XML 54 R37.htm IDEA: XBRL DOCUMENT v3.25.0.1
LOANS AND ALLOWANCE FOR CREDIT LOSSES (Tables)
12 Months Ended
Dec. 31, 2024
Loans and Leases Receivable Disclosure [Abstract]  
Composition of Loan Portfolio by Type
The composition of the loan portfolio, net of deferred loan fees as of December 31, 2024 and 2023 is summarized as follows (in thousands):
 20242023
Commercial and industrial$299,521 $264,396 
Commercial mortgages:
Construction94,943 138,887 
Commercial mortgages, other1,122,061 984,038 
Residential mortgages274,979 277,992 
Consumer loans:
Home equity lines and loans93,220 87,056 
Indirect consumer loans178,118 210,423 
Direct consumer loans8,577 9,872 
Total loans, net of deferred loan fees2,071,419 1,972,664 
Allowance for credit losses(21,388)(22,517)
Loans, net of allowance for credit losses$2,050,031 $1,950,147 
Allowance for Loan Losses by Portfolio Segment
The following tables present the activity in the allowance for credit losses by portfolio segment for the years ended December 31, 2024 and 2023 (in thousands):
 December 31, 2024
Allowance for credit lossesCommercial and IndustrialCommercial MortgagesResidential MortgagesConsumer LoansTotal
Beginning balance, January 1, 2024$5,055 $12,026 $2,194 $3,242 $22,517 
Charge Offs:(302)— (21)(1,550)(1,873)
Recoveries:128 62 519 713 
Net (charge offs) recoveries(174)41 (1,031)(1,160)
Provision (1)
(361)(816)24 1,184 31 
Ending balance, December 31, 2024$4,520 $11,214 $2,259 $3,395 $21,388 
(1) Additional provision related to off-balance sheet exposure was a credit of $77 thousand for the year ended December 31, 2024.
 December 31, 2023
Allowance for credit lossesCommercial and IndustrialCommercial MortgagesResidential MortgagesConsumer LoansTotal
Beginning balance, January 1, 2023$3,373 $11,576 $1,845 $2,865 $19,659 
Cumulative effect adjustment for the adoption of ASC-326909 (695)(16)176 374 
Beginning balance after cumulative effect adjustment, January 1, 20234,282 10,881 1,829 3,041 20,033 
Charge Offs:(281)— (32)(1,070)(1,383)
Recoveries:22 — 416 442 
Net recoveries (charge offs)(259)(32)(654)(941)
Provision (1)
1,032 1,141 397 855 3,425 
Ending balance, December 31, 2023$5,055 $12,026 $2,194 $3,242 $22,517 
(1) Additional provision related to off-balance sheet exposure was a credit of $163 thousand for the year ended December 31, 2023.
The following table presents the activity in the allowance for credit losses on unfunded commitments for the years ended December 31, 2024 and 2023:

For the Years Ended December 31,
Allowance for credit losses on unfunded commitments20242023
Beginning balance$919 $— 
Impact of adoption of ASC-326— 1,082 
Provision for credit losses on unfunded commitments (77)(163)
Ending balance$842 $919 




The following table presents the provision for credit losses on loans and unfunded commitments for the years ended December 31, 2024 and 2023 (in thousands):

For the Years Ended December 31,
Provision for credit losses20242023
Provision for credit losses on loans$31 $3,425 
Provision for credit losses on unfunded commitments (77)(163)
Total provision (credit) for credit losses$(46)$3,262 
The following tables present the balance in the allowance for credit losses and the amortized cost basis in loans by portfolio segment and based on analysis status as of December 31, 2024 and 2023 (in thousands):

 December 31, 2024
Allowance for credit lossesCommercial
and
Industrial
Commercial MortgagesResidential MortgagesConsumer LoansTotal
Ending allowance balance attributable to loans:
Individually analyzed $1,446 $106 $— $— $1,552 
Collectively analyzed 3,074 11,108 2,259 3,395 19,836 
Total ending allowance balance$4,520 $11,214 $2,259 $3,395 $21,388 

 December 31, 2023
Allowance for credit lossesCommercial
and
Industrial
Commercial MortgagesResidential MortgagesConsumer LoansTotal
Ending allowance balance attributable to loans:
Individually analyzed$1,928 $27 $— $— $1,955 
Collectively analyzed3,127 11,999 2,194 3,242 20,562 
Total ending allowance balance$5,055 $12,026 $2,194 $3,242 $22,517 



 December 31, 2024
LoansCommercial
and
Industrial
Commercial MortgagesResidential MortgagesConsumer LoansTotal
Loans individually analyzed$1,512 $4,959 $— $— $6,471 
Loans collectively analyzed298,009 1,212,045 274,979 279,915 2,064,948 
Total ending loans balance$299,521 $1,217,004 $274,979 $279,915 $2,071,419 


 December 31, 2023
LoansCommercial
and
Industrial
Commercial MortgagesResidential MortgagesConsumer LoansTotal
Loans individually analyzed$2,067 $5,968 $— $— $8,035 
Loans collectively analyzed262,329 1,116,957 277,992 307,351 1,964,629 
Total ending loans balance$264,396 $1,122,925 $277,992 $307,351 $1,972,664 
Financing Receivable, Modified
The following tables summarize the amortized cost basis of loans modified during the years ended December 31, 2024 and 2023 (in thousands):
December 31, 2024
Loans modified under ASU 2022-02Principal ReductionInterest Rate ReductionTerm ExtensionPayment DelayCombinationTotal
(%) of Loan Class (1)
Commercial & industrial$— $— $384 $— $— $384 0.13 %
Commercial mortgages:
Commercial mortgages, other— — — 376 — 376 0.03 %
Residential mortgages— — — 440 — 440 0.16 %
Total$— $— $384 $816 $— $1,200 
(1) Represents the amortized cost basis of loans modified during the period as a percentage of the period-end loan balances by class.

December 31, 2023
Loans modified under ASU 2022-02Principal ReductionInterest Rate ReductionTerm ExtensionPayment DelayCombinationTotal
(%) of Loan Class (1)
Commercial & industrial$— $— $1,011 $— $— $1,011 0.38 %
Commercial mortgages:— 
Commercial mortgages, other— — 272 1,878 — 2,150 0.22 %
Consumer loans: — 
Home equity lines and loans— — 116 — — 116 0.13 %
Total$— $— $1,399 $1,878 $— $3,277 
(1) Represents the amortized cost basis of loans modified during the period as a percentage of the period-end loan balances by class.

The following tables present the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty during the years ended December 31, 2024 and 2023:

December 31, 2024
Effect of loan modifications under ASU 2022-02Principal reduction
(in thousands)
Weighted average interest rate reduction (%)Weighted average term extension
(in months)
Weighted-average payment delay
(in months)
Commercial & industrial$——%60 months0 months
Commercial mortgages:
Commercial mortgages, other$——%0 months101 months
Residential mortgages$——%0 months6 months
December 31, 2023
Principal Reduction (in thousands)Weighted average interest rate reduction (%)Weighted average term extension
(in months)
Weighted average payment delay
(in months)
Commercial & industrial—%12 months0 months
Commercial mortgages:
Commercial mortgages, other—%60 months4 months
Consumer loans:
Home equity lines and loans—%180 months0 months
Schedule of Recorded Investment in Past Due and Non-Accrual Status by Class of Loans The following tables present the performance of such loans that were modified in the twelve month periods preceding December 31, 2024 and 2023 (in thousands):
Twelve Months Ended December 31, 2024
Past Due Status of Modifications under ASU 2022-02:30-59 Days Past Due60-89 Days Past DueGreater Than 89 Days Past DueLoans Not Past DueTotal
Commercial and industrial$— $— $— $384 $384 
Commercial mortgages:
Commercial mortgages, other— — — 376 376 
Residential mortgages (1)
— — 440 — 440 
Total$— $— $440 $760 $1,200 
(1) The residential mortgage included in the above table was contractually past due as of December 31, 2024, but was otherwise performing on its modified terms.


Twelve Months Ended December 31, 2023
Past Due Status of Modifications under ASU 2022-02:30-59 Days Past Due60-89 Days Past DueGreater Than 89 Days Past DueLoans Not Past DueTotal
Commercial and industrial$875 $— $— $136 $1,011 
Commercial mortgages:
Commercial mortgages, other— — — 2,150 2,150 
Consumer loans:
Home equity lines and loans— — — 116 116 
Total$875 $— $— $2,402 $3,277 
The following table presents the amortized cost basis of nonaccrual loans with no related specific allocation in the allowance for credit losses, total nonaccrual loans, and loans pasts due 90 days or greater which were still accruing, by class of loans, as of December 31, 2024 and 2023 (in thousands):

Nonaccrual with no allowance for credit lossesNonaccrualLoans Past Due 90 Days or More and Still Accruing
202420232024202320242023
Commercial and industrial$76 $76 $1,534 $1,930 $23 $10 
Commercial mortgages:
Construction— 2,209 — 2,209 — — 
Commercial mortgages3,981 3,732 4,959 3,760 — — 
Residential mortgages1,372 1,315 1,372 1,315 — — 
Consumer loans:
Home equity lines and loans613 508 613 508 — — 
Indirect consumer loans474 687 474 687 — — 
Direct consumer loans— — 
Total$6,518 $8,529 $8,954 $10,411 $23 $10 

The following tables present the aging of the amortized cost basis in loans as of December 31, 2024 and 2023 (in thousands):

December 31, 2024
30 - 59 Days Past Due60-89 Days Past DueGreater Than 89 Days Past DueTotal Past DueLoans Not Past DueTotal
Commercial and industrial$140 $201 $702 $1,043 $298,478 $299,521 
Commercial mortgages:
Construction— — — — 94,943 94,943 
Commercial mortgages1,032 — 3,258 4,290 1,117,771 1,122,061 
Residential mortgages1,529 662 696 2,887 272,092 274,979 
Consumer loans:
Home equity lines and loans231 — 364 595 92,625 93,220 
Indirect consumer loans2,101 719 235 3,055 175,063 178,118 
Direct consumer loans14 21 8,556 8,577 
Total$5,047 $1,588 $5,256 $11,891 $2,059,528 $2,071,419 

December 31, 2023
30 - 59 Days Past Due60-89 Days Past DueGreater Than 89 Days Past DueTotal Past DueLoans Not Past DueTotal
Commercial and industrial$1,196 $31 $10 $1,237 $263,159 $264,396 
Commercial mortgages:
Construction2,164 — 2,207 4,371 134,516 138,887 
Commercial mortgages1,022 103 261 1,386 982,652 984,038 
Residential mortgages2,244 201 585 3,030 274,962 277,992 
Consumer loans:
Home equity lines and loans461 87 366 914 86,142 87,056 
Indirect consumer loans2,473 501 426 3,400 207,023 210,423 
Direct consumer loans20 — 22 9,850 9,872 
Total$9,562 $943 $3,855 $14,360 $1,958,304 $1,972,664 
Schedule Of Analysis Of Collateral Dependent Loans
The following table presents the amortized cost basis and related allowance for credit loss of individually analyzed loans considered to be collateral-dependent as of December 31, 2024 and 2023 (in thousands):

December 31, 2024December 31, 2023
Amortized Cost BasisRelated AllowanceAmortized Cost BasisRelated Allowance
Commercial and industrial:
Commercial and industrial (1) (2)
$130 $65 $379 $240 
Commercial mortgages:
Construction (1)
— — 2,209 — 
Commercial mortgages, other (1) (2) (3)
4,959 106 3,759 27 
Total$5,089 $171 $6,347 $267 
(1) Secured by commercial real estate
(2) Secured by business assets
(3) Secured by residential real estate
Financing Receivable, Troubled Debt
The following table presents the average amortized basis in and interest income recognized on loans individually analyzed, by class, as of December 31, 2024 and 2023 (in thousands):
 December 31, 2024December 31, 2023
With no related allowance recorded:Average Amortized Cost Basis
Interest Income Recognized (1)
Average Amortized Cost Basis
Interest Income Recognized (1)
Commercial and industrial$102 $$431 $— 
Commercial mortgages:
Construction1,753 — 443 103 
Commercial mortgages2,876 — 3,988 
Residential mortgages— — 288 — 
Consumer loans:
Home equity lines & loans— — 99 — 
With an allowance recorded:
Commercial and industrial1,797 1,339 55 
Commercial mortgages:
Construction— — — — 
Commercial mortgages379 — 33 — 
Consumer loans:
Home equity lines and loans— — 25 — 
Total$6,907 $12 $6,646 $163 
(1) Cash basis interest income approximates interest income recognized.
Risk Category of Recorded Investment of Loans by Class of Loans
Based on the analyses performed as of December 31, 2024, the risk category of the amortized cost basis of loans by class of loans and vintage, as well as the gross charge-offs by loan class and vintage for the period, are as follows (in thousands):
Term Loans - Amortized Cost by Origination YearRevolving Loans Amortized CostRevolving Loans Converted to TermTotal
20242023202220212020Prior
Commercial & Industrial
Pass$44,130 $32,157 $34,862 $16,787 $8,326 $27,452 $108,819 $1,380 $273,913 
Special Mention810 262 3,933 — 4,390 3,673 10,203 62 23,333 
Substandard99 — 733 30 — 379 318 1,567 
Doubtful21 — — — — 687 — — 708 
Total45,060 32,419 38,803 17,520 12,746 31,812 119,401 1,760 299,521 
Gross charge offs— 84 200 — — 12 — 302 
Construction
Pass19,344 46,954 17,568 9,058 — 1,536 483 — 94,943 
Special Mention— — — — — — — — — 
Substandard— — — — — — — — — 
Doubtful— — — — — — — — — 
Total19,344 46,954 17,568 9,058 — 1,536 483 — 94,943 
Gross charge offs— — — — — — — — — 
Commercial mortgages
Pass120,351 132,539 294,225 162,843 107,341 264,306 6,793 832 1,089,230 
Special Mention— 370 5,935 7,902 — 10,039 2,000 — 26,246 
Substandard— 2,244 1,009 321 1,014 1,982 — — 6,570 
Doubtful— — — — — 15 — — 15 
Total120,351 135,153 301,169 171,066 108,355 276,342 8,793 832 1,122,061 
Gross charge offs— — — — — — — — — 
Residential mortgages
Not rated21,574 20,257 55,321 55,152 64,471 56,708 — — 273,483 
Substandard— — 85 771 220 420 — — 1,496 
Total21,574 20,257 55,406 55,923 64,691 57,128 — — 274,979 
Gross charge offs— — — — — 21 — — 21 
Home equity lines and loans
Not rated13,833 10,657 14,094 4,879 2,503 10,259 35,015 1,252 92,492 
Special Mention— — 115 — — — — — 115 
Substandard— 24 63 — — 195 116 215 613 
Total13,833 10,681 14,272 4,879 2,503 10,454 35,131 1,467 93,220 
Gross charge offs— — — — 11 — 13 
Indirect consumer
Not rated37,746 52,480 67,237 13,266 4,194 2,726 — — 177,649 
Substandard75 157 107 79 11 40 — — 469 
Total37,821 52,637 67,344 13,345 4,205 2,766 — — 178,118 
Gross charge offs47 517 525 161 99 116 — — 1,465 
Direct consumer
Not rated2,420 1,681 1,454 275 41 225 2,455 14 8,565 
Substandard— — — — — — 10 12 
Total2,420 1,681 1,454 275 41 225 2,465 16 8,577 
Gross charge offs21 20 14 — — 72 
— — — — — — 
Total loans$260,403 $299,782 $496,016 $272,066 $192,541 $380,263 $166,273 $4,075 $2,071,419 
Total Gross charge-offs$52 $622 $746 $181 $99 $152 $21 $— $1,873 
Based on the analyses performed as of December 31, 2023, the risk category of the amortized cost basis of loans by class of loans and vintage, as well as the gross charge-offs by loan class and vintage for the period, are as follows (in thousands):
Term Loans - Amortized Cost by Origination YearRevolving Loans Amortized CostRevolving Loans Converted to TermTotal
20232022202120202019Prior
Commercial & Industrial
Pass$41,925 $40,579 $21,892 $13,541 $31,233 $10,523 $77,241 $1,662 $238,596 
Special Mention185 4,608 — 4,020 — 4,690 9,137 482 23,122 
Substandard— 24 991 109 23 456 — 161 1,764 
Doubtful— — — — — 790 75 49 914 
Total42,110 45,211 22,883 17,670 31,256 16,459 86,453 2,354 264,396 
Gross charge offs— — — — 272 — — 281 
Construction
Pass46,951 68,483 19,066 — 28 1,669 481 — 136,678 
Special Mention— — — — — — — — — 
Substandard— — — — 2,207 — — 2,209 
Doubtful— — — — — — — — — 
Total46,951 68,483 19,066 — 2,235 1,671 481 — 138,887 
Gross charge offs— — — — — — — — — 
Commercial mortgages
Pass110,864 260,763 161,858 113,198 57,782 244,211 5,197 767 954,640 
Special Mention— 2,533 8,189 2,609 — 8,642 — — 21,973 
Substandard272 1,107 345 1,022 — 4,555 97 — 7,398 
Doubtful— — — — — 27 — — 27 
Total111,136 264,403 170,392 116,829 57,782 257,435 5,294 767 984,038 
Gross charge offs— — — — — — — — — 
Residential mortgages
Not rated18,653 58,098 60,024 71,369 15,948 52,585 — — 276,677 
Substandard— 75 346 — 169 725 — — 1,315 
Total18,653 58,173 60,370 71,369 16,117 53,310 — — 277,992 
Gross charge offs— 32 — — — — — — 32 
Home equity lines and loans
Not rated13,552 16,384 5,821 3,134 2,867 10,400 33,275 1,115 86,548 
Substandard— 77 — — — 293 25 113 508 
Total13,552 16,461 5,821 3,134 2,867 10,693 33,300 1,228 87,056 
Gross charge offs— — — — — — — 
Indirect consumer
Not rated72,264 98,008 23,015 9,192 3,870 3,387 — — 209,736 
Substandard119 246 135 48 36 103 — — 687 
Total72,383 98,254 23,150 9,240 3,906 3,490 — — 210,423 
Gross charge offs184 375 215 121 21 55 — — 971 
Direct consumer
Not rated3,005 2,745 785 256 53 324 2,697 9,870 
Substandard— — — — — — — 
Total3,005 2,745 785 258 53 324 2,697 9,872 
Gross charge offs15 — 54 — 93 
— — — — — — 
Total loans$307,790 $553,730 $302,467 $218,500 $114,216 $343,382 $128,225 $4,354 $1,972,664 
Total Gross charge-offs$188 $422 $223 $127 $30 $381 $12 $— $1,383