |
More Than Five Years
|
| |||||||||||||||
| | | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||||
|
Borrowed funds
|
| | | $ | 30,331 | | | | | $ | — | | | | | $ | 15,600 | | | | | $ | 7,261 | | | | | $ | 7,470 | | |
|
Certificates of deposit
|
| | | | 353,867 | | | | | | 213,080 | | | | | | 82,271 | | | | | | 46,019 | | | | | | 12,497 | | |
|
Commitments to fund loans
|
| | | | 129,066 | | | | | | 129,066 | | | | | | — | | | | | | — | | | | | | — | | |
|
Construction LIPs
|
| | | | 327,335 | | | | | | 89,019 | | | | | | 238,316 | | | | | | — | | | | | | — | | |
|
Unused lines of credit
|
| | | | 101,855 | | | | | | 72,816 | | | | | | 28,730 | | | | | | 301 | | | | | | 8 | | |
|
Consumer Overdraft Unused Lines of Credit
|
| | | | 94 | | | | | | 94 | | | | | | — | | | | | | — | | | | | | — | | |
|
Standby letters of credit
|
| | | | 7,002 | | | | | | 6,902 | | | | | | 100 | | | | | | — | | | | | | — | | |
|
Operating lease obligations
|
| | | | 7,536 | | | | | | 575 | | | | | | 1,032 | | | | | | 696 | | | | | | 5,233 | | |
|
Total
|
| | | $ | 957,086 | | | | | $ | 511,552 | | | | | $ | 366,049 | | | | | $ | 54,277 | | | | | $ | 25,208 | | |
|
Name
|
| |
Position
|
|
|
Kenneth A. Martinek
|
| | Chairman and Chief Executive Officer of NorthEast Community Bancorp, Inc., NorthEast Community Bancorp, NorthEast Community Bancorp, MHC and NorthEast Community Bank | |
| Jose M. Collazo | | | President and Chief Operating Officer of NorthEast Community Bancorp, Inc., NorthEast Community Bancorp, NorthEast Community Bancorp, MHC and NorthEast Community Bank | |
| Donald S. Hom | | | Executive Vice President and Chief Financial Officer of NorthEast Community Bancorp, Inc, NorthEast Community Bancorp, NorthEast Community Bancorp, MHC and NorthEast Community Bank | |
|
Director
|
| |
Audit
Committee |
| |
Compensation
Committee |
| |
Nominating/
Corporate Governance Committee |
| |||||||||
|
Diane B. Cavanaugh
|
| | | | | | | | | | X* | | | | | | X | | |
|
Charles M. Cirillo
|
| | | | X* | | | | | | | | | | | | | | |
|
Eugene M. Magier
|
| | | | X | | | | | | | | | | | | X | | |
|
John F. McKenzie
|
| | | | X | | | | | | X | | | | | | | | |
|
Kevin P. O’Malley
|
| | | | | | | | | | X | | | | | | | | |
|
Kenneth H. Thomas
|
| | | | | | | | | | | | | | | | X* | | |
|
Number of Meetings in Fiscal 2020
|
| | | | 5 | | | | | | 1 | | | | | | 1 | | |
|
Name
|
| |
Fees Earned
or Paid in Cash |
| |
Total
|
| ||||||
|
Diane B. Cavanaugh
|
| | | $ | 52,375 | | | | | $ | 52,375 | | |
|
Charles M. Cirillo
|
| | | | 72,375 | | | | | | 72,375 | | |
|
Eugene M. Magier
|
| | | | 51,875 | | | | | | 51,875 | | |
|
John F. McKenzie
|
| | | | 46,875 | | | | | | 46,875 | | |
|
Kevin P. O’Malley
|
| | | | 51,875 | | | | | | 51,875 | | |
|
Kenneth H. Thomas
|
| | | | 51,875 | | | | | | 51,875 | | |
|
Name and Principal Position
|
| |
Year
|
| |
Salary ($)
|
| |
Bonus ($)(1)
|
| |
All Other
Compensation ($)(2) |
| |
Total ($)
|
| |||||||||||||||
|
Kenneth A. Martinek
|
| | | | 2020 | | | | | $ | 400,400 | | | | | $ | 166,500 | | | | | $ | 21,590 | | | | | $ | 588,490 | | |
|
Chairman and Chief Executive Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Jose M. Collazo
|
| | | | 2020 | | | | | | 312,000 | | | | | | 135,000 | | | | | | 32,419 | | | | | | 479,419 | | |
|
President and Chief Operating Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Donald S. Hom
|
| | | | 2020 | | | | | | 245,000 | | | | | | 109,600 | | | | | | 17,371 | | | | | | 371,971 | | |
|
Executive Vice President and Chief Financial Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
Mr. Martinek
|
| |
Mr. Collazo
|
| |
Mr. Hom
|
| |||||||||
|
Employee stock ownership plan
|
| | | $ | 21,590 | | | | | $ | 20,419 | | | | | $ | 17,371 | | |
|
Perquisites
|
| | | | —(a) | | | | | | 12,000(b) | | | | | | —(a) | | |
|
Name and Address
|
| |
Number of Shares
Owned |
| |
Percent of Common
Stock Outstanding(1) |
| ||||||
|
NorthEast Community Bancorp, MHC(2)
325 Hamilton Avenue White Plains, New York 10601 |
| | | | 7,273,750 | | | | | | 59.6% | | |
|
Stilwell Activist Fund, L.P., Stilwell Activist Investments, L.P., Stilwell Partners, L.P. and Joseph Stillwell(3)
111 Broadway, 12th Floor New York, New York 10006 |
| | | | 976,886(3) | | | | | | 8.0% | | |
|
Name
|
| |
Number of
Shares Beneficially Owned(1)(2) |
| |
Percent of
Common Stock Outstanding(3) |
| ||||||
| Directors: | | | | | | | | | | | | | |
|
Diane B. Cavanaugh
|
| | | | 500 | | | | | | * | | |
|
Charles M. Cirillo
|
| | | | 10 | | | | | | * | | |
|
Jose M. Collazo
|
| | | | 28,567 | | | | | | * | | |
|
Eugene M. Magier
|
| | | | 9,000(4) | | | | | | * | | |
|
Charles A. Martinek
|
| | | | 14,691 | | | | | | * | | |
|
Kenneth A. Martinek
|
| | | | 79,005 | | | | | | * | | |
|
John F. McKenzie
|
| | | | 5,000 | | | | | | * | | |
|
Kevin P. O’Malley
|
| | | | 2,020 | | | | | | * | | |
|
Kenneth H. Thomas
|
| | | | 10,000(4) | | | | | | * | | |
| Executive Officers Who Are Not Directors: | | | | | | | | | | | | | |
|
Donald S. Hom
|
| | | | 11,259 | | | | | | * | | |
|
All Directors and Executive Officers as a Group (10 persons)
|
| | | | 160,052 | | | | | | 1.3% | | |
| | | | | | | | | |
Proposed Purchases of
Stock in the Offering |
| |
Total
Common Stock to be Held |
| ||||||||||||||||||
|
Name of Beneficial Owner
|
| |
Number of
Shares Received in Exchange for Shares of NorthEast Community Bancorp(1) |
| |
Number
of Shares |
| |
Dollar
Amount |
| |
Number
of Shares(1) |
| |
Percentage
of Total Outstanding(2) |
| |||||||||||||||
| Directors: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Diane B. Cavanaugh
|
| | | | 702 | | | | | | 500 | | | | | $ | 5,000 | | | | | | 1,202 | | | | | | * | | |
|
Charles M. Cirillo
|
| | | | 14 | | | | | | 3,500 | | | | | | 35,000 | | | | | | 3,514 | | | | | | * | | |
|
Jose M. Collazo
|
| | | | 40,110 | | | | | | 3,000 | | | | | | 30,000 | | | | | | 43,110 | | | | | | * | | |
|
Eugene M. Magier(3)
|
| | | | 12,636 | | | | | | 2,000 | | | | | | 20,000 | | | | | | 14,636 | | | | | | * | | |
|
Charles A. Martinek
|
| | | | 20,627 | | | | | | 100 | | | | | | 1,000 | | | | | | 20,727 | | | | | | * | | |
|
Kenneth A. Martinek(4)
|
| | | | 110,930 | | | | | | 20,000 | | | | | | 200,000 | | | | | | 130,930 | | | | | | * | | |
|
John F. McKenzie(5)
|
| | | | 7,020 | | | | | | 7,000 | | | | | | 70,000 | | | | | | 14,020 | | | | | | * | | |
|
Kevin P. O’Malley
|
| | | | 2,836 | | | | | | 10,000 | | | | | | 100,000 | | | | | | 12,836 | | | | | | * | | |
|
Kenneth H. Thomas
|
| | | | 14,041 | | | | | | 10,000 | | | | | | 100,000 | | | | | | 24,041 | | | | | | * | | |
|
Executive Officers Who are Not Also Directors:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Donald S. Hom
|
| | | | 15,808 | | | | | | 3,000 | | | | | | 30,000 | | | | | | 18,808 | | | | | | * | | |
|
All Directors and Executive Officers as a Group
|
| | | | 224,724 | | | | | | 59,100 | | | | | | 591,000 | | | | | | 283,824 | | | | | | 1.65% | | |
| | | |
Page
|
| |||
| | | | | F-1 | | | |
| | | | | F-2 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-9 | | | |
| | | |
December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In thousands, except share
and per share amounts) |
| |||||||||
|
ASSETS
|
| | | | | | | | | | | | |
|
Cash and amounts due from depository institutions
|
| | | $ | 7,613 | | | | | $ | 17,160 | | |
|
Interest-bearing deposits
|
| | | | 61,578 | | | | | | 110,515 | | |
|
Cash and cash equivalents
|
| | | | 69,191 | | | | | | 127,675 | | |
|
Certificates of deposit
|
| | | | 100 | | | | | | 100 | | |
|
Equity Securities
|
| | | | 10,332 | | | | | | 10,044 | | |
|
Securities available-for-sale, at fair value
|
| | | | 2 | | | | | | 5 | | |
|
Securities held-to-maturity (fair value of $7,519 and $9,215,
respectively) |
| | | | 7,382 | | | | | | 9,149 | | |
|
Loans receivable, net of allowance for loan losses of $5,088 and $4,611 respectively
|
| | | | 819,733 | | | | | | 747,882 | | |
|
Premises and equipment, net
|
| | | | 18,675 | | | | | | 18,624 | | |
|
Investments in restricted stock, at cost
|
| | | | 1,595 | | | | | | 1,348 | | |
|
Bank owned life insurance
|
| | | | 24,691 | | | | | | 24,082 | | |
|
Accrued interest receivable
|
| | | | 3,838 | | | | | | 3,955 | | |
|
Goodwill
|
| | | | 651 | | | | | | 749 | | |
|
Real estate owned
|
| | | | 1,996 | | | | | | 2,164 | | |
|
Property held for investment
|
| | | | 1,518 | | | | | | 1,555 | | |
|
Right of Use Assets – Operating
|
| | | | 3,094 | | | | | | 1,150 | | |
|
Right of Use Assets – Financing
|
| | | | 363 | | | | | | 366 | | |
|
Other assets
|
| | | | 5,060 | | | | | | 6,323 | | |
|
Total assets
|
| | | $ | 968,221 | | | | | $ | 955,171 | | |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | |
|
Liabilities:
|
| | | | | | | | | | | | |
|
Deposits:
|
| | | | | | | | | | | | |
|
Non-interest bearing
|
| | | $ | 221,371 | | | | | $ | 140,001 | | |
|
Interest bearing
|
| | | | 550,335 | | | | | | 639,157 | | |
|
Total deposits
|
| | | | 771,706 | | | | | | 779,158 | | |
|
Advance payments by borrowers for taxes and insurance
|
| | | | 2,258 | | | | | | 2,828 | | |
|
Federal Home Loan Bank advances
|
| | | | 28,000 | | | | | | 21,000 | | |
|
Lease Liability – Operating
|
| | | | 3,115 | | | | | | 1,156 | | |
|
Lease Liability – Financing
|
| | | | 460 | | | | | | 424 | | |
|
Accounts payable and accrued expenses
|
| | | | 8,857 | | | | | | 8,492 | | |
|
Total liabilities
|
| | | | 814,396 | | | | | | 813,058 | | |
|
Commitments and contingencies (Note 3)
|
| | | | | | | | | | | | |
| | | |
December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In thousands, except share
and per share amounts) |
| |||||||||
|
Stockholders’ equity:
|
| | | | | | | | | | | | |
|
Preferred stock, $0.01 par value; 1,000,000 shares authorized, none
issued |
| | | | — | | | | | | — | | |
|
Common stock, $0.01 par value; 19,000,000 shares authorized; 13,225,000 shares issued; and 12,194,611 shares outstanding at December 31, 2020
and 2019 |
| | | $ | 132 | | | | | $ | 132 | | |
|
Additional paid-in capital
|
| | | | 56,901 | | | | | | 56,902 | | |
|
Unearned Employee Stock Ownership Plan (“ESOP”) shares
|
| | | | (1,296) | | | | | | (1,555) | | |
|
Retained earnings
|
| | | | 105,305 | | | | | | 93,767 | | |
|
Treasury stock – at cost, 1,030,389 shares at December 31, 2020 and
2019 |
| | | | (7,032) | | | | | | (7,032) | | |
|
Accumulated other comprehensive loss
|
| | | | (185) | | | | | | (101) | | |
|
Total stockholders’ equity
|
| | | | 153,825 | | | | | | 142,113 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 968,221 | | | | | $ | 955,171 | | |
| | |||||||||||||
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In thousands, except per share amounts)
|
| |||||||||
| INTEREST INCOME: | | | | | | | | | | | | | |
|
Loans
|
| | | $ | 48,202 | | | | | $ | 50,918 | | |
|
Interest-earning deposits
|
| | | | 360 | | | | | | 2,413 | | |
|
Securities – taxable
|
| | | | 415 | | | | | | 485 | | |
|
Total Interest Income
|
| | | | 48,977 | | | | | | 53,816 | | |
| INTEREST EXPENSE: | | | | | | | | | | | | | |
|
Deposits
|
| | | | 9,254 | | | | | | 14,291 | | |
|
Borrowings
|
| | | | 687 | | | | | | 708 | | |
|
Financing Lease
|
| | | | 36 | | | | | | 35 | | |
|
Total Interest Expense
|
| | | | 9,977 | | | | | | 15,034 | | |
|
Net Interest Income
|
| | | | 39,000 | | | | | | 38,782 | | |
|
PROVISION FOR LOAN LOSSES
|
| | | | 814 | | | | | | 727 | | |
|
Net Interest Income after Provision for Loan Losses
|
| | | | 38,186 | | | | | | 38,055 | | |
| NON-INTEREST INCOME: | | | | | | | | | | | | | |
|
Other loan fees and service charges
|
| | | | 1,045 | | | | | | 1,326 | | |
|
(Loss) Gain on disposition of equipment
|
| | | | (61) | | | | | | 37 | | |
|
Earnings on bank owned life insurance
|
| | | | 609 | | | | | | 567 | | |
|
Investment advisory fees
|
| | | | 425 | | | | | | 466 | | |
|
Unrealized gain on equity securities
|
| | | | 288 | | | | | | 291 | | |
|
Other
|
| | | | 207 | | | | | | 132 | | |
|
Total Non-Interest Income
|
| | | | 2,513 | | | | | | 2,819 | | |
| NON-INTEREST EXPENSES: | | | | | | | | | | | | | |
|
Salaries and employee benefits
|
| | | | 13,809 | | | | | | 12,646 | | |
|
Occupancy expense
|
| | | | 1,932 | | | | | | 1,771 | | |
|
Equipment
|
| | | | 917 | | | | | | 949 | | |
|
Outside data processing
|
| | | | 1,771 | | | | | | 1,599 | | |
|
Advertising
|
| | | | 168 | | | | | | 385 | | |
|
Impairment loss on goodwill
|
| | | | 98 | | | | | | — | | |
|
Real estate owned expense
|
| | | | 313 | | | | | | 155 | | |
|
Other
|
| | | | 6,080 | | | | | | 6,439 | | |
|
Total Non-Interest Expenses
|
| | | | 25,088 | | | | | | 23,944 | | |
|
INCOME BEFORE PROVISION FOR INCOME TAXES
|
| | | | 15,611 | | | | | | 16,930 | | |
|
PROVISION FOR INCOME TAXES
|
| | | | 3,282 | | | | | | 3,977 | | |
|
NET INCOME
|
| | | $ | 12,329 | | | | | $ | 12,953 | | |
|
NET INCOME PER COMMON SHARE – BASIC AND
DILUTED |
| | | $ | 1.02 | | | | | $ | 1.08 | | |
|
WEIGHTED AVERAGE NUMBER OF COMMON SHARES
OUTSTANDING – BASIC AND DILUTED |
| | |
|
12,053
|
| | | |
|
12,026
|
| |
|
DIVIDENDS DECLARED PER COMMON SHARE
|
| | | $ | 0.12 | | | | | $ | 0.12 | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In thousands)
|
| |||||||||
|
Net Income
|
| | | $ | 12,329 | | | | | $ | 12,953 | | |
| Other comprehensive income (loss): | | | | | | | | | | | | | |
|
Unrealized loss on securities available-for-sale arising during the year
|
| | | | — | | | | | | — | | |
|
Defined benefit pension:
|
| | | | | | | | | | | | |
|
Reclassification adjustments out of accumulated other comprehensive loss:
|
| | | | | | | | | | | | |
|
Amortization of prior service cost(1)
|
| | | | 15 | | | | | | 21 | | |
|
Amortization of actuarial loss(1)
|
| | | | 14 | | | | | | 16 | | |
|
Actuarial gain arising during period
|
| | | | (136) | | | | | | 2 | | |
|
Total
|
| | | | (107) | | | | | | 39 | | |
|
Income tax effect(2)
|
| | | | 23 | | | | | | (8) | | |
|
Total other comprehensive (loss) income
|
| | | | (84) | | | | | | 31 | | |
|
Total Comprehensive Income
|
| | | $ | 12,245 | | | | | $ | 12,984 | | |
| | | |
Common
Stock |
| |
Additional
Paid- in Capital |
| |
Unearned
ESOP Shares |
| |
Retained
Earnings |
| |
Treasury
Stock |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
|
| |||||||||||||||||||||
| | | |
(In thousands, except share and per share amounts)
|
| |||||||||||||||||||||||||||||||||||||||
|
Balance – January 1,
2019 |
| | | $ | 132 | | | | | $ | 56,862 | | | | | $ | (1,814) | | | | | $ | 81,792 | | | | | $ | (7,032) | | | | | $ | (322) | | | | | $ | 129,618 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 12,953 | | | | | | — | | | | | | — | | | | | | 12,953 | | |
|
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31 | | | | | | 31 | | |
|
Cash dividend declared
($0.12 per share) |
| | | | — | | | | | | — | | | | | | — | | | | | | (788) | | | | |
|
—
|
| | | | | — | | | | | | (788) | | |
|
ESOP shares earned
|
| | | | — | | | | | | 40 | | | | | | 259 | | | | | | — | | | | | | — | | | | | | — | | | | | | 299 | | |
|
Reclassification adjustment due to adoption of ASU 2016-01
|
| | | | — | | | | | | — | | | | | | — | | | | | | (190) | | | | | | — | | | | | | 190 | | | | | | — | | |
|
Balance – December 31, 2019
|
| | | $ | 132 | | | | | $ | 56,902 | | | | | $ | (1,555) | | | | | $ | 93,767 | | | | | $ | (7,032) | | | | | $ | (101) | | | | | $ | 142,113 | | |
|
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 12,329 | | | | | | — | | | | | | — | | | | | | 12,329 | | |
|
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (84) | | | | | | (84) | | |
|
Cash dividend declared
($0.12 per share) |
| | | | — | | | | | | — | | | | | | — | | | | | | (791) | | | | |
|
—
|
| | | | | — | | | | | | (791) | | |
|
ESOP shares earned
|
| | | | — | | | | | | (1) | | | | | | 259 | | | | | | — | | | | | | — | | | | | | — | | | | | | 258 | | |
|
Balance – December 31, 2020
|
| | | $ | 132 | | | | | $ | 56,901 | | | | | $ | (1,296) | | | | | $ | 105,305 | | | | | $ | (7,032) | | | | | $ | (185) | | | | | $ | 153,825 | | |
| | | |
Years Ended
December 31, |
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In thousands)
|
| |||||||||
| Cash Flows from Operating Activities: | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 12,329 | | | | | $ | 12,953 | | |
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
| | | | | | | | | | | | |
|
Net amortization of securities premiums and discounts, net
|
| | | | (3) | | | | | | 7 | | |
|
Provision for loan losses
|
| | | | 814 | | | | | | 727 | | |
|
Depreciation
|
| | | | 1,067 | | | | | | 875 | | |
|
Net accretion of deferred loan fees and costs
|
| | | | (165) | | | | | | (391) | | |
|
Amortization of intangible assets
|
| | | | — | | | | | | 41 | | |
|
Deferred income tax expense
|
| | | | (33) | | | | | | (256) | | |
|
Unrealized gain recognized on equity securities
|
| | | | (288) | | | | | | (291) | | |
|
Impairment of goodwill
|
| | | | 98 | | | | | | — | | |
|
Impairment of real estate owned
|
| | | | 168 | | | | | | — | | |
|
Earnings on bank owned life insurance
|
| | | | (609) | | | | | | (567) | | |
|
Loss (Gain) on dispositions of premises and equipment
|
| | | | 61 | | | | | | (37) | | |
|
ESOP compensation expense
|
| | | | 257 | | | | | | 299 | | |
|
Decrease in accrued interest receivable
|
| | | | 116 | | | | | | 171 | | |
|
Decrease in other assets
|
| | | | 1,754 | | | | | | 482 | | |
|
Increase in accounts payable and accrued expenses
|
| | | | 97 | | | | | | 330 | | |
|
Net Cash Provided by Operating Activities
|
| | | | 15,663 | | | | | | 14,343 | | |
|
Cash Flows from Investing Activities:
|
| | | | | | | | | | | | |
|
Net increase in loans
|
| | | | (72,500) | | | | | | (9,948) | | |
|
Proceeds from sale of loan participations
|
| | | | — | | | | | | 12,810 | | |
|
Purchase of loans
|
| | | | — | | | | | | (3,240) | | |
|
Principal repayments on securities available-for-sale
|
| | | | 3 | | | | | | 12 | | |
|
Principal repayments on securities held-to-maturity
|
| | | | 1,959 | | | | | | 1,075 | | |
|
Purchase of marketable equity securities
|
| | | | — | | | | | | (1,000) | | |
|
Purchase of securities held-to-maturity
|
| | | | (189) | | | | | | (4,190) | | |
|
Proceeds from sale of fixed assets
|
| | | | 120 | | | | | | 65 | | |
|
Net (Purchase) redemptions of restricted stock
|
| | | | (247) | | | | | | 1,012 | | |
|
Purchases of premises and equipment
|
| | | | (1,262) | | | | | | (4,044) | | |
|
Net Cash Used in Investing Activities
|
| | | | (72,116) | | | | | | (7,448) | | |
|
Cash Flows from Financing Activities:
|
| | | | | | | | | | | | |
|
Net (decrease) increase in deposits
|
| | | | (7,453) | | | | | | 92,062 | | |
|
Proceeds from FHLB of NY advances
|
| | | | 7,000 | | | | | | — | | |
|
Repayment of FHLB of NY advances
|
| | | | — | | | | | | (21,461) | | |
|
Decrease in advance payments by borrowers for taxes and insurance
|
| | | | (570) | | | | | | (385) | | |
|
Cash dividends paid
|
| | | | (1,008) | | | | | | (788) | | |
|
Net Cash (Used in) Provided by Financing Activities
|
| | | | (2,031) | | | | | | 69,428 | | |
|
Net Increase in Cash and Cash Equivalents
|
| | | | (58,484) | | | | | | 76,323 | | |
|
Cash and Cash Equivalents – Beginning
|
| | |
|
127,675
|
| | | |
|
51,352
|
| |
|
Cash and Cash Equivalents – Ending
|
| | | $ | 69,191 | | | | | $ | 127,675 | | |
| | | |
Years Ended
December 31, |
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In thousands)
|
| |||||||||
| Supplementary Cash Flows Information: | | | | | | | | | | | | | |
|
Income taxes paid
|
| | | $ | 3,425 | | | | | $ | 4,761 | | |
|
Interest paid
|
| | | $ | 9,984 | | | | | $ | 15,159 | | |
|
Supplementary Disclosure of Non-Cash Investing
and Financing Activities: |
| | | | | | | | | | | | |
|
Recognition of right of use asset – operating
|
| | | $ | 2,694 | | | | | $ | 1,464 | | |
|
Recognition of lease liability – operating
|
| | | $ | 2,694 | | | | | $ | 1,464 | | |
|
Recognition of right of use asset – finance
|
| | | $ | — | | | | | $ | 368 | | |
|
Recognition of lease liability – finance
|
| | | $ | — | | | | | $ | 368 | | |
|
Dividends declared and not paid
|
| | | $ | 143 | | | | | $ | 360 | | |
| | |||||||||||||
| | | |
Years
|
|
|
Buildings
|
| |
30 – 50
|
|
|
Building improvements
|
| |
10 – 50
|
|
|
Leasehold improvements
|
| |
1 – 15
|
|
|
Furnishings and equipment
|
| |
3 – 5
|
|
| | | | | | | | | | | | | | | |
Regulatory Capital Requirements
|
| |||||||||||||||||||||
| | | |
Actual
|
| |
Minimum Capital
Adequacy(1) |
| |
For Classification as
Well-Capitalized |
| |||||||||||||||||||||||||||
| | | |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| |
Amount
|
| |
Ratio
|
| ||||||||||||||||||
| | | |
(Dollars in Thousands)
|
| |||||||||||||||||||||||||||||||||
| As of December 31, 2020: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital (to risk-weighted assets)
|
| | | $ | 143,021 | | | | | | 13.72% | | | | | $ | ≥83,399 | | | | | | ≥8.00% | | | | | $ | ≥104.249 | | | |
≥10.00%
|
| |||
|
Tier 1 capital (to risk-weighted assets)
|
| | | | 137,962 | | | | | | 13.23 | | | | | | ≥62,550 | | | | | | ≥6.00 | | | | | | ≥83,399 | | | | | | ≥8.00 | | |
|
Common equity tier 1 capital (to risk-weighted assets)
|
| | | | 137,962 | | | | | | 13.23 | | | | | | ≥46,912 | | | | | | ≥4.50 | | | | | | ≥67,762 | | | | | | ≥6.50 | | |
|
Core (Tier 1) capital (to adjusted total assets)
|
| | | | 137,962 | | | | | | 14.79 | | | | | | ≥37,304 | | | | | | ≥4.00 | | | | | | ≥46,629 | | | | | | ≥5.00 | | |
| As of December 31, 2019: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total capital (to risk-weighted assets)
|
| | | $ | 130,408 | | | | | | 14.56% | | | | | $ | ≥71,675 | | | | | | ≥8.00% | | | | | $ | ≥89,594 | | | |
≥10.00%
|
| |||
|
Tier 1 capital (to risk-weighted assets)
|
| | | | 125,815 | | | | | | 14.04 | | | | | | ≥53,757 | | | | | | ≥6.00 | | | | | | ≥71,675 | | | | | | ≥8.00 | | |
|
Common equity tier 1 capital (to risk-weighted assets)
|
| | | | 125,815 | | | | | | 14.04 | | | | | | ≥40,317 | | | | | | ≥4.50 | | | | | | ≥58,236 | | | | | | ≥6.50 | | |
|
Core (Tier 1) capital (to adjusted total assets)
|
| | | | 125,815 | | | | | | 12.68 | | | | | | ≥39,688 | | | | | | ≥4.00 | | | | | | ≥49,611 | | | | | | ≥5.00 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
| Financial instruments whose contract amounts represent credit risk: | | | | | | | | | | | | | |
|
Commitments to extend credit
|
| | | $ | 129,066 | | | | | $ | 73,495 | | |
|
Construction loans in process
|
| | | | 327,336 | | | | | | 269,976 | | |
|
Stand-by letters of credit
|
| | | | 7,002 | | | | | | 5,799 | | |
|
Commitments to fund unused lines of credit:
|
| | | | | | | | | | | | |
|
Commercial and industrial lines
|
| | | | 101,855 | | | | | | 85,591 | | |
|
Multi-family real estate equity lines
|
| | | | — | | | | | | — | | |
|
Consumer lines
|
| | | | 94 | | | | | | 99 | | |
| | | | | $ | 565,353 | | | | | $ | 434,960 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Equity Securities, at Fair Value
|
| | | $ | 10,332 | | | | | $ | 10,044 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Unrealized net gain recognized during the reporting period on equity securities still held at the reporting date
|
| | | $ | 288 | | | | | $ | 291 | | |
| | | |
December 31, 2020
|
| |||||||||||||||||||||
| | | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| ||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||
| Mortgage-backed securities – residential: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Federal Home Loan Mortgage Corporation
|
| | | $ | 2 | | | | | $ | — | | | | | $ | — | | | | | $ | 2 | | |
| | | | | $ | 2 | | | | | $ | — | | | | | $ | — | | | | | $ | 2 | | |
| | | |
December 31, 2019
|
| |||||||||||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||
| Mortgage-backed securities – residential: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Federal Home Loan Mortgage Corporation
|
| | | $ | 4 | | | | | $ | — | | | | | $ | — | | | | | $ | 4 | | |
|
Federal National Mortgage Association
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | 1 | | |
| | | | | $ | 5 | | | | | $ | — | | | | | $ | — | | | | | $ | 5 | | |
| | | |
December 31, 2020
|
| |||||||||
| | | |
Amortized Cost
|
| |
Fair Value
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Due after one year but with five years
|
| | | $ | 2 | | | | | $ | 2 | | |
| | | | | $ | 2 | | | | | $ | 2 | | |
| | | |
December 31, 2020
|
| |||||||||||||||||||||
| | | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||
|
Municipal Bonds
|
| | | $ | 4,189 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,189 | | |
| Mortgage-backed securities – residential: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Government National Mortgage Association
|
| | | $ | 933 | | | | | $ | 25 | | | | | $ | — | | | | | $ | 958 | | |
|
Federal Home Loan Mortgage Corporation
|
| | | | 59 | | | | | | — | | | | | | 1 | | | | | | 58 | | |
|
Federal National Mortgage Association
|
| | | | 1,097 | | | | | | 45 | | | | | | — | | | | | | 1,142 | | |
|
Collateralized mortgage obligations – GSE
|
| | | | 1,104 | | | | | | 68 | | | | | | — | | | | | | 1,172 | | |
| | | | | $ | 3,193 | | | | | $ | 138 | | | | | $ | 1 | | | | | $ | 3,330 | | |
| | | | | $ | 7,382 | | | | | $ | 138 | | | | | $ | 1 | | | | | $ | 7,519 | | |
| | | |
December 31, 2019
|
| |||||||||||||||||||||
| | | |
Amortized
Cost |
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||
|
Municipal Bonds
|
| | | $ | 4,190 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,190 | | |
| Mortgage-backed securities – residential: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Government National Mortgage Association
|
| | | $ | 1,416 | | | | | $ | 28 | | | | | $ | — | | | | | $ | 1,444 | | |
|
Federal Home Loan Mortgage Corporation
|
| | | | 66 | | | | | | 1 | | | | | | — | | | | | | 67 | | |
|
Federal National Mortgage Association
|
| | | | 1,563 | | | | | | 13 | | | | | | — | | | | | | 1,576 | | |
|
Collateralized mortgage obligations – GSE
|
| | | | 1,914 | | | | | | 24 | | | | | | — | | | | | | 1,938 | | |
| | | | | | 4,959 | | | | | | 66 | | | | | | — | | | | | | 5,025 | | |
| | | | | $ | 9,149 | | | | | $ | 66 | | | | | $ | — | | | | | $ | 9,215 | | |
| | | |
2020
|
| |||||||||
| | | |
Amortized Cost
|
| |
Fair Value
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Due within one year
|
| | | $ | 3,241 | | | | | $ | 3,241 | | |
|
Due after one but within five years
|
| | | | 980 | | | | | | 980 | | |
|
Due after five but within ten years
|
| | | | 11 | | | | | | 11 | | |
|
Due after ten years
|
| | | | 3,150 | | | | | | 3,287 | | |
| | | | | $ | 7,382 | | | | | $ | 7,519 | | |
| | | |
Less than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
| | | |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| ||||||||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||
| December 31, 2020: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Federal Home Loan Mortgage Corporation
|
| | | $ | 42 | | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | 42 | | | | | $ | 1 | | |
| | | | | $ | 42 | | | | | $ | 1 | | | | | $ | — | | | | | $ | — | | | | | $ | 42 | | | | | $ | 1 | | |
| | | |
Less than 12 Months
|
| |
12 Months or More
|
| |
Total
|
| |||||||||||||||||||||||||||
| | | |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| |
Fair
Value |
| |
Gross
Unrealized Losses |
| ||||||||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||
| December 31, 2019: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Federal Home Loan Mortgage Corporation
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | |
December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
| Residential real estate: | | | | | | | | | | | | | |
|
One-to-four family
|
| | | $ | 6,170 | | | | | $ | 9,188 | | |
|
Multi-family
|
| | | | 90,506 | | | | | | 98,751 | | |
|
Mixed-use
|
| | | | 30,508 | | | | | | 32,460 | | |
|
Total residential real estate
|
| | | | 127,184 | | | | | | 140,399 | | |
|
Non-residential real estate
|
| | | | 60,665 | | | | | | 66,894 | | |
|
Construction
|
| | | | 545,788 | | | | | | 465,379 | | |
|
Commercial and industrial
|
| | | | 90,577 | | | | | | 79,765 | | |
|
Overdrafts
|
| | | | 452 | | | | | | — | | |
|
Consumer
|
| | | | 42 | | | | | | 51 | | |
|
Total Loans
|
| | | | 824,708 | | | | | | 752,488 | | |
|
Allowance for loan losses
|
| | | | (5,088) | | | | | | (4,611) | | |
|
Deferred loan (fees) costs, net
|
| | | | 113 | | | | | | 5 | | |
| | | | | $ | 819,733 | | | | | $ | 747,882 | | |
| | | |
Residential
Real Estate |
| |
Non-
residential Real Estate |
| |
Construction
|
| |
Commercial
and Industrial |
| |
Consumer
|
| |
Overdraft
|
| |
Unallocated
|
| |
Total
|
| ||||||||||||||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Allowance for loan losses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 605 | | | | | $ | 503 | | | | | $ | 2,692 | | | | | $ | 566 | | | | | $ | — | | | | | $ | 71 | | | | | $ | 174 | | | | | $ | 4,611 | | |
|
Charge-offs
|
| | | | — | | | | | | (65) | | | | | | — | | | | | | (271) | | | | | | — | | | | | | (28) | | | | | | — | | | | | | (364) | | |
|
Recoveries
|
| | | | 3 | | | | | | 9 | | | | | | — | | | | | | 15 | | | | | | — | | | | | | — | | | | | | — | | | | | | 27 | | |
|
Provision (Benefit)
|
| | | | 99 | | | | | | 72 | | | | | | 376 | | | | | | 464 | | | | | | — | | | | | | (23) | | | | | | (174) | | | | | | 814 | | |
|
Ending balance
|
| | | $ | 707 | | | | | $ | 519 | | | | | $ | 3,068 | | | | | $ | 774 | | | | | $ | — | | | | | $ | 20 | | | | | $ | — | | | | | $ | 5,088 | | |
|
Ending balance: individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Ending balance:
collectively evaluated for impairment |
| | | $ | 707 | | | | | $ | 519 | | | | | $ | 3,068 | | | | | $ | 774 | | | | | $ | — | | | | | $ | 20 | | | | | $ | — | | | | | $ | 5,088 | | |
| Loans receivable: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Ending balance
|
| | | $ | 127,184 | | | | | $ | 60,665 | | | | | $ | 545,788 | | | | | $ | 90,577 | | | | | $ | 42 | | | | | $ | 452 | | | | | $ | — | | | | | $ | 824,708 | | |
|
Ending balance: individually evaluated for impairment
|
| | | $ | 2,009 | | | | | $ | 4,461 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 6,470 | | |
|
Ending balance:
collectively evaluated for impairment |
| | | $ | 125,175 | | | | | $ | 56,204 | | | | | $ | 545,788 | | | | | $ | 90,577 | | | | | $ | 42 | | | | | $ | 452 | | | | | $ | — | | | | | $ | 818,238 | | |
| | | |
Residential
Real Estate |
| |
Non-
residential Real Estate |
| |
Construction
|
| |
Commercial
and Industrial |
| |
Consumer
|
| |
Overdraft
|
| |
Unallocated
|
| |
Total
|
| ||||||||||||||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
|
Allowance for loan losses:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 822 | | | | | $ | 431 | | | | | $ | 2,395 | | | | | $ | 522 | | | | | $ | — | | | | | $ | 26 | | | | | $ | — | | | | | $ | 4,196 | | |
|
Charge-offs
|
| | | | — | | | | | | (67) | | | | | | — | | | | | | (96) | | | | | | — | | | | | | (157) | | | | | | — | | | | | | (320) | | |
|
Recoveries
|
| | | | 3 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5 | | | | | | — | | | | | | 8 | | |
|
Provision (Benefit)
|
| | | | (220) | | | | | | 139 | | | | | | 297 | | | | | | 140 | | | | | | — | | | | | | 197 | | | | | | 174 | | | | | | 727 | | |
|
Ending balance
|
| | | $ | 605 | | | | | $ | 503 | | | | | $ | 2,692 | | | | | $ | 566 | | | | | $ | — | | | | | $ | 71 | | | | | $ | 174 | | | | | $ | 4,611 | | |
|
Ending balance: individually evaluated for impairment
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Ending balance:
collectively evaluated for impairment |
| | | $ | 605 | | | | | $ | 503 | | | | | $ | 2,692 | | | | | $ | 566 | | | | | $ | — | | | | | $ | 71 | | | | | $ | 174 | | | | | $ | 4,611 | | |
| Loans receivable: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Ending balance
|
| | | $ | 140,399 | | | | | $ | 66,894 | | | | | $ | 465,379 | | | | | $ | 79,765 | | | | | $ | 51 | | | | | $ | — | | | | | $ | — | | | | | $ | 752,488 | | |
|
Ending balance: individually evaluated for impairment
|
| | | $ | 2,730 | | | | | $ | 4,280 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 7,010 | | |
|
Ending balance:
collectively evaluated for impairment |
| | | $ | 137,669 | | | | | $ | 62,614 | | | | | $ | 465,379 | | | | | $ | 79,765 | | | | | $ | 51 | | | | | $ | — | | | | | $ | — | | | | | $ | 745,478 | | |
|
2020
|
| |
Recorded
Investment |
| |
Unpaid Principal
Balance |
| |
Related
Allowance |
| |
Average Recorded
Investment |
| |
Interest Income
Recognized |
| |||||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||||||||
|
With no related allowance recorded:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate-Multi-family
|
| | | $ | 2,009 | | | | | $ | 2,009 | | | | | $ | — | | | | | $ | 2,666 | | | | | $ | 87 | | |
|
Non-residential real estate
|
| | | | 4,461 | | | | | | 4,526 | | | | | | — | | | | | | 4,371 | | | | | | 50 | | |
|
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | 6,470 | | | | | | 6,535 | | | | | | — | | | | | | 7,037 | | | | | | 137 | | |
|
With an allowance recorded
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Total: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate-Multi-family
|
| | | | 2,009 | | | | | | 2,009 | | | | | | — | | | | | | 2,666 | | | | | | 87 | | |
|
Non-residential real estate
|
| | | | 4,461 | | | | | | 4,526 | | | | | | — | | | | | | 4,371 | | | | | | 50 | | |
|
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | $ | 6,470 | | | | | $ | 6,535 | | | | | $ | — | | | | | $ | 7,037 | | | | | $ | 137 | | |
|
2019
|
| |
Recorded
Investment |
| |
Unpaid Principal
Balance |
| |
Related
Allowance |
| |
Average Recorded
Investment |
| |
Interest Income
Recognized |
| |||||||||||||||
| | | |
(In Thousands)
|
| | | | | | | |||||||||||||||||||||
|
With no related allowance recorded:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate-Multi-family
|
| | | $ | 2,730 | | | | | $ | 2,730 | | | | | $ | — | | | | | $ | 2,076 | | | | | $ | 96 | | |
|
Non-residential real estate
|
| | | | 4,280 | | | | | | 4,347 | | | | | | — | | | | | | 1,872 | | | | | | 31 | | |
|
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | 7,010 | | | | | | 7,077 | | | | | | — | | | | | | 3,948 | | | | | | 127 | | |
|
With an allowance recorded
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Total: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate-Multi-family
|
| | | | 2,730 | | | | | | 2,730 | | | | | | — | | | | | | 2,076 | | | | | | 96 | | |
|
Non-residential real estate
|
| | | | 4,280 | | | | | | 4,347 | | | | | | — | | | | | | 1,872 | | | | | | 31 | | |
|
Construction
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Commercial and industrial
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | $ | 7,010 | | | | | $ | 7,077 | | | | | $ | — | | | | | $ | 3,948 | | | | | $ | 127 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Residential real estate:
|
| | | | | | | | | | | | |
|
Mixed-use
|
| | | $ | — | | | | | $ | 415 | | |
|
Non-residential real estate
|
| | | | 3,572 | | | | | | 3,540 | | |
| | | | | $ | 3,572 | | | | | $ | 3,955 | | |
| | | |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Greater Than
90 Days |
| |
Total Past
Due |
| |
Current
|
| |
Total Loans
Receivable |
| |
Recorded
Investment > 90 Days and Accruing |
| |||||||||||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||
| Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One- to four-family
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 6,170 | | | | | $ | 6,170 | | | | | $ | — | | |
|
Multi-family
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 90,506 | | | | | | 90,506 | | | | | | — | | |
|
Mixed-use
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30,508 | | | | | | 30,508 | | | | | | — | | |
|
Non-residential real estate
|
| | | | — | | | | | | — | | | | | | 3,572 | | | | | | 3,572 | | | | | | 57,093 | | | | | | 60,665 | | | | | | — | | |
|
Construction loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 545,788 | | | | | | 545,788 | | | | | | — | | |
|
Commercial and industrial loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 90,577 | | | | | | 90,577 | | | | | | — | | |
|
Overdrafts
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 452 | | | | | | 452 | | | | | | — | | |
|
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 42 | | | | | | 42 | | | | | | — | | |
| | | | | $ | — | | | | | $ | — | | | | | $ | 3,572 | | | | | $ | 3,572 | | | | | $ | 821,136 | | | | | $ | 824,708 | | | | | $ | — | | |
| | | |
30 – 59 Days
Past Due |
| |
60 – 89 Days
Past Due |
| |
Greater Than
90 Days |
| |
Total Past
Due |
| |
Current
|
| |
Total Loans
Receivable |
| |
Recorded
Investment > 90 Days and Accruing |
| |||||||||||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||
| Residential real estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One- to four-family
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 9,188 | | | | | $ | 9,188 | | | | | $ | — | | |
|
Multi-family
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 98,751 | | | | | | 98,751 | | | | | | — | | |
|
Mixed-use
|
| | | | — | | | | | | — | | | | | | 415 | | | | | | 415 | | | | | | 32,045 | | | | | | 32,460 | | | | | | — | | |
|
Non-residential real estate
|
| | | | — | | | | | | — | | | | | | 3,540 | | | | | | 3,540 | | | | | | 63,354 | | | | | | 66,894 | | | | | | — | | |
|
Construction loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 465,379 | | | | | | 465,379 | | | | | | — | | |
|
Commercial and industrial loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 79,765 | | | | | | 79,765 | | | | | | 97 | | |
|
Overdrafts
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Consumer
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 51 | | | | | | 51 | | | | | | — | | |
| | | | | $ | — | | | | | $ | — | | | | | $ | 3,955 | | | | | $ | 3,955 | | | | | $ | 748,533 | | | | | $ | 752,488 | | | | | $ | 97 | | |
| | | |
Residential
Real Estate |
| |
Non-residential
Real Estate |
| |
Construction
|
| |
Commercial
and Industrial |
| |
Consumer
|
| |
Overdrafts
|
| |
Total
|
| |||||||||||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||
| Grade: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 127,184 | | | | | $ | 56,943 | | | | | $ | 545,788 | | | | | $ | 90,276 | | | | | $ | 42 | | | | | $ | 452 | | | | | $ | 820,685 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | 301 | | | | | | — | | | | | | — | | | | | | 301 | | |
|
Substandard
|
| | | | — | | | | | | 3,722 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,722 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | $ | 127,184 | | | | | $ | 60,665 | | | | | $ | 545,788 | | | | | $ | 90,577 | | | | | $ | 42 | | | | | $ | 452 | | | | | $ | 824,708 | | |
| | | |
Residential
Real Estate |
| |
Non-residential
Real Estate |
| |
Construction
|
| |
Commercial
and Industrial |
| |
Consumer
|
| |
Overdrafts
|
| |
Total
|
| |||||||||||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||
| Grade: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass
|
| | | $ | 139,984 | | | | | $ | 63,354 | | | | | $ | 465,379 | | | | | $ | 79,417 | | | | | $ | 51 | | | | | $ | — | | | | | $ | 748,185 | | |
|
Special Mention
|
| | | | — | | | | | | — | | | | | | — | | | | | | 348 | | | | | | — | | | | | | — | | | | | | 348 | | |
|
Substandard
|
| | | | 415 | | | | | | 3,540 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,955 | | |
|
Doubtful
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | $ | 140,399 | | | | | $ | 66,894 | | | | | $ | 465,379 | | | | | $ | 79,765 | | | | | $ | 51 | | | | | | — | | | | | $ | 752,488 | | |
| | | |
December 31,
|
| |||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| ||||||||||||||||||
| | | |
Number of
contracts |
| |
Recorded
Investment |
| |
Number of
contracts |
| |
Recorded
Investment |
| ||||||||||||
| | | |
(Dollars in Thousands)
|
| |||||||||||||||||||||
|
Multi-family
|
| | | | 1 | | | | | $ | 1,098 | | | | | | 2 | | | | | $ | 1,377 | | |
|
Mixed-use
|
| | | | 2 | | | | | | 911 | | | | | | 2 | | | | | | 939 | | |
|
Non-residential real estate
|
| | | | 2 | | | | | | 739 | | | | | | 2 | | | | | | 739 | | |
|
Total performing
|
| | | | 5 | | | | | $ | 2,748 | | | | | | 6 | | | | | $ | 3,055 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Interest income that would have been recognized had the loans performed in accordance with their original terms
|
| | | $ | 185 | | | | | $ | 198 | | |
|
Less: Interest income included in the results of operations
|
| | | | 125 | | | | | | 133 | | |
|
Total foregone interest
|
| | | $ | 60 | | | | | $ | 65 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Land
|
| | | $ | 3,872 | | | | | $ | 3,872 | | |
|
Buildings and improvements
|
| | | | 16,782 | | | | | | 16,698 | | |
|
Leasehold improvements
|
| | | | 1,737 | | | | | | 1,653 | | |
|
Furnishings and equipment
|
| | | | 7,179 | | | | | | 6,767 | | |
| | | | | | 29,570 | | | | | | 28,990 | | |
|
Accumulated depreciation and amortization
|
| | | | (10,895) | | | | | | (10,366) | | |
| | | | | $ | 18,675 | | | | | $ | 18,624 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Loans receivable
|
| | | $ | 4,420 | | | | | $ | 4,363 | | |
|
Securities
|
| | | | 16 | | | | | | 22 | | |
| | | | | | 4,436 | | | | | | 4,385 | | |
|
Allowance for uncollected interest
|
| | | | (598) | | | | | | (430) | | |
| | | | | $ | 3,838 | | | | | $ | 3,955 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Goodwill
|
| | | $ | 1,310 | | | | | $ | 1,310 | | |
|
Accumulative goodwill impairment
|
| | | | (659) | | | | | | (561) | | |
|
Goodwill, net of charge-off
|
| | | | 651 | | | | | | 749 | | |
|
Customer relationships intangible
|
| | | | — | | | | | | — | | |
| | | | | $ | 651 | | | | | $ | 749 | | |
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Land
|
| | | $ | 500 | | | | | $ | 500 | | |
|
Buildings and improvements
|
| | | | 1,442 | | | | | | 1,442 | | |
| | | | | | 1,942 | | | | | | 1,942 | | |
|
Accumulated depreciation and amortization
|
| | | | (424) | | | | | | (387) | | |
| | | | | $ | 1,518 | | | | | $ | 1,555 | | |
| | | |
December 31,
|
| |||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| ||||||||||||||||||
| | | |
Amount
|
| |
Weighted Average
Interest Rate |
| |
Amount
|
| |
Weighted Average
Interest Rate |
| ||||||||||||
| | | |
(Dollars in Thousands)
|
| |||||||||||||||||||||
| Demand deposits: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-interest bearing
|
| | | $ | 221,371 | | | | | | 0.00% | | | | | $ | 140,001 | | | | | | 0.00% | | |
|
NOW and money market
|
| | | | 100,945 | | | | | | 0.50% | | | | | | 116,613 | | | | | | 1.21% | | |
|
Total
|
| | | | 322,316 | | | | | | 0.16% | | | | | | 256,614 | | | | | | 0.55% | | |
|
Savings accounts
|
| | | | 101,693 | | | | | | 0.33% | | | | | | 98,283 | | | | | | 0.98% | | |
| Certificates of deposit maturing in: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
One year or less
|
| | | | 211,834 | | | | | | 1.38% | | | | | | 348,363 | | | | | | 2.63% | | |
|
After one to two years
|
| | | | 71,381 | | | | | | 1.39% | | | | | | 43,454 | | | | | | 2.59% | | |
|
After two to three years
|
| | | | 8,962 | | | | | | 1.95% | | | | | | 18,741 | | | | | | 2.51% | | |
|
After three to four years
|
| | | | 10,516 | | | | | | 2.43% | | | | | | 4,992 | | | | | | 2.91% | | |
|
After four years
|
| | | | 45,004 | | | | | | 0.81% | | | | | | 8,711 | | | | | | 2.87% | | |
|
Total
|
| | | | 347,697 | | | | | | 1.35% | | | | | | 424,261 | | | | | | 2.63% | | |
| | | | | $ | 771,706 | | | | | | 0.72% | | | | | $ | 779,158 | | | | | | 1.73% | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Demand deposits
|
| | | $ | 734 | | | | | $ | 1,637 | | |
|
Savings accounts
|
| | | | 626 | | | | | | 832 | | |
|
Certificates of deposit
|
| | | | 7,894 | | | | | | 11,822 | | |
| | | | | $ | 9,254 | | | | | $ | 14,291 | | |
| | | |
December 31,
|
| |||||||||||||||||||||
| | | |
2020
|
| |
2019
|
| ||||||||||||||||||
| | | |
Amount
|
| |
Weighted Average
Interest Rate |
| |
Amount
|
| |
Weighted Average
Interest Rate |
| ||||||||||||
| | | |
(Dollars in Thousands)
|
| |||||||||||||||||||||
| Advances maturing in: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
After two to three years
|
| | | $ | 14,000 | | | | | | 2.81% | | | | | $ | 7,000 | | | | | | 2.79% | | |
|
After three to four years
|
| | | | 7,000 | | | | | | 2.86% | | | | | | 7,000 | | | | | | 2.83% | | |
|
After four to five years
|
| | | | — | | | | | | —% | | | | | | 7,000 | | | | | | 2.86% | | |
|
After five years (due 2030)
|
| | | | 7,000 | | | | | | 1.61% | | | | | | — | | | | | | —% | | |
| | | | | $ | 28,000 | | | | | | 2.52% | | | | | $ | 21,000 | | | | | | 2.83% | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Current tax expense
|
| | | $ | 3,315 | | | | | $ | 4,233 | | |
|
Deferred tax expense
|
| | | | (33) | | | | | | (256) | | |
| | | | | $ | 3,282 | | | | | $ | 3,977 | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(Dollars In Thousands)
|
| |||||||||
|
Federal income tax at statutory rates
|
| | | $ | 3,278 | | | | | $ | 3,555 | | |
|
State and city tax, net of federal income tax effect
|
| | | | 183 | | | | | | 515 | | |
|
Non-taxable income on bank owned life insurance
|
| | | | (128) | | | | | | (119) | | |
|
Other
|
| | | | (51) | | | | | | 26 | | |
| | | | | $ | 3,282 | | | | | $ | 3,977 | | |
|
Effective Income Tax Rate
|
| | | | 21.0% | | | | | | 23.5% | | |
| | | |
December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Allowance for loan losses
|
| | | $ | 1,207 | | | | | $ | 1,322 | | |
|
State net operating loss carryforwards
|
| | | | 89 | | | | | | 425 | | |
|
Reserve for uncollected interest
|
| | | | 141 | | | | | | 122 | | |
|
Depreciation
|
| | | | — | | | | | | 86 | | |
|
Benefit plans
|
| | | | 1,449 | | | | | | 1,623 | | |
|
Accumulated other comprehensive loss – DRP
|
| | | | 56 | | | | | | 34 | | |
|
Unrealized loss on available-for-sale securities
|
| | | | — | | | | | | — | | |
|
Total Deferred Tax Assets
|
| | | | 2,942 | | | | | | 3,612 | | |
| Deferred tax liability: | | | | | | | | | | | | | |
|
Depreciation
|
| | | | 297 | | | | | | — | | |
|
Goodwill
|
| | | | 112 | | | | | | 138 | | |
|
Other
|
| | | | 240 | | | | | | 183 | | |
|
Total Deferred Tax Liabilities
|
| | | | 649 | | | | | | 321 | | |
|
Valuation Allowance – State Deferred Tax Assets
|
| | |
|
—
|
| | | |
|
(1,053)
|
| |
|
Net Deferred Tax Assets Included in Other Assets
|
| | | $ | 2,293 | | | | | $ | 2,238 | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
|
Other
|
| | | $ | 2,047 | | | | | $ | 1,768 | | |
|
Service contracts
|
| | | | 807 | | | | | | 874 | | |
|
Consulting expense
|
| | | | 763 | | | | | | 975 | | |
|
Telephone
|
| | | | 551 | | | | | | 531 | | |
|
Directors compensation
|
| | | | 520 | | | | | | 529 | | |
|
Audit and accounting
|
| | | | 361 | | | | | | 432 | | |
|
Insurance
|
| | | | 329 | | | | | | 317 | | |
|
Director, officer, and employee expense
|
| | | | 286 | | | | | | 404 | | |
|
Legal fees
|
| | | | 283 | | | | | | 316 | | |
|
Office supplies and stationary
|
| | | | 128 | | | | | | 133 | | |
|
Recruiting expense
|
| | | | 5 | | | | | | 160 | | |
| | | | | $ | 6,080 | | | | | $ | 6,439 | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(Dollars In Thousands)
|
| |||||||||
|
Projected benefit obligation – beginning
|
| | | $ | 1,851 | | | | | $ | 1,789 | | |
|
Service cost
|
| | | | 125 | | | | | | 99 | | |
|
Interest cost
|
| | | | 39 | | | | | | 69 | | |
|
Actuarial (gain) loss
|
| | | | 135 | | | | | | (2) | | |
|
Prior service cost
|
| | | | — | | | | | | — | | |
|
Benefits Paid
|
| | | | (104) | | | | | | (104) | | |
|
Projected benefit obligation – ending
|
| | | $ | 2,046 | | | | | $ | 1,851 | | |
|
Funded status – accrued liability included in accounts payable and accrued expenses
|
| | | $ | 2,046 | | | | | $ | 1,789 | | |
|
Accumulated benefit obligation
|
| | | $ | 1,900 | | | | | $ | 1,776 | | |
|
Discount rate
|
| | | | 2.02% | | | | | | 3.99% | | |
|
Rate of increase in future compensation levels
|
| | | | 2.00% | | | | | | 2.00% | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(Dollars In Thousands)
|
| |||||||||
| Net periodic pension expense: | | | | | | | | | | | | | |
|
Service cost
|
| | | $ | 125 | | | | | $ | 99 | | |
|
Interest cost
|
| | | | 39 | | | | | | 69 | | |
|
Actuarial loss recognized
|
| | | | 14 | | | | | | 16 | | |
|
Prior service cost recognized
|
| | | | 15 | | | | | | 21 | | |
|
Total net periodic pension expense included in other non-interest expenses
|
| | | $ | 193 | | | | | $ | 205 | | |
|
Discount rate
|
| | | | 2.02% | | | | | | 3.99% | | |
|
Rate of increase in future compensation levels
|
| | | | 2.00% | | | | | | 2.00% | | |
| |
2021
|
| | | $ | 104 | | |
| |
2022
|
| | | | 104 | | |
| |
2023
|
| | | | 104 | | |
| |
2024
|
| | | | 205 | | |
| |
2025
|
| | | | 190 | | |
| |
2026 to 2030
|
| | | | 1,015 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
Allocated shares
|
| | | | 362,894 | | | | | | 336,973 | | |
|
Shares committed to be released
|
| | | | 25,921 | | | | | | 25,921 | | |
|
Unearned shares
|
| | | | 129,605 | | | | | | 155,526 | | |
|
Total ESOP Shares
|
| | | | 518,420 | | | | | | 518,420 | | |
|
Less allocated shares distributed to former or retired employees
|
| | | | (76,509) | | | | | | (76,509) | | |
|
Total ESOP Shares Held by Trustee
|
| | | | 441,911 | | | | | | 441,911 | | |
|
Fair value of unearned shares
|
| | | $ | 1,684,865 | | | | | $ | 1,866,312 | | |
| | | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
| Finance Lease Amounts: | | | | | | | | | | | | | |
|
ROU asset
|
| | | $ | 363 | | | | | $ | 366 | | |
|
Lease liability
|
| | | $ | 460 | | | | | $ | 424 | | |
| Operating Lease Amounts: | | | | | | | | | | | | | |
|
ROU assets
|
| | | $ | 3,094 | | | | | $ | 1,150 | | |
|
Lease liabilities
|
| | | $ | 3,115 | | | | | $ | 1,156 | | |
| Finance Lease Cost | | | | | | | | | | | | | |
|
Amortization of ROU asset
|
| | | $ | 4 | | | | | $ | 4 | | |
|
Interest on lease liability
|
| | | $ | 36 | | | | | $ | 35 | | |
|
Operating Lease Costs
|
| | | $ | 487 | | | | | $ | 326 | | |
| Cash paid for amounts included in the measurement of lease liabilities | | | | | | | | | | | | | |
|
Finance lease
|
| | | $ | (36) | | | | | $ | (35) | | |
|
Operating leases
|
| | | $ | 472 | | | | | $ | 300 | | |
| Weighted-average remaining lease term | | | | | | | | | | | | | |
|
Finance lease
|
| |
96 years
|
| |
97 years
|
| ||||||
|
Operating leases
|
| | | | 7.61 | | | |
3.06 years
|
| |||
| Weighted-average discount rate | | | | | | | | | | | | | |
|
Finance lease
|
| | | | 9.50% | | | | | | 9.50% | | |
|
Operating leases
|
| | | | 1.34% | | | | | | 2.35% | | |
| | | |
Operating
Leases |
| |
Finance
Lease |
| ||||||
|
2021
|
| | | $ | 545 | | | | | $ | 30 | | |
|
2022
|
| | | | 549 | | | | | | 30 | | |
|
2023
|
| | | | 423 | | | | | | 30 | | |
|
2024
|
| | | | 333 | | | | | | 30 | | |
|
2025
|
| | | | 302 | | | | | | 30 | | |
|
Thereafter
|
| | | | 1,110 | | | | | | 4,167 | | |
|
Total lease payments
|
| | | $ | 3,262 | | | | | $ | 4,317 | | |
|
Interest
|
| | | | (147) | | | | | | (3,857) | | |
|
Lease liability
|
| | | $ | 3,115 | | | | | $ | 460 | | |
| | | |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Carried
at Fair Value on a Recurring Basis |
| ||||||||||||||||||||||||||||||||||||
|
Description
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Marketable equity securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mutual funds
|
| | | $ | 10,332 | | | | | $ | 10,044 | | | | | $ | — | | | | | $ | — | | | | |
$
|
—
|
| | | |
$
|
—
|
| | | | $ | 10,332 | | | | | $ | 10,044 | | |
| Mortgage-backed securities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
FHLMC
|
| | | | — | | | | | | — | | | | | | 2 | | | | | | 4 | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 4 | | |
|
FNMA
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | |
|
Total assets
|
| | | $ | 10,332 | | | | | $ | 10,044 | | | | | $ | 2 | | | | | $ | 5 | | | | | $ | — | | | | | $ | — | | | | | $ | 10,334 | | | | | $ | 10,049 | | |
| | | |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total Carried
at Fair Value on a Non-Recurring Basis |
| ||||||||||||||||||||||||||||||||||||
|
Description
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Impaired loans
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 150 | | | | | $ | 699 | | | | | $ | 150 | | | | | $ | 699 | | |
|
Real estate owned
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,996 | | | | | | 2,164 | | | | | | 1,996 | | | | | | 2,164 | | |
|
Total assets
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 2,146 | | | | | $ | 2,863 | | | | | $ | 2,146 | | | | | $ | 2,863 | | |
| | | |
At December 31, 2020
|
| |||||||||||||||||||||
| | | |
Fair
Value |
| |
Valuation
Technique |
| |
Unobservable
Input |
| |
Range
|
| |
Weighted
Average |
| |||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Impaired loans
|
| | | $ | 150 | | | |
Income approach
|
| |
Capitalization rate
|
| | | | 7.50% | | | | | | 7.50% | | |
|
Real estate owned
|
| | | | 1,996 | | | |
Income approach
|
| |
Capitalization rate
|
| | | | 8.40% | | | | | | 8.40% | | |
| | | |
At December 31, 2019
|
| |||||||||||||||||||||
| | | |
Fair
Value |
| |
Valuation
Technique |
| |
Unobservable
Input |
| |
Range
|
| |
Weighted
Average |
| |||||||||
| | | |
(In Thousands)
|
| |||||||||||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Impaired loans
|
| | | $ | 699 | | | |
Income approach
|
| |
Capitalization rate
|
| | | | 7.25% | | | | | | 7.25% | | |
|
Real estate owned
|
| | | | 2,164 | | | |
Income approach
|
| |
Capitalization rate
|
| | | | 8.40% | | | | | | 8.40% | | |
| | | | | | | | | | | | | | | |
Fair Value at
December 31, 2020 |
| |||||||||||||||
|
(In thousands)
|
| |
Carrying
Amount |
| |
Fair Value
|
| |
Quoted
Prices in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |||||||||||||||
| Financial Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 69,191 | | | | | $ | 69,191 | | | | | $ | 69,191 | | | | | $ | — | | | | | $ | — | | |
|
Certificates of deposit
|
| | | | 100 | | | | | | 100 | | | | | | — | | | | | | 100 | | | | | | — | | |
|
Marketable equity securities
|
| | | | 10,332 | | | | | | 10,332 | | | | | | 10,332 | | | | | | — | | | | | | — | | |
|
Securities available for sale
|
| | | | 2 | | | | | | 2 | | | | | | — | | | | | | 2 | | | | | | — | | |
|
Securities held to maturity
|
| | | | 7,382 | | | | | | 7,519 | | | | | | — | | | | | | 7,519 | | | | | | — | | |
|
Loans receivable
|
| | | | 819,733 | | | | | | 823,996 | | | | | | — | | | | | | — | | | | | | 823,996 | | |
|
Investments in restricted stock
|
| | | | 1,595 | | | | | | 1,595 | | | | | | — | | | | | | 1,595 | | | | | | — | | |
|
Accrued interest receivable
|
| | | | 3,838 | | | | | | 3,838 | | | | | | — | | | | | | 3,838 | | | | | | — | | |
| Financial Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits
|
| | | | 771,706 | | | | | | 776,413 | | | | | | — | | | | | | 776,413 | | | | | | — | | |
|
FHLB of New York advances
|
| | | | 28,000 | | | | | | 29,292 | | | | | | — | | | | | | 29,292 | | | | | | — | | |
|
Accrued interest payable
|
| | | | 8 | | | | | | 8 | | | | | | — | | | | | | 8 | | | | | | — | | |
| | | | | | | | | | | | | | | |
Fair Value at
December 31, 2019 |
| |||||||||||||||
|
(In thousands)
|
| |
Carrying
Amount |
| |
Fair Value
|
| |
Quoted
Prices in Active Markets for Identical Assets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |||||||||||||||
| Financial Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 127,675 | | | | | $ | 127,675 | | | | | $ | 127,675 | | | | | $ | — | | | | | $ | — | | |
|
Certificates of deposit
|
| | | | 100 | | | | | | 100 | | | | | | — | | | | | | 100 | | | | | | — | | |
|
Marketable equity securities
|
| | | | 10,044 | | | | | | 10,044 | | | | | | 10,044 | | | | | | — | | | | | | — | | |
|
Securities available for sale
|
| | | | 5 | | | | | | 17 | | | | | | — | | | | | | 17 | | | | | | — | | |
|
Securities held to maturity
|
| | | | 9,149 | | | | | | 9,215 | | | | | | — | | | | | | 9,215 | | | | | | — | | |
|
Loans receivable
|
| | | | 747,882 | | | | | | 753,267 | | | | | | — | | | | | | — | | | | | | 753,267 | | |
|
Investments in restricted stock
|
| | | | 1,348 | | | | | | 1,348 | | | | | | — | | | | | | 1,348 | | | | | | — | | |
|
Accrued interest receivable
|
| | | | 3,955 | | | | | | 3,955 | | | | | | — | | | | | | 3,955 | | | | | | — | | |
| Financial Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits
|
| | | | 779,158 | | | | | | 773,379 | | | | | | — | | | | | | 773,379 | | | | | | — | | |
|
FHLB of New York advances
|
| | | | 21,000 | | | | | | 21,662 | | | | | | — | | | | | | 21,662 | | | | | | — | | |
|
Accrued interest payable
|
| | | | 1 | | | | | | 1 | | | | | | — | | | | | | 1 | | | | | | — | | |
| | | |
December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousands)
|
| |||||||||
| Non-interest income: | | | | | | | | | | | | | |
|
Deposit-related fees and charges
|
| | | $ | 77 | | | | | $ | 100 | | |
|
Loan-related fees and charges(1)
|
| | | | 539 | | | | | | 935 | | |
|
Electronic banking fees and charges
|
| | | | 429 | | | | | | 291 | | |
|
(Loss) Gain on disposition of equipment(1)
|
| | | | (61) | | | | | | 37 | | |
|
Income from bank owned life insurance(1)
|
| | | | 609 | | | | | | 567 | | |
|
Investment advisory fees
|
| | | | 425 | | | | | | 466 | | |
|
Unrealized gain on equity securities(1)
|
| | | | 288 | | | | | | 291 | | |
| Miscellaneous(1) | | | | | 207 | | | | | | 132 | | |
|
Total non-interest income
|
| | | $ | 2,513 | | | | | $ | 2,819 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousand)
|
| |||||||||
| Assets | | | | | | | | | | | | | |
|
Cash and due from banks
|
| | | $ | 5,844 | | | | | $ | 5,899 | | |
|
Investment in subsidiary
|
| | | | 142,179 | | | | | | 129,870 | | |
|
Loans receivable, net of allowance for loan losses of $29 and $18, respectively(1)
|
| | | | 3,917 | | | | | | 4,358 | | |
|
ESOP loan receivable
|
| | | | 2,051 | | | | | | 2,372 | | |
|
Total Assets
|
| | | $ | 153,991 | | | | | $ | 142,499 | | |
| Liabilities and Stockholders’ Equity | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 166 | | | | | $ | 386 | | |
|
Total Liabilities
|
| | | | 166 | | | | | | 386 | | |
|
Total Stockholders’ Equity
|
| | | | 153,825 | | | | | | 142,113 | | |
|
Total Liabilities and Stockholders’ Equity
|
| | | $ | 153,991 | | | | | $ | 142,499 | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousand)
|
| |||||||||
|
Interest income – loans
|
| | | $ | 268 | | | | | $ | 322 | | |
|
Interest income – ESOP loan
|
| | | | 196 | | | | | | 220 | | |
|
Interest income – interest-earning deposits
|
| | | | 14 | | | | | | 91 | | |
|
Provision for loan losses
|
| | | | (11) | | | | | | 12 | | |
|
Operating expenses
|
| | | | (208) | | | | | | (151) | | |
|
Income before Income Tax Expense and Equity in Undistributed Earnings of Subsidiary
|
| | | | 259 | | | | | | 494 | | |
|
Income tax expense
|
| | | | 65 | | | | | | 120 | | |
|
Income before Equity in Undistributed Earnings of Subsidiary
|
| | | | 194 | | | | | | 374 | | |
|
Equity in undistributed earnings of subsidiary
|
| | | | 12,135 | | | | | | 12,579 | | |
|
Net Income
|
| | | $ | 12,329 | | | | | $ | 12,953 | | |
|
Comprehensive Income
|
| | | $ | 12,245 | | | | | $ | 12,984 | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
| | | |
(In Thousand)
|
| |||||||||
| Cash Flows from Operating Activities | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 12,329 | | | | | $ | 12,953 | | |
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
|
Equity in undistributed earnings of subsidiary
|
| | | | (12,135) | | | | | | (12,579) | | |
|
Provision for loan losses
|
| | | | 11 | | | | | | (12) | | |
|
(Increase) decrease in other liabilities
|
| | | | (3) | | | | | | 210 | | |
|
Net Cash (Used in) Provided by Operating Activities
|
| | | | 202 | | | | | | 572 | | |
| Cash Flows from Investing Activities | | | | | | | | | | | | | |
|
Repayment of ESOP loan
|
| | | | 321 | | | | | | 297 | | |
|
Net repayment of loans
|
| | | | 430 | | | | | | 715 | | |
|
Net Cash Used in Investing Activities
|
| | | | 751 | | | | | | 1,012 | | |
| Cash Flows from Financing Activities | | | | | | | | | | | | | |
|
Cash dividends paid
|
| | | | (1,008) | | | | | | (788) | | |
|
Net Cash Used in Financing Activities
|
| | | | (1,008) | | | | | | (788) | | |
|
Net Decrease in Cash and Cash Equivalents
|
| | | | (55) | | | | | | 796 | | |
|
Cash and Cash Equivalents – Beginning
|
| | |
|
5,899
|
| | | |
|
5,103
|
| |
|
Cash and Cash Equivalents – Ending
|
| | | $ | 5,844 | | | | | $ | 5,899 | | |
| |
SEC filing fee(1)
|
| | | $ | 21,529 | | |
| |
FINRA filing fee(1)
|
| | | | 30,099 | | |
| |
Nasdaq fees and expenses
|
| | | | 50,000 | | |
| |
EDGAR, printing, postage and mailing
|
| | | | 150,000 | | |
| |
Legal fees and expenses
|
| | | | 625,000 | | |
| |
Accounting fees and expenses
|
| | | | 75,000 | | |
| |
Appraiser fees and expenses
|
| | | | 140,000 | | |
| |
Marketing firm expenses (including legal fees)(2)
|
| | | | 110,000 | | |
| |
Records management fees and expenses
|
| | | | 110,000 | | |
| |
Business plan fees and expenses
|
| | | | 42,000 | | |
| |
Transfer agent and registrar fees and expenses
|
| | | | 15,000 | | |
| |
Proxy solicitor fees and expenses
|
| | | | 20,000 | | |
| |
Miscellaneous
|
| | | | 111,372 | | |
| |
TOTAL
|
| | | $ | 1,500,000 | | |
|
Exhibit
|
| |
Description
|
| |
Location
|
|
|
23.3
|
| | Consent of RP Financial, LC. | | | Previously filed | |
|
24.0
|
| | Power of Attorney | | | Previously filed | |
|
99.1
|
| | Appraisal Report of RP Financial, LC. | | | Previously filed | |
|
99.2
|
| | Draft of Marketing Materials | | | Filed herewith | |
|
99.3
|
| | Draft of Subscription Order Form and Instructions | | | Previously filed | |
|
99.4
|
| | Form of Proxy for NorthEast Community Bancorp, Inc. Annual Meeting of Shareholders | | | Previously filed | |
| |
Name
|
| |
Title
|
| |
Date
|
|
| |
/s/ Kenneth A. Martinek
Kenneth A. Martinek
|
| |
Chairman of the Board of Directors and Chief Executive Officer
(principal executive officer) |
| |
May 10, 2021
|
|
| |
/s/ Donald S. Hom
Donald S. Hom
|
| |
Executive Vice President and Chief Financial Officer (principal financial and accounting officer)
|
| |
May 10, 2021
|
|
| |
*
Diane B. Cavanaugh
|
| |
Director
|
| | | |
| |
*
Charles M. Cirillo
|
| |
Director
|
| | | |
| |
*
Jose M. Collazo
|
| |
President and Chief Operating Officer and Director
|
| | | |
| |
*
Eugene M. Magier
|
| |
Director
|
| | | |
| |
*
Charles A. Martinek
|
| |
Director
|
| | | |
| |
*
John F. McKenzie
|
| |
Director
|
| | | |
| |
*
Kevin P. O’Malley
|
| |
Director
|
| | | |
| |
*
Kenneth H. Thomas
|
| |
Director
|
| | | |
| |
By:
/s/ Kenneth A. Martinek
Kenneth A. Martinek
Attorney-in Fact |
| | | | | May 10, 2021 | |
Exhibit 23.2
Consent of Independent Registered Public Accounting Firm
Northeast Community Bancorp, Inc.
White Plains, New York
We hereby consent to the use in the Prospectus constituting a part of this Registration Statement of our report dated March 8, 2021, relating to the consolidated financial statements of Northeast Community Bancorp, Inc., which is contained in that Prospectus.
We also consent to the reference to us under the caption “Experts” in the Prospectus.
/s/ BDO USA, LLP
BDO USA, LLP
New York, New York
May 10, 2021
Exhibit 99.2
NorthEast Community Bank
NorthEast Community Bancorp, Inc.
4/5/21
PROPOSED MAILING AND INFORMATIONAL MATERIALS
INDEX
Produced by the Financial Printer
| 1. | Dear Member Letter* |
| 2. | Dear Member Letter for Non Eligible Jurisdictions |
| 3. | Dear Friend Letter - Eligible Account Holders who are no longer Depositors* |
| 4. | Dear Potential Investor Letter* |
| 5. | Dear Prospective Investor Letter - Cover Letter for States Requiring "Agent" Mailing* |
| 6-9. | Stock Q&A* |
| 10. | Proxy Reminder / Important (immediate follow-up) |
| 11. | Proxy Reminder / Second Request |
| 12. | Proxy Reminder (“final” as needed) |
| 13-14. | Proxy Card |
| 15-16. | Stock Order / Certification Form* |
| 17. | Stock Order Form Guidelines* |
Produced by the Stock Information Center
| 18. | Lobby Poster |
| 19. | Dear Subscriber/Acknowledgment Letter - Initial Response to Stock Order Received |
| 20. | Dear Interested Investor - No Shares Available Letter |
| 21. | Welcome Stockholder Letter - For Initial DRS Statement Mailing |
| 22. | Dear Interested Subscriber Letter - Subscription Rejection |
| 23. | Dear Community Member* |
| 24. | Tombstone (Offering Advertisement) |
| 25. | Email Vote Reminder |
*Accompanied by a Prospectus

Dear Member:
We are pleased to announce that the Boards of Directors of NorthEast Community Bank, NorthEast Community Bancorp, MHC and NorthEast Community Bancorp, Inc. have unanimously approved a plan of conversion and reorganization under which we will convert from the mutual holding company form to the fully public stock holding company form of organization and raise additional capital in a stock offering. Upon the completion of the conversion and reorganization, NorthEast Community Bank will become the wholly-owned subsidiary of our newly formed public holding company, NorthEast Community Bancorp, Inc. The additional capital raised in the offering will enhance our capital position and enable us to support future growth and expansion. Upon completion of the conversion and reorganization:
| • | existing deposit accounts and loans will remain exactly the same |
| • | deposit accounts will continue to be federally insured up to the maximum legal limit |
The Proxy Card
Under banking regulations, the plan of conversion and reorganization require the approval of the members of NorthEast Community Bancorp, MHC (depositors of NorthEast Community Bank). As a voting member, your vote is extremely important to complete the conversion. After reading the enclosed proxy statement, please cast your vote by mail, telephone or internet as instructed on the enclosed proxy card. Voting will not obligate you to purchase shares of NorthEast Community Bancorp, Inc. common stock in the offering.
As a valued customer, your vote is important to us.
On
behalf of the Board, I ask that you help us meet our goal by casting your vote
“FOR” approval of the plan of conversion and reorganization.
The Stock Order Form
As a qualifying depositor of NorthEast Community Bank, you have nontransferable rights to subscribe for shares of NorthEast Community Bancorp, Inc. common stock on a priority basis. The enclosed prospectus describes the stock offering in more detail. Please read the prospectus carefully before making an investment decision.
If you wish to subscribe for shares, please complete the enclosed stock order form. Your stock order form, together with payment for the shares, must be physically received (not postmarked) by NorthEast Community Bancorp, Inc. no later than _:00 p.m., Eastern Time, on [day], [month] __, 2021. Stock order forms may be delivered by mail using the enclosed postage-paid envelope marked “STOCK ORDER RETURN,” by overnight delivery service or by hand delivery (drop box) to the address indicated on the stock order form. We will not accept stock order forms at our other offices.
If you have any questions after reading the enclosed material, please call our Stock Information Center at [Stock Center Phone Number], Monday through Friday, between the hours of 10:00 a.m. and 4:00 p.m., Eastern Time. The Stock Information Center will be closed on bank holidays.
Sincerely,

Kenneth A. Martinek
Chairman and Chief Executive Officer
The shares of common stock being offered are not savings accounts or deposits and are not insured or guaranteed by the Federal Deposit Insurance Corporation or any other government agency. This is not an offer to sell or a solicitation of an offer to buy common stock. The offer is made only by the prospectus.
M

Dear Member:
We are pleased to announce that the Boards of Directors of NorthEast Community Bank, NorthEast Community Bancorp, MHC and NorthEast Community Bancorp, Inc. have unanimously approved a plan of conversion and reorganization under which we will convert from the mutual holding company form to the fully public stock holding company form of organization and raise additional capital in a stock offering. Upon the completion of the conversion and reorganization, NorthEast Community Bank will become the wholly-owned subsidiary of our newly formed public holding company, NorthEast Community Bancorp, Inc. The additional capital raised in the offering will enhance our capital position and enable us to support future growth and expansion. Upon completion of the conversion and reorganization:
| • | existing deposit accounts and loans will remain exactly the same |
| • | deposit accounts will continue to be federally insured up to the maximum legal limit |
The Proxy Card
Under banking regulations, the plan of conversion and reorganization require the approval of the members of NorthEast Community Bancorp, MHC (depositors of NorthEast Community Bank). As a voting member, your vote is extremely important to complete the conversion. After reading the enclosed proxy statement, please cast your vote by mail, telephone or internet as instructed on the enclosed proxy card.
As a valued customer, your vote is important to us.
On
behalf of the Board, I ask that you help us meet our goal by casting your vote
“FOR” approval of the plan of conversion and
reorganization.
The Stock Offering
We regret that we are unable to offer you the opportunity to subscribe for shares of common stock in the subscription offering because the laws of your jurisdiction require us to register (1) the to-be-issued common stock of NorthEast Community Bancorp, Inc. and (2) as an agent of NorthEast Community Bancorp, Inc. in order to solicit the sale of such stock, and the number of eligible subscribers in your jurisdiction does not justify the expense of such registration.
If you have any questions after reading the enclosed material, please call our Stock Information Center at [Stock Center Phone Number], Monday through Friday, between the hours of 10:00 a.m. and 4:00 p.m., Eastern Time. The Stock Information Center will be closed on bank holidays.
Sincerely,

Kenneth A. Martinek
Chairman and Chief Executive Officer
The shares of common stock being offered are not savings accounts or deposits and are not insured or guaranteed by the Federal Deposit Insurance Corporation or any other government agency. This is not an offer to sell or a solicitation of an offer to buy common stock. The offer is made only by the prospectus.
M1

Dear Friend of NorthEast Community Bank:
We are pleased to announce that the Boards of Directors of NorthEast Community Bank, NorthEast Community Bancorp, MHC and NorthEast Community Bancorp, Inc. have unanimously approved a plan of conversion and reorganization under which we will convert from the mutual holding company form to the fully public stock holding company form of organization and raise additional capital in a stock offering. Upon the completion of the conversion and reorganization, NorthEast Community Bank will become the wholly-owned subsidiary of our newly formed public holding company, NorthEast Community Bancorp, Inc. The additional capital raised in the offering will enhance our capital position and enable us to support future growth and expansion.
As a qualifying depositor of NorthEast Community Bank, you have nontransferable rights to subscribe for shares of NorthEast Community Bancorp, Inc. common stock on a priority basis. The enclosed prospectus describes the stock offering in more detail. Please read the prospectus carefully before making an investment decision.
If you wish to subscribe for shares, please complete the enclosed stock order form. Your stock order form, together with payment for the shares, must be physically received (not postmarked) by NorthEast Community Bancorp, Inc. no later than _:00 p.m., Eastern Time, on [day], [month] __, 2021. Stock order forms may be delivered by mail using the enclosed postage-paid envelope marked “STOCK ORDER RETURN,” by overnight delivery service or by hand delivery (drop box) to the address indicated on the stock order form. We will not accept stock order forms at our other offices.
If you have any questions after reading the enclosed material, please call our Stock Information Center at [Stock Center Phone Number], Monday through Friday, between the hours of 10:00 a.m. and 4:00 p.m., Eastern Time. The Stock Information Center will be closed on bank holidays.
Sincerely,

Kenneth A. Martinek
Chairman and Chief Executive Officer
The shares of common stock being offered are not savings accounts or deposits and are not insured or guaranteed by the Federal Deposit Insurance Corporation or any other government agency. This is not an offer to sell or a solicitation of an offer to buy common stock. The offer is made only by the prospectus.
F
Dear Potential Investor:
We are pleased to provide you with the enclosed material regarding the stock offering by NorthEast Community Bancorp, Inc., the proposed holding company for NorthEast Community Bank. The additional capital raised in the offering will enhance our capital position and enable us to support future growth and expansion. This information packet includes the following:
Prospectus: This document provides detailed information about our operations and the proposed conversion from the mutual holding company form to the fully public stock holding company form of organization and the related stock offering by NorthEast Community Bancorp, Inc. Please read it carefully before making an investment decision.
Stock Order Form: If you wish to subscribe for shares, please complete the enclosed stock order form. Your properly completed stock order form, together with payment for the shares, must be physically received (not postmarked) by NorthEast Community Bancorp, Inc. no later than _:00 p.m., Eastern Time, on [day], [month] __, 2021.
Stock order forms may be delivered by mail using the enclosed postage-paid envelope marked “STOCK ORDER RETURN,” by overnight delivery service or by hand delivery (drop box) to the address indicated on the stock order form. We will not accept stock order forms at our other offices.
We are pleased to offer you this opportunity to become one of our stockholders. If you have any questions after reading the enclosed material, please call our Stock Information Center at [Stock Center Phone Number], Monday through Friday, between the hours of 10:00 a.m. and 4:00 p.m., Eastern Time. The Stock Information Center will be closed on bank holidays.
Sincerely,

Kenneth A. Martinek
Chairman and Chief Executive Officer
The shares of common stock being offered are not savings accounts or deposits and are not insured or guaranteed by the Federal Deposit Insurance Corporation or any other government agency. This is not an offer to sell or a solicitation of an offer to buy common stock. The offer is made only by the prospectus.
C

Dear Prospective Investor:
At the request of NorthEast Community Bancorp, Inc. (the “Company”), we have enclosed materials regarding the Company’s offering of common stock in connection with the conversion and reorganization of NorthEast Community Bancorp, MHC from the mutual holding company form to the fully public stock holding company form of organization. The enclosed materials include a prospectus and a stock order form, which offer you the opportunity to subscribe for shares of common stock of NorthEast Community Bancorp, Inc. Please read the prospectus carefully before making an investment decision.
If you have any questions after reading the enclosed materials, please call the Stock Information Center at [Stock Center Phone Number], Monday through Friday, between the hours of 10:00 a.m. and 4:00 p.m., Eastern Time, and ask for a Piper Sandler representative. If you decide to subscribe for shares, your properly completed stock order form, together with payment for the shares, must be physically received (not postmarked) by NorthEast Community Bancorp, Inc. no later than _:00 p.m., Eastern Time, on [day], [month] __, 2021.
We have been asked to forward these documents to you in view of certain requirements of the securities laws of your jurisdiction. This is not a recommendation or solicitation for any action by you with regard to the enclosed materials.
Piper Sandler & Co.
The shares of common stock being offered are not savings accounts or deposits and are not insured or guaranteed by the Federal Deposit Insurance Corporation or any other government agency. This is not an offer to sell or a solicitation of an offer to buy common stock. The offer is made only by the prospectus.
BD
![]() |
to pay cash dividends on a quarterly basis. Initially, we expect the quarterly dividends to be $0.06 per share. The initial dividend and continued payment of dividends will depend on a number of factors and there can be no assurance that we will pay dividends in the future, or that any such dividends will not be reduced or eliminated in the future. Q. Will my stock be covered by deposit insurance? A. No. Q. Where will the stock be traded? A. Upon completion of the stock offering, shares of our common stock are expected to trade on the Nasdaq Capital Market under the symbol “NECB.” Q. Can I change my mind after I place an order to subscribe for stock? A. No. After receipt, your order may not be modified or withdrawn. Q. If I purchase shares of common stock during the offering, when will I receive my stock? A. Physical stock certificates will not be issued. Our transfer agent, Continental Stock Transfer & Trust Company, will send you a stock ownership statement, via the Direct Registration System (“DRS”), by first class mail as soon as practicable after the completion of the offering. Trading is expected to commence the first business day following closing of the stock offering. Although the shares of NorthEast Community Bancorp, Inc. common stock will have begun trading, brokerage firms may require that you have received your stock ownership statement prior to selling your shares. Your ability to sell the shares of common stock prior to your receipt of the statement will depend on arrangements you may make with your brokerage firm. Q. What is direct registration and DRS? A. Direct registration is the ownership of stock registered in your own name on the books of NorthEast Community Bancorp, Inc. without taking possession of a printed stock certificate. Instead, your ownership is recorded and tracked as an accounting entry (referred to as “book entry”) on the books of NorthEast Community Bancorp, Inc. The Direct Registration System is a system that electronically moves investors’ positions between brokers and transfer agents for issuers that offer direct registration. Q. What happens to the NorthEast Community Bancorp shares I currently own? A. The shares of common stock owned by the existing public stockholders of NorthEast Community Bancorp will be exchanged for shares of common stock of NorthEast Community Bancorp, Inc. based on an exchange ratio that will result in existing public stockholders owning approximately the same percentage of NorthEast Community Bancorp, Inc. common stock as they owned of NorthEast Community Bancorp common stock immediately prior to the completion of the conversion, excluding shares of NorthEast Community Bancorp, Inc. common stock purchased in the offering and the receipt of cash in lieu of fractional exchange shares and as adjusted to reflect the assets of NorthEast Community Bancorp, MHC. The actual number of shares you receive will depend upon the number of shares we sell in our offering and will be announced shortly before the completion of the conversion. Q. What if I have additional questions? A. The prospectus that accompanies this brochure describes the offering in detail. Please read the prospectus carefully before making an investment decision. If you have any questions after reading the enclosed materials, you may call our Stock Information Center at [Stock Center Phone Number], Monday through Friday, between the hours of 10:00 a.m. and 4:00 p.m., Eastern Time. The Stock Information Center will be closed on bank holidays. The shares of common stock being offered are not savings accounts or deposits and are not insured or guaranteed by the Federal Deposit Insurance Corporation or any other government agency. This is not an offer to sell or a solicitation of an offer to buy common stock. The offer is made only by the prospectus. Stock Questions and Answers |
![]() |
Questions & Answers About the Stock Offering We are pleased to announce that the Boards of Directors of NorthEast Community Bank, NorthEast Community Bancorp, MHC and NorthEast Community Bancorp, Inc. have unanimously approved a plan of conversion and reorganization under which we will convert from the mutual holding company form to the fully public stock holding company form of organization and raise additional capital in a stock offering. Upon the completion of the conversion and reorganization, NorthEast Community Bank will become the wholly-owned subsidiary of our newly formed public holding company, NorthEast Community Bancorp, Inc. The additional capital raised in the offering will enhance our capital position and enable us to support future growth and expansion. This brochure provides some summary information about the offering and how to purchase shares, and is qualified in its entirety by the prospectus delivered with it. Investing in common stock involves certain risks. For a discussion of these risks and other factors that may affect your investment decision, investors are urged to read the accompanying prospectus before making an investment decision, including the section in the prospectus titled “Risk Factors.” Q. Who can purchase stock in the subscription offering? Only eligible depositors of NorthEast Community Bank and NorthEast Community Bank’s tax-qualified employee stock ownership plan may purchase shares of stock in the subscription offering. The common stock is being offered in the subscription offering in the following order of priority: Eligible Account Holders: Depositors with aggregate balances of $50 or more at the close of business on September 30, 2019. NorthEast Community Bank’s tax-qualified employee stock ownership plan. Supplemental Eligible Account Holders: Depositors (other than directors and officers of NorthEast Community Bank) with aggregate balances of $50 or more at the close of business on [•], 2021 and who are not otherwise eligible in category (1) above. Other Members: Depositors at the close of business on [•], 2021 and who are not otherwise eligible in categories (1) or (3) above. Q. I am not eligible to purchase stock in the subscription offering. May I still place an order to purchase shares? A. Subject to the priority rights of qualifying depositors and the Bank’s tax-qualified employee stock ownership plan in the subscription offering, common stock may be offered to the general public in a community offering. Natural persons (including trusts of natural persons) residing in Bronx, Kings, New York, Orange, Rockland, Sullivan and Westchester Counties in New York and in Essex, Middlesex, Norfolk and Suffolk Counties in Massachusetts, will be given preference in the community offering. The community offering may begin concurrently with, or any time after, the commencement of the subscription offering. Q. Am I guaranteed to receive shares if I place an order? A. No. It is possible that orders received during the offering period will exceed the number of shares being sold. Such an oversubscription would result in shares being allocated among subscribers according to the preferences and priorities set forth in the plan of conversion and reorganization and described in the prospectus. If the offering is oversubscribed in the subscription offering, no orders received in the community offering will be filled. Q. How many shares of stock are being offered, and at what price? A. NorthEast Community Bancorp, Inc. is offering a maximum of 11,787,500 shares of common stock at a price of $10.00 per share. Q. How much stock can I purchase? A. The minimum purchase is 25 shares ($250). As more fully described in the plan of conversion and reorganization and in the prospectus, the maximum purchase by any person in the subscription or community offering is 40,000 shares ($400,000). In addition, no person, together with their associates, or group of persons acting in concert, may purchase more than 80,000 shares ($800,000) of common stock in the offering. Q. How do I order stock? A. If you decide to subscribe for shares, you must return your properly completed and signed original stock order form, along with full payment for the shares, to NorthEast Community Bancorp, Inc. Stock order forms may be returned by mail using the enclosed postage-paid envelope marked “STOCK ORDER RETURN,” by overnight delivery service or by hand delivery (drop box) to the address indicated on the stock order form. We will not accept stock order forms at our other offices. Please call the Stock Information Center if you need assistance completing the stock order form. Q. When is the deadline to subscribe for stock? A. A properly completed original stock order form, together with the required full payment, must be physically received (not postmarked) by NorthEast Community Bancorp, Inc. no later than _:00 p.m., Eastern Time, on [day], [month] , 2021. Q. How can I pay for my shares of stock? A. You can pay for the shares of common stock by check, bank check, money order, or withdrawal from your deposit account or certificate of deposit at NorthEast Community Bank. Checks and money orders must be made payable to NorthEast Community Bancorp, Inc. Withdrawals from a certificate of deposit at NorthEast Community Bank to buy shares of common stock may be made without penalty. Q. Can I use my NorthEast Community Bank home equity line of credit to pay for shares of common stock? A. No. NorthEast Community Bank cannot lend funds to anyone to subscribe for shares. This includes the use of funds available through a NorthEast Community Bank home equity or other line of credit. Q. Can I subscribe for shares using funds in my IRA at NorthEast Community Bank? A. No. Federal regulations do not permit the purchase of common stock with funds held in your existing IRA or other qualified retirement plan at NorthEast Community Bank. To use these funds to subscribe for common stock, you need to transfer the funds to a “self-directed” IRA or other trust account at another unaffiliated financial institution that permits investment in equity securities within such account. The transfer of these funds takes time, so please make arrangements as soon as possible. However, if you intend to subscribe for common stock using your eligibility as an IRA account holder but plan to use funds from sources other than your IRA account, you do not need to transfer your IRA account. Please call our Stock Information Center if you require additional information. Q. Can I subscribe for shares in the subscription offering and add someone else who is not on my account to my stock registration? A. No. Applicable regulations prohibit the transfer of subscription rights. Adding the names of other persons who are not owners of your qualifying account(s) will result in the loss of your subscription rights. Q. Can I subscribe for shares in the subscription offering in my name alone if I have a joint account? A. Yes, subject to the overall purchase limitations in the offering. Unless we determine otherwise, spouses, persons having the same address or persons exercising subscription rights through joint accounts or qualifying accounts registered to the same address will be presumed to be associates of, or acting in concert with, each other. Q. I have custodial accounts at NorthEast Community Bank with my minor children. May I use these accounts to purchase stock in the subscription offering? A. Yes. However, the stock must be registered in the custodian’s name for the benefit of the minor child under the Uniform Transfers to Minors Act. A custodial account does not entitle the custodian to purchase stock in his or her own name. If the child has reached the age of majority, the child must subscribe for the shares in his or her own name. Q. I have a business or trust account at NorthEast Community Bank. May I use these accounts to purchase stock in the subscription offering? A. Yes. However, the stock must be purchased in the name of the business or trust. A business or trust account does not entitle the owner of or signatory for the business or the trustee of the trust to purchase stock in his or her own name. Q. Will payments for common stock earn interest until the stock offering closes? A. Yes. Any payment made by check or money order will earn interest at 0. % per annum from the date the order is processed until the completion or termination of the stock offering. Depositors who pay for their stock by withdrawal authorization will receive interest at the contractual rate on the account until the completion or termination of the offering. Q. Will dividends be paid on the stock? Following the completion of the conversion and offering, we intend |
![]() |
IMPORTANT REMINDER WE NEED YOUR HELP As a follow-up to our recent mailing regarding our plan of conversion and reorganization, WE URGE YOU TO VOTE ALL OF YOUR PROXY CARDS. You may have received more than one proxy card depending on the ownership structure of your accounts. Please support us by voting all proxy cards. If you have already voted, please accept our thanks Voting “FOR” the proposal will not affect your deposit accounts or loans Deposit accounts will continue to be federally insured Voting does not obligate you to purchase stock in the offering Thank you for choosing NorthEast Community Bank. We appreciate your vote and your continued support of the Bank. If you have any questions, please call our Stock Information Center at [Stock Center Phone Number]. Kenneth A. Martinek Chairman and Chief Executive Officer |
![]() |
SECOND REQUEST WE NEED YOUR HELP As a follow-up to our recent mailing regarding our plan of conversion and reorganization, OUR RECORDS SHOW THAT YOU HAVE NOT YET VOTED ALL OF YOUR PROXY CARDS. You may have received more than one proxy card depending on the ownership structure of your accounts. Please support us by voting all proxy cards. If you have already voted, please accept our thanks Voting “FOR” the proposal will not affect your deposit accounts or loans Deposit accounts will continue to be federally insured Voting does not obligate you to purchase stock in the offering Thank you for choosing NorthEast Community Bank. We appreciate your vote and your continued support of the Bank. If you have any questions, please call our Stock Information Center at [Stock Center Phone Number]. Kenneth A. Martinek Chairman and Chief Executive Officer |
![]() |
TIME IS RUNNING OUT! WE STILL NEED YOUR HELP! By now, you have received several proxy mailings regarding our vote. Our records show that you have not voted all of your proxy cards received.You may have received more than one proxy card depending on the ownership structure of your accounts. All should be voted. We ask for your support by voting the enclosed proxy card today. Thank you for choosing NorthEast Community Bank. We appreciate your vote and your continued support of the Bank. If you have any questions, please call our Stock Information Center at [Stock Center Phone Number]. Kenneth A. Martinek Chairman and Chief Executive Officer |
![]() |
NORTHEAST COMMUNITY BANCORP, MHC REVOCABLE PROXY Control Number Please vote by marking one of the boxes as shown. 1. The approval of the Plan of Conversion and Reorganization (as described on the reverse side of this proxy card). FORAGAINST The undersigned hereby acknowledges receipt of a Notice of Special Meeting of Members of NorthEast Community Bancorp, MHC called for [MEETING DATE] and a Proxy Statement for the Special Meeting (and the accompanying Prospectus) before signing this proxy. x Signature Date IMPORTANT: Please sign your name exactly as it appears on this proxy. Joint accounts need only one signature. When signing as an attorney, administrator, agent, officer, executor, trustee, guardian, etc., please add your full title to your signature. IF YOU VOTE BY MAIL, PLEASE COMPLETE, DATE, SIGN, AND RETURN ALL PROXY CARDS IN THE ENCLOSED PROXY RETURN ENVELOPE. NONE ARE DUPLICATES. Detach Here WHAT Am I Voting For? We are counting on you to cast your vote “FOR” the approval of the plan of conversion and reorganization under which we will convert from the mutual holding company form to the fully public stock holding company form of organization. WHY Vote? Because your vote makes a difference. As a valued customer, your vote is important to us. The proposal requires the approval of our voting members. Your vote “FOR” will help us support our future growth and continue to make a difference to our customers and community. We value your relationship and continued support of NorthEast Community Bank and are asking you to help us meet our goal by voting today. HOW Do I Vote? 1 of 3 ways. Please have your control number(s) ready when voting by telephone or internet. PROXY VOTING INSTRUCTIONS THANK YOU For Your Vote. We appreciate your vote and continued confidence in NorthEast Community Bank and ask that you please support us by voting all proxy cards you have received. |
![]() |
NORTHEAST COMMUNITY BANCORP, MHCREVOCABLE PROXY THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS OF NORTHEAST COMMUNITY BANCORP, MHC The undersigned member of NorthEast Community Bancorp, MHC hereby appoints,and, and each of them with the power of substitution in each, as proxy to cast all votes which the undersigned is entitled to cast at a special meeting of members to be held at, at : .m., local time, on [MEETING DATE], and at any and all adjournments and postponements thereof, and to act with respect to all votes that the undersigned would be entitled to cast, if then personally present, in accordance with the instructions on the reverse side hereof: APPROVAL of the Plan of Conversion and Reorganization pursuant to which NorthEast Community Bank will convert from the mutual holding company to the fully public stock holding company structure and a Maryland-chartered corporation named NorthEast Community Bancorp, Inc. will offer shares of its common stock for sale. This proxy, if properly signed and dated, will be voted as directed by the undersigned member. UNLESS CONTRARY DIRECTION IS GIVEN, THIS PROXY, IF PROPERLY SIGNED AND DATED, WILL BE VOTED FOR APPROVAL OF THE PLAN OF CONVERSION AND REORGANIZATION. In addition, this proxy will be voted at the discretion of the Board of Directors upon any other matter as may properly come before the special meeting. As of the date hereof, the Board of Directors does not know of any other business to be presented. The undersigned may revoke this proxy at any time before it is voted by delivering to the Corporate Secretary of NorthEast Community Bancorp, MHC either a written revocation of the proxy or a duly executed proxy bearing a later date, or by appearing at the special meeting and voting in person. IMPORTANT: PLEASE VOTE, DATE AND SIGN ON THE REVERSE SIDE. NOT VOTING WILL HAVE THE SAME EFFECT AS VOTING AGAINST THE PLAN OF CONVERSION AND REORGANIZATION. OUR BOARD OF DIRECTORS RECOMMENDS THAT YOU VOTE “FOR” APPROVAL OF THE PLAN OF CONVERSION AND REORGANIZATION. VOTING DOES NOT OBLIGATE YOU TO BUY STOCK. (Continued on reverse side) Detach Here WHY Reorganize? The reorganization and stock offering will provide us with access to additional capital, which will provide us the financial strength to better serve our customers and support our future growth and expansion. WHAT Will Change? No changes are planned in the way we operate our business. The reorganization is an internal change to our corporate structure and will have no effect on the staffing, products or services we offer to our customers. Voting will not affect your deposit accounts or loans. Deposit accounts will continue to be federally insured. We thank you for your support and ask that you vote all proxy cards received. If you have more than one account, you may receive more than one proxy card depending on the ownership structure of your accounts. |
![]() |
A properly completed original stock order form must be used to subscribe for common stock. Please read the Stock Ownership Guide Instructions as you complete this form. Subscription & Community Offering Stock Order Form STOCK ORDER DEADLINE day, [Expiration Date] at _:00 p.m. Eastern Time (Received not postmarked) STOCK ORDER DELIVERY If By Hand Delivery (Drop Box) NorthEast Community Bank Address, City, State Zipcode STOCK ORDER DELIVERY If By Overnight Delivery xxxxxxx Address, City, State Zipcode, (xxx) xxx-xxxx SHARES TOTAL PAYMENTS DUE Purchase Limitations (see instructions and the Prospectus) X 10.00 = $ .00 Minimum 25 shares $250 Maximum 40,000 shares $400,000 Maximum for associates or group 80,000 shares $800,000 Check here if you are a NorthEast Community Bank, NorthEast Community Bancorp, MHC, or NorthEast Community Bancorp, Inc.: EMPLOYEE, OFFICER, DIRECTOR or IMMEDIATE FAMILY MEMBER of such person living in the same household. CHECK PAYMENT Check, bank draft or money order NorthEast Community Bank line of credit and third party checks cannot be used for check payment. Payable to NorthEast Community Bancorp, Inc. Enclosed.00 (5) WITHDRAWAL PAYMENT The undersigned authorizes withdrawal from the following account(s). There is no early withdrawal penalty for this form of payment. Bank Use Bank Use Amount Amount .00 .00 PURCHASER INFORMATION Subscription Offering The purchaser had a deposit account(s) totaling $50 or more on September 30, 2019 at NorthEast Community Bank. The purchaser had a deposit account(s) totaling $50 or more on [Month] _ _, 2021 at NorthEast Community Bank and is not a director or officer of NorthEast Community Bank, NorthEast Community Bancorp, MHC or NorthEast Community Bancorp, Inc. The purchaser had a deposit account(s) at NorthEast Community Bank on [Month] , 2021. Community Offering The purchaser in the community offering RESIDES in: Bronx, Kings, New York, Orange, Rockland, Sullivan or Westchester County in NY, or Essex, Middlesex, Norfolk and Suffolk County in MA. Indicate county of residence here: The purchaser in the community offering DOES NOT RESIDE in one of the above listed counties. Account Information - List below all NorthEast Community Bank accounts the purchaser had as of the applicable Subscription Offering eligibility date(s) as indicated above. Failure to list all your eligible accounts, or providing incorrect information, may result in the loss of part or all of your subscription rights. Additional space on reverse side at Item 6. Qualifying Account # of Purchaser Qualifying Account # of Purchaser Names(s) on Account Names(s) on Account STOCK OWNERSHIP REGISTRATION (to appear on stock registration statement) Please provide all requested information. Adding the names of other persons who are not owners of your qualifying account(s) will result in the loss of your subscription rights. Form of Ownership (check one box and indicate SS# or Tax ID#)IRA or Other Qualified Plan Order SS/Tax ID# Individual Joint Tenants Registration Uniform Transfers to Minors Act (minor SS#) Tenants In Common Business (co., corp.) Fiduciary (trust, estate) Reporting SS/Tax ID# TTEE Tax ID# -Owner SS# --_ Address Name Name Telephone Street CityStateZip code Day Evening ASSOCIATES / ACTING IN CONCERT (Definitions on reverse side) Check here if you, or any associates or persons acting in concert with you, have submitted other orders for shares and/or are current owners of existing shares of NorthEast Community Bancorp. If you checked this box, complete reverse side. ACKNOWLEGEMENT - To be effective, this stock order form must be properly completed and physically received (not postmarked) by NorthEast Community Bancorp, Inc. no later than _:00 p.m., Eastern Time, on [day], [month], 2021, unless extended; otherwise this stock order form and all subscription rights will be void. The undersigned agrees that after receipt by NorthEast Community Bancorp, Inc., this stock order form may not be modified, withdrawn or canceled without NorthEast Community Bancorp, Inc.’s consent and if authorization to withdraw from deposit accounts at NorthEast Community Bank has been given as payment for shares, the amount authorized for withdrawal shall not otherwise be available for withdrawal by the undersigned. (continued on reverse side) By signing below, I also acknowledge that I have read the Certification Form and Acknowledgement continued on the reverse side of this form (Item 9). SignatureDateSignatureDate |
![]() |
[LOGO] |
![]() |
NorthEast Community Bancorp, Inc. |
NorthEast Community Bancorp, Inc.
|
NorthEast Community Bank
|
|
|
|
If you have more than one account, you may have received more than one proxy card depending upon the ownership structure of your accounts.
Please vote all proxy cards that you received. None are duplicates.
|
|
|
|
Please Support Us & Vote Your Proxy Card(s) Today
|
18
NorthEast Community Bancorp, Inc.
____ __, 2021
Dear Subscriber:
We hereby acknowledge receipt of your order for shares, listed below, and payment at $10.00 per share, of shares of NorthEast Community Bancorp, Inc. common stock. If you are issued shares, the shares will be registered as indicated above.
At this time, we cannot confirm the number of shares of NorthEast Community Bancorp, Inc. common stock, if any, that will be issued to you. Following completion of the stock offering, shares will be allocated in accordance with the plan of conversion and reorganization.
Once the offering has been completed, you will receive by mail from our transfer agent Continental Stock Transfer & Trust Company, a statement indicating your ownership of NorthEast Community Bancorp, Inc. common stock.
Please retain this letter and refer to the batch and item number indicated below for any future inquiries you may have regarding this order.
If you have any questions, please call our Stock Information Center at [Stock Center Phone Number], Monday through Friday, between the hours of 10:00 a.m. and 4:00 p.m., Eastern Time. The Stock Information Center will be closed on bank holidays.
NorthEast Community Bancorp, Inc.
Stock Information Center
The shares of common stock being offered are not savings accounts or deposits and are not insured or guaranteed by the Federal Deposit Insurance Corporation or any other government agency.
19
NorthEast Community Bancorp, Inc.
____ __, 2021
Dear Interested Investor:
We recently completed our subscription offering. Unfortunately, due to the demand for shares from persons with priority rights, stock was not available for our [Supplemental Eligible Account Holders], [Other Members] [or] [community members]. If your subscription was paid for by check, bank draft or money order, a refund of the balance due to you with interest will be mailed promptly.
We appreciate your interest in NorthEast Community Bancorp, Inc. and hope you become an owner of our stock in the future. Our common stock has commenced trading on the Nasdaq Capital Market under the symbol “NECB.”
NorthEast Community Bancorp, Inc.
Stock Information Center
The shares of common stock being offered are not savings accounts or deposits and are not insured or guaranteed by the Federal Deposit Insurance Corporation or any other government agency.
20
NorthEast Community Bancorp, Inc.
____ __, 2021
Welcome Stockholder:
Thank you for your interest in NorthEast Community Bancorp, Inc. (the “Company”). Our offering has been completed and we are pleased to enclose a statement from our transfer agent reflecting the number of shares of the Company’s common stock purchased by you in the offering at a price of $10.00 per share. The transaction closed on ____ __, 2021; this is your stock purchase date.
If your subscription was paid for by check, bank draft or money order, we will send you a check for interest on the funds you submitted, and, if your subscription was not filled in full, the refund due.
The enclosed statement is your evidence of ownership of shares of Company common stock. All stock sold in the offering has been issued in book entry form through the Direct Registration System (“DRS”). No physical stock certificates will be issued. Please examine this statement carefully to be certain that it properly reflects the number of shares you purchased and the names in which the ownership of the shares are to be shown on the books of the Company. If you also held a physical stock certificate for shares of NorthEast Community Bancorp prior to completion of the offering, a letter of transmittal regarding the exchange of those shares for NorthEast Community Bancorp, Inc. shares, along with other materials, has been mailed to you separately.
If you have any questions about your statement, please contact our transfer agent (by mail, telephone, email) as follows:
Continental Stock Transfer & Trust Company
Attn: NorthEast Community Bancorp, Inc. Investor Services
1 State Street, 30th Floor
New York, NY 10004
(800) 509-5586
cstmail@continentalstock.com
Trading [is expected to] [commenced] on the Nasdaq Capital Market under the symbol “NECB” on __ __, 2021. Please contact a stockbroker if you choose to sell your stock or purchase any additional shares in the future.
On behalf of the Board of Directors, officers and employees of NorthEast Community Bancorp, Inc., I thank you for supporting our offering and welcome you as a stockholder.
Sincerely,
Kenneth A. Martinek
Chairman and Chief Executive Officer
The shares of common stock being offered are not savings accounts or deposits and are not insured or guaranteed by the Federal Deposit Insurance Corporation or any other government agency.
21
NorthEast Community Bancorp, Inc.
_______ __, 2021
Dear Interested Subscriber:
We regret to inform you that NorthEast Community Bancorp, Inc., the proposed holding company for NorthEast Community Bank, did not accept your order for shares of NorthEast Community Bancorp, Inc. common stock in its community offering. This action is in accordance with our plan of conversion and reorganization, which gives NorthEast Community Bancorp, Inc. the absolute right to reject the order of any person, in whole or in part, in the community offering.
If your order was paid for by check, enclosed is your original check.
NorthEast Community Bancorp, Inc.
Stock Information Center
The shares of common stock are not savings accounts or deposits and are not insured or guaranteed by the Federal Deposit Insurance Corporation or any other government agency.
22
_______ __, 2021
Dear Community Member:
We are enclosing material in connection with the stock offering by NorthEast Community Bancorp, Inc., the proposed holding company for NorthEast Community Bank.
Piper Sandler & Co. is acting as marketing agent in connection with the subscription and community offerings, which will conclude at _:00 p.m., Eastern Time, on [day], [month] __, 2021.
Members of the general public are eligible to participate. If you have any questions about the offering, please do not hesitate to call the Stock Information Center at [Stock Center Phone Number], Monday through Friday, between the hours of 10:00 a.m. and 4:00 p.m., Eastern Time. The Stock Information Center will be closed on bank holidays.
Piper Sandler & Co.
23
|
NorthEast Community Bank
NorthEast Community Bancorp, Inc. Commences Stock Offering
NorthEast Community Bancorp, Inc., the proposed holding company for NorthEast Community Bank, is offering shares of its common stock for sale in a stock offering.
Shares of NorthEast Community Bancorp, Inc. common stock are being offered for sale at a price of $10.00 per share. As a member of the community served by NorthEast Community Bank, you may have the opportunity to purchase shares in the offering.
If you would like to learn more about our stock offering, we invite you to obtain a prospectus and offering material by calling our Stock Information Center at [Stock Center Phone Number], Monday through Friday between the hours of 10:00 a.m. and 4:00 p.m., Eastern Time. The Stock Information Center will be closed on bank holidays.
The shares of common stock being offered are not savings accounts or deposits and are not insured or guaranteed by the Federal Deposit Insurance Corporation or any other government agency. This is not an offer to sell or a solicitation of an offer to buy common stock. The offer is made only by the prospectus. |
24
EMAIL VOTE REMINDER
|
HAVE YOU VOTED YET? As a valued customer, your vote is important to us.
If you were a NorthEast Community Bank depositor as of [month] [date], 2021, you recently received package containing proxy materials requesting your vote “FOR” our plan of conversion and reorganization.
If you have not yet voted, please support us by voting all proxy cards received by mail, telephone, text, or Internet as indicated on the proxy card. If you have any questions, please call our Stock Information Center at [Stock Center Phone Number], Monday through Friday, 10:00 a.m. to 4:00 p.m., Eastern Time.
Help us meet our goal by casting your vote “FOR” approval of the plan
YOUR SUPPORT YOUR VOTE OUR THANKS www.xxx.com/xxxxx
|
25