XML 34 R24.htm IDEA: XBRL DOCUMENT v3.25.1
NET LOANS RECEIVABLE (Tables)
3 Months Ended
Mar. 31, 2025
NET LOANS RECEIVABLE  
Schedule of net loans receivable

A summary of net loans receivable is as follows (dollars in thousands):

    

March 31, 2025

    

December 31, 2024

Commercial:

 

  

 

  

Real estate

$

424,294

$

414,835

Commercial and industrial

 

109,793

 

108,474

Construction

 

142,922

 

130,959

Total commercial

 

677,009

 

654,268

Residential mortgages

 

720,416

 

689,569

Home equity loans and lines

 

93,094

 

94,928

Consumer

 

19,467

 

17,564

 

1,509,986

 

1,456,329

Allowance for credit losses

 

(22,810)

 

(21,754)

Net loans receivable

$

1,487,176

$

1,434,575

Schedule of activity in allowance for credit losses by portfolio segment

The following tables present the activity in the allowance for credit losses by portfolio segment (dollars in thousands):

 

For the Three Months Ended March 31, 2025

Beginning

Ending

    

Balance

    

Provisions

    

Charge-offs

    

Recoveries

    

Balance

Commercial

$

12,067

$

568

$

$

6

$

12,641

Residential mortgages

7,930

 

321

(4)

29

8,276

Home equity loans and lines of credit

1,185

(8)

(23)

1,154

Consumer

 

572

190

 

(29)

 

6

 

739

Allowance for credit losses - loans

 

21,754

 

1,071

 

(56)

 

41

 

22,810

Allowance for credit losses - off-balance sheet credit exposures

 

2,190

 

(330)

 

 

 

1,860

Total

$

23,944

$

741

$

(56)

$

41

$

24,670

 

For the Three Months Ended March 31, 2024

Beginning

Ending

    

Balance

    

Provisions

    

Charge-offs

    

Recoveries

    

Balance

Commercial

$

12,674

$

(233)

$

$

6

$

12,447

Residential mortgages

 

6,970

 

455

(6)

 

7,419

Home equity loans and lines of credit

1,339

3

2

1,344

Consumer

379

33

(24)

2

390

Allowance for credit losses - loans

 

21,362

 

258

 

(30)

 

10

 

21,600

Allowance for credit losses - off-balance sheet credit exposures

 

1,681

 

(178)

 

 

 

1,503

Total

$

23,043

$

80

$

(30)

$

10

$

23,103

Schedule of balance in allowance for credit losses and recorded investment

The following tables present the balance in the allowance for credit losses and the recorded investment in loans by portfolio segment (dollars in thousands):

 

March 31, 2025

 

Residential

    

Commercial

    

Mortgages

    

Home Equity

    

Consumer

    

Total

Allowance for credit losses:

 

  

 

  

 

  

 

  

 

  

Related to loans individually evaluated

$

169

$

$

$

$

169

Related to loans collectively evaluated

 

12,472

 

8,276

1,154

739

 

22,641

Ending balance

$

12,641

$

8,276

$

1,154

$

739

$

22,810

Loans:

 

  

 

  

 

  

 

  

 

  

Individually evaluated

$

5,864

$

1,528

$

$

$

7,392

Loans collectively evaluated

 

671,145

 

718,888

 

93,094

 

19,467

 

1,502,594

Ending balance

$

677,009

$

720,416

$

93,094

$

19,467

$

1,509,986

December 31, 2024

 

Residential

    

Commercial

    

Mortgages

    

Home Equity

    

Consumer

    

Total

Allowance for credit losses:

 

  

 

  

 

  

 

  

 

  

Related to loans individually evaluated

$

$

$

$

$

Related to loans collectively evaluated

 

12,067

 

7,930

1,185

572

 

21,754

Ending balance

$

12,067

$

7,930

$

1,185

$

572

$

21,754

Loans:

 

  

 

  

 

  

 

  

 

  

Individually evaluated

$

$

1,541

$

$

$

1,541

Loans collectively evaluated

 

654,268

 

688,028

 

94,928

 

17,564

 

1,454,788

Ending balance

$

654,268

$

689,569

$

94,928

$

17,564

$

1,456,329

Schedule of recorded investment in nonaccrual and loans past due over 90 days still on accrual

The following tables present the recorded investment in nonaccrual and loans past due over 90 days still on accrual by class of loans (dollars in thousands):

 

March 31, 2025

    

    

Nonaccrual

    

Past Due

    

 

Loans With

 

90 Days

 

 

No Related

 

Still on 

 

Recognized

Nonaccrual

 

Allowance

 

Accrual

 

Interest Income

Commercial:

 

  

 

  

 

  

 

  

Real estate

$

5,864

$

4,695

$

1

$

Commercial and industrial

 

9

 

 

 

Construction

 

 

 

 

Residential mortgages

 

3,867

 

1,528

 

 

Home equity loans and lines

 

955

 

 

 

Consumer

 

 

 

 

$

10,695

$

6,223

$

1

$

 

December 31, 2024

    

    

Nonaccrual

    

Past Due

    

 

Loans With

 

90 Days

 

 

No Related

 

Still on 

 

Recognized

Nonaccrual

 

Allowance

 

Accrual

 

Interest Income

Commercial:

 

  

 

  

 

  

 

  

Real estate

$

$

$

1

$

Commercial and industrial

 

10

 

 

 

Construction

 

 

 

 

Residential mortgages

 

4,127

 

1,541

 

 

Home equity loans and lines

 

1,109

 

 

 

Consumer

 

 

 

 

$

5,246

$

1,541

$

1

$

Schedule of loans considered collateral dependent

The following table presents the amortized cost basis of collateral-dependent loans by class of loans (dollars in thousands):

 

March 31, 2025

Amortized Cost

 

Collateral Type

Commercial:

 

  

 

  

Real estate

$

5,864

Commercial real estate property

Commercial and industrial

 

Construction

 

Residential mortgages

 

1,528

Residential real estate property

Home equity loans and lines

 

Consumer

 

$

7,392

 

December 31, 2024

Amortized Cost

 

Collateral Type

Commercial:

 

  

 

  

Real estate

$

Commercial and industrial

 

Construction

 

Residential mortgages

 

1,541

Residential real estate property

Home equity loans and lines

 

Consumer

 

$

1,541

Schedule of aging of recorded investment

The following tables present the aging of the recorded investment in loans by class of loans as of (dollars in thousands):

 

March 31, 2025

 

30 - 59

 

60 - 89

 

90 or more

 

Days

 

Days

 

Days

 

Total

 

Loans Not

    

Past Due

    

Past Due

    

Past Due

    

Past Due

    

Past Due

    

Total

Commercial:

 

  

 

  

 

  

 

  

 

  

 

  

Real estate

$

107

$

5,770

$

1

$

5,878

$

418,416

$

424,294

Commercial and industrial

 

46

 

 

 

46

 

109,747

 

109,793

Construction

 

 

 

 

 

142,922

 

142,922

Residential mortgages

 

843

 

224

 

1,014

 

2,081

 

718,335

 

720,416

Home equity loans and lines

 

1,383

 

 

331

 

1,714

 

91,380

 

93,094

Consumer

 

10

 

5

 

 

15

 

19,452

 

19,467

Total

$

2,389

$

5,999

$

1,346

$

9,734

$

1,500,252

$

1,509,986

 

December 31, 2024

 

30 - 59

 

60 - 89

90 or more

 

Days

 

Days

 

Days

 

Total

 

Loans Not

    

Past Due

    

Past Due

    

Past Due

    

Past Due

    

Past Due

    

Total

Commercial:

 

  

 

  

 

  

 

  

 

  

 

  

Real estate

$

6,734

$

$

1

$

6,735

$

408,100

$

414,835

Commercial and industrial

 

5

 

 

 

5

 

108,469

 

108,474

Construction

 

 

 

 

 

130,959

 

130,959

Residential mortgages

 

 

888

 

1,515

 

2,403

 

687,166

 

689,569

Home equity loans and lines

 

1,198

 

67

 

567

 

1,832

 

93,096

 

94,928

Consumer

 

7

 

6

 

 

13

 

17,551

 

17,564

Total

$

7,944

$

961

$

2,083

$

10,988

$

1,445,341

$

1,456,329

Schedule of loans by risk category

The following table presents loans summarized by segment and class, and the risk category (dollars in thousands):

Term Loans Amortized Cost Basis by Origination Year

 

Revolving

 

Revolving

 

2024

Loans

 

Loans

Transition

Amortized

Converted

March 31, 2025

2025

Period

2024

2023

2022

Prior

Cost Basis

to Term

Total

Commercial real estate

 Risk Rating

Pass

$

14,830

$

14,304

$

33,156

$

45,705

$

54,090

$

234,707

$

552

$

$

397,344

Special mention

466

5,567

6,033

Substandard

2,185

16,470

1,092

19,747

Doubtful

326

844

1,170

Total commercial real estate

$

14,830

$

14,304

$

33,156

$

46,171

$

56,601

$

257,588

$

1,644

$

$

424,294

Current period gross charge-offs

$

$

$

$

$

$

$

$

$

Commercial and industrial

 Risk Rating

Pass

$

7,522

$

9,272

$

12,768

$

5,010

$

4,052

$

9,711

$

56,956

$

$

105,291

Special mention

1,460

1,460

Substandard

14

2,291

630

2,935

Doubtful

107

107

Total commercial and industrial

$

7,522

$

9,272

$

12,768

$

5,010

$

4,066

$

13,569

$

57,586

$

$

109,793

Current period gross charge-offs

$

$

$

$

$

$

$

$

$

Commercial construction

 Risk Rating

Pass

$

4,846

$

25,140

$

56,843

$

6,805

$

31,155

$

17,916

$

217

$

$

142,922

Special mention

Substandard

Doubtful

Total commercial construction

$

4,846

$

25,140

$

56,843

$

6,805

$

31,155

$

17,916

$

217

$

$

142,922

Current period gross charge-offs

$

$

$

$

$

$

$

$

$

Residential mortgages

Performing

$

23,473

$

91,602

$

184,109

$

194,894

$

40,070

$

182,287

$

114

$

$

716,549

Non-performing

1,091

512

2,264

3,867

Total residential mortgages

$

23,473

$

91,602

$

184,109

$

195,985

$

40,582

$

184,551

$

114

$

$

720,416

Current period gross charge-offs

$

$

$

$

4

$

$

$

$

$

4

Home equity loans and lines of credit

Performing

$

254

$

2,431

$

6,039

5,799

$

8,767

$

16,219

$

50,201

$

2,429

$

92,139

Non-performing

92

169

694

955

Total home equity loans and lines of credit

$

254

$

2,431

$

6,039

$

5,799

$

8,859

$

16,388

$

50,895

$

2,429

$

93,094

Current period gross charge-offs

$

$

$

$

$

$

23

$

$

$

23

Consumer

Performing

$

411

$

5,791

$

4,762

$

499

$

59

$

3,170

$

4,775

$

$

19,467

Non-performing

Total consumer

$

411

$

5,791

$

4,762

$

499

$

59

$

3,170

$

4,775

$

$

19,467

Current period gross charge-offs

$

25

$

$

$

3

$

$

1

$

$

$

29

Term Loans Amortized Cost Basis by Origination Year

 

Revolving

 

Revolving

 

2024

Loans

 

Loans

Transition

Amortized

Converted

December 31, 2024

Period

2024

2023

2022

2021

Prior

Cost Basis

to Term

Total

Commercial real estate

 Risk Rating

Pass

$

11,873

$

33,387

$

46,482

$

54,961

$

22,212

$

223,547

$

531

$

$

392,993

Special mention

4,918

4,918

Substandard

2,198

13,634

1,092

16,924

Doubtful

Total commercial real estate

$

11,873

$

33,387

$

46,482

$

57,159

$

22,212

$

242,099

$

1,623

$

$

414,835

Current period gross charge-offs

$

$

$

$

$

$

$

$

$

Commercial and industrial

 Risk Rating

Pass

$

11,089

$

13,794

$

5,472

$

4,377

$

2,459

$

9,354

$

59,342

$

$

105,887

Special mention

Substandard

15

2,304

151

2,470

Doubtful

117

117

Total commercial and industrial

$

11,089

$

13,794

$

5,472

$

4,392

$

2,459

$

11,775

$

59,493

$

$

108,474

Current period gross charge-offs

$

$

$

$

$

21

$

66

$

24

$

$

111

Commercial construction

 Risk Rating

Pass

$

19,210

$

51,227

$

8,814

$

31,700

$

17,582

$

1,489

$

937

$

$

130,959

Special mention

Substandard

Doubtful

Total commercial construction

$

19,210

$

51,227

$

8,814

$

31,700

$

17,582

$

1,489

$

937

$

$

130,959

Current period gross charge-offs

$

$

$

$

$

$

$

$

$

Residential mortgages

Performing

$

71,164

$

187,372

$

198,502

$

41,117

$

54,754

$

132,419

$

114

$

$

685,442

Non-performing

1,140

516

2,471

4,127

Total residential mortgages

$

71,164

$

187,372

$

199,642

$

41,633

$

54,754

$

134,890

$

114

$

$

689,569

Current period gross charge-offs

$

$

$

41

$

$

$

4

$

$

$

45

Home equity loans and lines of credit

Performing

$

2,465

$

6,219

$

5,949

8,955

$

3,209

$

13,561

$

51,312

$

2,149

$

93,819

Non-performing

95

194

820

1,109

Total home equity loans and lines of credit

$

2,465

$

6,219

$

5,949

$

9,050

$

3,209

$

13,755

$

52,132

$

2,149

$

94,928

Current period gross charge-offs

$

$

$

$

$

$

$

$

$

Consumer

Performing

$

1,226

$

5,249

$

556

$

73

$

45

$

3,222

$

7,193

$

$

17,564

Non-performing

Total consumer

$

1,226

$

5,249

$

556

$

73

$

45

$

3,222

$

7,193

$

$

17,564

Current period gross charge-offs

$

46

$

15

$

7

$

3

$

$

29

$

$

$

100