XML 28 R14.htm IDEA: XBRL DOCUMENT v3.25.0.1
Loans
12 Months Ended
Dec. 31, 2024
Loans and Leases Receivable Disclosure [Abstract]  
Loans Loans
The Company periodically reviews and updates the segmentation of its loan portfolio. Updates performed in conjunction with adoption of ASC 326 in 2023 consisted of reporting what had been a single class, commercial real estate loans, as three classes - commercial real estate owner occupied, commercial real estate non-owner occupied, and commercial multi-family. In addition home equity installment loans which had previously been included in the residential term class were included in the home equity revolving and term class. In the first quarter of 2024, a new segment was established for Agriculture loans; certain prior period information of these loans continues to be included in the C&I and CRE non-owner occupied segments.
Loan Portfolio by Class: The following table shows the composition of the Company's loan portfolio as of December 31, 2024 and 2023:
 December 31, 2024December 31, 2023
Commercial
   Real Estate Owner Occupied$358,588,000 15.3 %$314,819,000 14.8 %
   Real Estate Non-Owner Occupied403,899,000 17.3 %390,167,000 18.3 %
   Construction99,717,000 4.3 %88,673,000 4.2 %
   C&I365,817,000 15.6 %315,026,000 14.8 %
     Multifamily 108,732,000 4.6 %93,476,000 4.4 %
     Agriculture52,219,000 2.2 %45,230,000 2.1 %
Municipal61,827,000 2.6 %51,423,000 2.4 %
Residential
   Term710,807,000 30.4 %674,855,000 31.7 %
   Construction35,481,000 1.5 %32,358,000 1.5 %
Home Equity
      Revolving and Term123,063,000 5.3 %104,026,000 4.9 %
Consumer20,790,000 0.9 %19,401,000 0.9 %
Total loans$2,340,940,000 100.0 %$2,129,454,000 100.0 %

Loan balances include net deferred loan costs of $12,457,000 in 2024 and $11,479,000 in 2023. Net deferred loan costs have increased from a year ago a due to loan origination unit volume over the period. Loan balances in the Residential Term segment also include a valuation adjustments for fair value swaps hedged by certain loans in the portfolio. This adjustment added $758,000 to the loan balances as of December 31, 2024 and $2,149,000 to the loan balances as of December 31, 2023. Pursuant to collateral agreements, qualifying first mortgage loans and commercial real estate, which totaled $626,851,000 and $561,574,000 at December 31, 2024 and 2023, respectively, were used to collateralize borrowings from the FHLBB. In addition, commercial, residential construction and home equity loans totaling $392,562,000 at December 31, 2024 and $320,083,000 at December 31, 2023 were used to collateralize a standby line of credit at the FRBB.
Loans to Directors, Officers and Employees: Loans to directors, officers and employees totaled $54,997,000 at December 31, 2024 and $54,425,000 at December 31, 2023. A summary of loans to directors and executive officers is as follows:
For the years ended December 31,20242023
Balance at beginning of year$33,524,000 $29,490,000 
New loans 3,462,000 9,921,000 
Repayments(4,804,000)(5,598,000)
Retired director (289,000)
Balance at end of year$32,182,000 $33,524,000 

Past Due Loans: For all loan classes, loans over 30 days past due are considered delinquent. Information on the past-due status of loans by class of financing receivable as of December 31, 2024, is presented in the following table:
30-59 Days
Past Due
60-89 Days
Past Due
90+ Days
Past Due
All
Past Due
CurrentTotal90+ Days
&
Accruing
Commercial
   Real Estate Owner Occupied$— $257,000 $292,000 $549,000 $358,039,000 $358,588,000 $— 
   Real Estate Non-Owner Occupied— — — — 403,899,000 403,899,000 — 
   Construction— — — — 99,717,000 99,717,000 — 
   C&I346,000 1,112,000 540,000 1,998,000 363,819,000 365,817,000 10,000 
      Multifamily— — — — 108,732,000 108,732,000 — 
      Agriculture115,000 — — 115,000 52,104,000 52,219,000 — 
Municipal— — — — 61,827,000 61,827,000 — 
Residential
   Term137,000 2,614,000 935,000 3,686,000 707,121,000 710,807,000 778,000 
   Construction390,000 — — 390,000 35,091,000 35,481,000 — 
Home Equity
      Revolving and Term1,074,000 368,000 94,000 1,536,000 121,527,000 123,063,000 — 
Consumer592,000 285,000 232,000 1,109,000 19,681,000 20,790,000 232,000 
Total$2,654,000 $4,636,000 $2,093,000 $9,383,000 $2,331,557,000 $2,340,940,000 $1,020,000 

Information on the past-due status of loans by class of financing receivable as of December 31, 2023, is presented in the following table:
 30-59 Days Past Due60-89 Days Past Due90+ Days Past DueAll Past DueCurrentTotal90+ Days & Accruing
Commercial
   Real Estate Owner Occupied$— $— $— $— $314,819,000 $314,819,000 $— 
   Real Estate Non-Owner Occupied— — — — 393,636,000 393,636,000 — 
   Construction— 9,000 8,000 17,000 88,656,000 88,673,000 — 
   C&I714,000 35,000 120,000 869,000 355,918,000 356,787,000 10,000 
      Multifamily— — — — 93,476,000 93,476,000 — 
Municipal31,000 — — 31,000 51,392,000 51,423,000 — 
Residential
Term254,000 818,000 728,000 1,800,000 673,055,000 674,855,000 360,000 
Construction— — — — 32,358,000 32,358,000 — 
Home Equity
     Revolving and Term495,000 95,000 26,000 616,000 103,410,000 104,026,000 — 
Consumer475,000 22,000 58,000 555,000 18,846,000 19,401,000 59,000 
Total$1,969,000 $979,000 $940,000 $3,888,000 $2,125,566,000 $2,129,454,000 $429,000 
Non-Accrual Loans: For all classes, loans are placed on non-accrual status when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement or when principal and interest is 90 days or more past due unless the loan is both well secured and in the process of collection (in which case the loan may continue to accrue interest in spite of its past due status). A loan is "well secured" if it is secured (1) by collateral in the form of liens on or pledges of real or personal property, including securities, that have a realizable value sufficient to discharge the debt (including accrued interest) in full, or (2) by the guarantee of a financially responsible party. A loan is "in the process of collection" if collection of the loan is proceeding in due course either (1) through legal action, including judgment enforcement procedures, or, (2) in appropriate circumstances, through collection efforts not involving legal action which are reasonably expected to result in repayment of the debt or in its restoration to a current status in the near future.
Cash payments received on non-accrual loans are applied to reduce the loan's principal balance until the remaining principal balance is deemed collectible, after which interest is recognized when collected. As a general rule, a loan may be restored to accrual status when payments are current for a substantial period of time, generally six months, and repayment of the remaining contractual amounts is expected, or when it otherwise becomes well secured and in the process of collection.
The following table presents the amortized costs basis of loans on nonaccrual status as of as of December 31, 2024 and 2023 is presented in the following table:
As of December 31,20242023
Nonaccrual with Allowance for Credit LossNonaccrual with no Allowance for Credit LossTotal NonaccrualNonaccrual with Allowance for Credit LossNonaccrual with no Allowance for Credit LossTotal Nonaccrual
Commercial
   Real Estate Owner Occupied$ $553,000 $553,000 $— $— $— 
   Real Estate Non-Owner Occupied 61,000 61,000 — — — 
   Construction 18,000 18,000 — 29,000 29,000 
   C&I1,359,000 336,000 1,695,000 354,000 184,000 538,000 
      Multifamily   — — — 
     Agriculture 31,000 31,000 — — — 
Municipal   — — — 
Residential
   Term 1,599,000 1,599,000 304,000 1,011,000 1,315,000 
   Construction   — — — 
Home Equity
      Revolving and Term 291,000 291,000 — 296,000 296,000 
Consumer   — — — 
Total$1,359,000 $2,889,000 $4,248,000 $658,000 $1,520,000 $2,178,000 
For the years ended December 31, 2024 and 2023, interest income which would have been recognized on these loans, if interest had been accrued, was $172,000 and $142,000. Loans more than 90 days past due accruing interest totaled $1,020,000 at December 31, 2024 and $429,000 at December 31, 2023. The Company continues to accrue interest on these loans because it believes collection of principal and interest is reasonably assured.

Individually Analyzed Loans: IAL include loans with balances of $250,000 or more that have either been placed into nonaccrual or are loans identified by management as having characteristics that may impact ultimate collectibility and therefore merit individual analysis. These loans are measured at the present value of expected future cash flows discounted at the loan's effective interest rate or at the fair value of the collateral if the loan is collateral dependent. If the measure of an IAL loan is lower than the recorded investment in the loan and estimated selling costs, a specific reserve is established for the difference, or, in certain situations, if the measure of an IAL loan is lower than the recorded investment in the loan and estimated selling costs, the difference is written off.
The following table presents the amortized cost basis of collateral-dependent loans as of December 31, 2024 and 2023, by collateral type:
December 31, 2024December 31, 2023
Collateral TypeCollateral Type
Commercial Real EstateResidential Real EstateOtherTotalCommercial Real EstateResidential Real EstateTotal
Commercial
   Real estate owner occupied$263,000 $— $— $263,000 $— $— $— 
   Real estate non-owner occupied67,00067,000
   Construction
   C&I1,438,0001,438,000
   Multifamily
   Agriculture
Municipal
Residential
   Term558,000558,000685,000685,000
   Construction
Home Equity
   Revolving and term
Consumer
Total$330,000 $558,000 $1,438,000 $2,326,000 $— $685,000 $685,000 
Collateral-dependent loans are loans for which the repayment is expected to be provided substantially by the underlying collateral and there are no other available and reliable sources of repayment.

Loan Modifications to Borrowers Experiencing Financial Difficulty: Loan modifications to borrowers experiencing financial difficulty may include interest rate reduction, term extension, payment deferral, principle forgiveness or a combination thereof. It is the intent to minimize future losses while providing borrowers with financial relief.

The following tables represent loan modifications made to borrowers experiencing financial difficulty by modification type and class of financing receivable, during the year ended December 31, 2024:

Amortized Cost Basis
Payment DeferralTerm ExtensionInterest Rate ReductionPrincipal ForgivenessCombination Payment Deferral and Term Extension% of Total Class of Financing Receivable
Commercial
  Real estate owner occupied$633,000 $— $— $— $— 0.18 %
  Construction69,000 — — — — 0.08 %
  C&I169,000 13,000 — — 54,000 0.06 %
  Multifamily1,932,000 — — — — 1.75 %
Residential
  Term1,019,000 127,000 — — — 0.16 %
Home Equity
  Revolving and term— — — — 66,000 0.06 %
Total$3,822,000 $140,000 $— $— $120,000 
The following tables describe the financial effect of the modifications made to borrowers experiencing financial difficulty for the year ended December 31, 2024:

Payment Deferral
Financial Effect
Commercial
  Real estate owner occupiedTemporary payment accommodation, payments deferred to end of loan
  ConstructionTemporary payment accommodation, payments deferred to end of loan
  C&ITemporary payment accommodation, payments deferred to end of loan
  MultifamilyTemporary payment accommodation, payments deferred to end of loan
Residential
  TermTemporary payment accommodation, payments deferred to end of loan


Term Extension
Financial Effect
Commercial
  C&I
Extended Term 12 months
Residential
  Term
Extended Term 24 months

Payment Deferral & Term Extension
Financial Effect
Commercial
  C&I
Temporary payment accommodation, payments deferred to end of loan - Extended Term 90 days
Home Equity
  Revolving and term
Temporary payment accommodation, payments deferred to end of loan - Extended Term 60 days

The following tables represent loan modifications made to borrowers experiencing financial difficulty by modification type and class of financing receivable, during the year ended December 31, 2023:

Amortized Cost Basis
Payment DeferralTerm ExtensionInterest Rate ReductionPrincipal ForgivenessCombination Payment Deferral and Term Extension% of Total Class of Financing Receivable
Commercial
  Real estate owner occupied$— $— $— $— $786,000 0.25 %
  C&I114,000 — — — 174,000 0.09 %
Consumer23,000 13,000 — — — 0.19 %
Total$137,000 $13,000 $— $— $960,000 
The following tables describe the financial effect of the modifications made to borrowers experiencing financial difficulty for the
year ended December 31, 2023:

Payment Deferral
Financial Effect
Commercial
  C&ITemporary payment accommodation, payments deferred to end of loan
ConsumerTemporary payment accommodation, payments deferred to end of loan

Term Extension
Financial Effect
Consumer
Extended Term 90 days

Payment Deferral & Term Extension
Financial Effect
Commercial
  Commercial real estate owner occupied
Temporary payment accommodation, payments deferred to end of loan - Extended Term 90 days
  C&I
Temporary payment accommodation, payments deferred to end of loan - Extended Term 90 days

The Company monitors the performance of the loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table depicts the performance of loans that have been modified during the year ended December 31, 2024:

Payment Status (Amortized Cost Basis)
Current30-59 Days
Past Due
60-89 Days
Past Due
90+ Days
Past Due
Commercial
     Real estate owner occupied$633,000 $— $— $— 
     Real estate non-owner occupied— — — — 
     Construction69,000 — — — 
     C&I236,000 — — — 
     Multifamily1,932,000 — — — 
     Agriculture— — — — 
Residential
     Term570,000 127,000 449,000 — 
Home Equity
     Revolving and term66,000 — — — 
Consumer— — — — 
Total$3,506,000 $127,000 $449,000 $— 
The following table depicts loans that were modified in 2023 which defaulted upon the modified terms during 2024:
Payment Status (Amortized Cost Basis)
30-59 Days
Past Due
60-89 Days
Past Due
90+ Days
Past Due
Commercial
     Real estate owner occupied$502,000 $— $283,000 
     C&I— — 35,000 
Consumer— — 13,000 
Total$502,000 $— $331,000 

The following table depicts the performance of loans that have been modified during 2023 as of December 31, 2023:
Payment Status (Amortized Cost Basis)
Current30-59 Days
Past Due
60-89 Days
Past Due
90+ Days
Past Due
Commercial
     Real estate owner occupied$786,000 $— $— $— 
     C&I269,000 19,000 — — 
Consumer36,000 — — — 
Total$1,091,000 $19,000 $— $— 

Residential Mortgage Loans in Process of Foreclosure
As of December 31, 2024, there were three mortgage loans collateralized by residential real estate in the process of foreclosure with a total balance of $192,000. This compares to five mortgage loans collateralized by residential real estate in the process of foreclosure with a total balance of $400,000 as of December 31, 2023.