XML 35 R24.htm IDEA: XBRL DOCUMENT v3.23.3
Loans Receivable and Allowance for Credit Losses (Tables)
6 Months Ended
Jun. 30, 2023
Credit Loss [Abstract]  
Schedule of Loans Receivable
As of June 30, 2023 and December 31, 2022, loans receivable, net, consisted of the following:
(In thousands)June 30, 2023December 31, 2022
Loan portfolio segment:
Commercial Real Estate$511,655 $437,443 
Residential Real Estate116,454 124,140 
Commercial and Industrial171,574 138,787 
Consumer and Other123,063 141,091 
Construction5,525 4,922 
Construction to Permanent - CRE2,463 1,933 
Loans receivable, gross930,734 848,316 
Allowance for credit losses(24,098)(10,310)
Loans receivable, net$906,636 $838,006 
Allowance for Credit Loss
The following tables summarize the activity in the allowance for credit losses, allocated to segments of the loan portfolio, for the three and six months ended June 30, 2023 and allowance for loan and lease losses for three and six months ended June 30, 2022:
(In thousands)Commercial
Real Estate
Residential
Real Estate
Commercial
and
Industrial
Consumer
and
Other
Construction Construction to
Permanent
- CRE
Unallocated Total
Three Months Ended June 30, 2023
Allowance for credit losses:
March 31, 2023$9,809 $853 $1,799 $12,251 $21 $47 $— $24,780 
Charge-offs— — (4)(2,516)(150)— — (2,670)
Recoveries— 11 260 — — — 280 
Provisions (credits) 230 163 (131)1,280 162 — 1,708 -1
June 30, 2023$10,039 $1,027 $1,673 $11,275 $33 $51 $— $24,098 
Three Months Ended June 30, 2022
Allowance for loan and lease losses:
March 31, 2022$4,889 $1,512 $2,860 $319 $56 $$92 $9,737 
Charge-offs— — — (100)— — — (100)
Recoveries— — 11 — — — 17 
Provisions (credits)91 (117)(555)838 10 275 
June 30, 2022$4,980 $1,395 $2,316 $1,063 $58 $15 $102 $9,929 
The allowance and provision for the three and six months ended June 30, 2023 are not comparable to prior periods due to the adoption of CECL.
(1) The provision on credit losses for three months ended June 30, 2023 does not include the credit on unfunded loan commitments of $383,000 for the three months ended June 30, 2023.
(In thousands)Commercial
Real Estate
Residential Real Estate Commercial
and
Industrial
Consumer
and
Other
Construction Construction
to
Permanent
- CRE
Unallocated Total
Six Months Ended June 30, 2023        
Allowance for credit losses:        
December 31, 2022$6,966 $665 $1,403 $1,207 $24 $10 $35 $10,310 
Impact of ASC 326 Adoption1,626 189 219 10,977 (4)29 (35)13,001 
Charge-offs— — (6)(4,312)(150)— — (4,468)
Recoveries— 11 16 433 — — — 460 
Provisions1,447 162 41 2,970 163 12 — 4,795 (2)
June 30, 2023$10,039 $1,027 $1,673 $11,275 $33 $51 $— $24,098 
Six Months Ended June 30, 2022
Allowance for loan and lease losses:
December 31, 2021$5,063 $1,700 $2,532 $253 $78 $41 $238 $9,905 
Charge-offs— — (68)(147)(70)— — (285)
Recoveries— 26 — — — 34 
(Credits) provisions(83)(306)(174)950 50 (26)(136)275 
June 30, 2022$4,980 $1,395 $2,316 $1,063 $58 $15 $102 $9,929 
(2) The provision on credit losses for six months ended June 30, 2023 does not include the credit on unfunded loan commitments of $1.3 million.
Schedule of Individually Evaluated for Impairment
The following tables summarize, by loan portfolio segment, the amount of loans receivable evaluated individually and collectively for impairment as of June 30, 2023:
(In thousands)Commercial
Real Estate
Residential
Real Estate
Commercial
and
Industrial
Consumer
and
Other
Construction Construction to
 Permanent
 - CRE
Unallocated Total
June 30, 2023
Allowance for credit losses:
Individually evaluated for impairment$6,387 $196 $719 $— $— $— $— $7,302 
Collectively evaluated for impairment3,652 831 954 11,275 33 51 — 16,796 
Total allowance for credit losses$10,039 $1,027 $1,673 $11,275 $33 $51 $— $24,098 
Loans receivable, gross:
Individually evaluated for impairment$11,368 $2,355 $6,582 $— $— $— $— $20,305 
Collectively evaluated for impairment500,287 114,099 164,992 123,063 5,525 2,463 — 910,429 
Total loans receivable, gross$511,655 $116,454 $171,574 $123,063 $5,525 $2,463 $— $930,734 
The following tables presents the balance in the allowance for loan and lease losses and the recorded investment in loans by portfolio segment based on impairment method as of December 31, 2022:
(In thousands)Commercial
Real Estate
Residential
Real Estate
Commercial
and
Industrial
Consumer
and
Other
Construction Construction to
Permanent
- CRE
Unallocated Total
December 31, 2022
Allowance for loan and lease losses:
Individually evaluated for impairment$5,430 $$608 $— $— $— $— $6,043 
Collectively evaluated for impairment1,536 660 795 1,207 24 10 35 4,267 
Total allowance for loan losses$6,966 $665 $1,403 $1,207 $24 $10 $35 $10,310 
Loans receivable, gross:
Individually evaluated for impairment$11,241 $2,508 $4,653 $514 $— $— $— $18,916 
Collectively evaluated for impairment426,202 121,632 134,134 140,577 4,922 1,933 — 829,400 
Total loans receivable, gross$437,443 $124,140 $138,787 $141,091 $4,922 $1,933 $— $848,316 
Financing Receivable Credit Quality Indicators
The following tables summarize loan amortized cost by vintage, credit quality indicator and class of loans based on year of origination:
Term of Loans by Origination
As of June 30, 2023:20232022202120202019PriorRevolvingTotal Loans
Receivable
Gross
Loan portfolio segment:
Commercial Real Estate:
Pass$94,387 $157,102 $129,284 $3,728 $30,112 $69,815 $— $484,428 
Special mention— — — — 550 — — 550 
Substandard— — — — 21,296 5,381 — 26,677 
94,387 157,102 129,284 3,728 51,958 75,196 — 511,655 
Residential Real Estate:
Pass18 1,267 3,297 12,081 15,897 80,192 528 113,280 
Special mention— — — — — 609 — 609 
Substandard— — — — — 2,565 — 2,565 
18 1,267 3,297 12,081 15,897 83,366 528 116,454 
Commercial and Industrial:
Pass1,470 15,000 24,677 8,312 8,908 7,810 97,560 163,737 
Special mention11 — — — 513 11 — 535 
Substandard— 732 938 — 4,295 1,268 69 7,302 
1,481 15,732 25,615 8,312 13,716 9,089 97,629 171,574 
Consumer and Other:
Pass7,864 53,517 7,026 — 5,992 15,816 32,779 122,994 
Substandard— — — — — 69 — 69 
7,864 53,517 7,026 — 5,992 15,885 32,779 123,063 
Construction:
Pass— — 5,033 — — — — 5,033 
Substandard— — — — 492 — — 492 
— — 5,033 — 492 — — 5,525 
Construction to Permanent -CRE:
Pass— — 2,463 — — — — 2,463 
— — 2,463 — — — — 2,463 
Total$103,750 $227,618 $172,718 $24,121 $88,055 $183,536 $130,936 $930,734 
Loans receivable, gross:
Pass$103,739 $226,886 $171,780 $24,121 $60,909 $173,633 $130,867 $891,935 
Special mention11 — — — 1,063 620 — 1,694 
Substandard— 732 938 — 26,083 9,283 69 37,105 
Loans receivable, gross$103,750 $227,618 $172,718 $24,121 $88,055 $183,536 $130,936 $930,734 
Financing Receivable, Past Due
The following tables summarize performing and non-performing (i.e., non-accruing) loans receivable by portfolio segment, by aging category, by delinquency status as of June 30, 2023.
(In thousands)Performing (Accruing) Loans
As of June 30, 2023:30 - 59
Days
Past Due
60 - 89
Days
Past Due
90 Days
or
Greater
Past Due
Total
Past Due
Current Total
Performing
Loans
Non-
accruing
Loans
Loans
Receivable
Gross
Loan portfolio segment:
Commercial Real Estate:
Pass$3,284 $— $— $3,284 $481,144 $484,428 $— $484,428 
Special mention— — — — 550 550 — 550 
Substandard322 — — 322 14,987 15,309 11,368 26,677 
3,606 — — 3,606 496,681 500,287 11,368 511,655 
Residential Real Estate:
Pass1,054 74 330 1,458 111,822 113,280 — 113,280 
Special mention— — — — 609 609 — 609 
Substandard— — — — — — 2,565 2,565 
1,054 74 330 1,458 112,431 113,889 2,565 116,454 
Commercial and Industrial:
Pass1,678 — 230 1,908 161,829 163,737 — 163,737 
Special mention— — — — 535 535 — 535 
Substandard— 541 — 541 106 647 6,655 7,302 
1,678 541 230 2,449 162,470 164,919 6,655 171,574 
Consumer and Other:
Pass1,397 1,543 868 3,808 119,186 122,994 — 122,994 
Substandard— — — — 23 23 46 69 
1,397 1,543 868 3,808 119,209 123,017 46 123,063 
Construction:
Pass— — — — 5,033 5,033 — 5,033 
Substandard— — — — 492 492 — 492 
— — — — 5,525 5,525 — 5,525 
Construction to Permanent - CRE:
Pass— — — — 2,463 2,463 — 2,463 
— — — — 2,463 2,463 — 2,463 
Total$7,735 $2,158 $1,428 $11,321 $898,779 $910,100 $20,634 $930,734 
Loans receivable, gross:
Pass$7,413 $1,617 $1,428 $10,458 $881,477 $891,935 $— $891,935 
Special mention— — — — 1,694 1,694 — 1,694 
Substandard322 541 — 863 15,608 16,471 20,634 37,105 
Loans receivable, gross$7,735 $2,158 $1,428 $11,321 $898,779 $910,100 $20,634 $930,734 
The following tables summarize performing and non-performing loans (i.e., non-accruing) receivable by portfolio segment, by aging category, by delinquency status as of December 31, 2022.
(In thousands)Performing (Accruing) Loans
As of December 31, 2022:30 - 59 Days
Past Due
60 - 89 Days
Past Due
90 Days
or
Greater Past
Due
Total
Past Due
Current Total
Performing
Loans
Non-accruing
Loans
Loans
Receivable
Gross
Loan portfolio segment:
Commercial Real Estate:
Pass$— $— $— $— $401,313 $401,313 $— $401,313 
Special mention— — — — 24,559 24,559 — 24,559 
Substandard330 — — 330 — 330 11,241 11,571 
330 — — 330 425,872 426,202 11,241 437,443 
Residential Real Estate:
Pass330 — — 330 120,715 121,045 — 121,045 
Special mention— — — — 625 625 — 625 
Substandard— — — — — — 2,470 2,470 
330 — — 330 121,340 121,670 2,470 124,140 
Commercial and Industrial:
Pass— 230 232 131,092 131,324 — 131,324 
Special mention— — — — 597 597 — 597 
Substandard1,488 412 — 1,900 133 2,033 4,833 6,866 
1,490 412 230 2,132 131,822 133,954 4,833 138,787 
Consumer and Other:
Pass929 3,175 925 5,029 135,990 141,019 — 141,019 
Substandard— — — — 23 23 49 72 
929 3,175 925 5,029 136,013 141,042 49 141,091 
Construction:
Pass895 — — 895 3,503 4,398 — 4,398 
Special mention— — — — 524 524 — 524 
895 — — 895 4,027 4,922 — 4,922 
Construction to Permanent - CRE:
Pass— — — — 1,933 1,933 — 1,933 
— — — — 1,933 1,933 — 1,933 
Total$3,974 $3,587 $1,155 $8,716 $821,007 $829,723 $18,593 $848,316 
Loans receivable, gross:
Pass$2,156 $3,175 $1,155 $6,486 $794,546 $801,032 $— $801,032 
Special mention— — — — 26,305 26,305 — 26,305 
Substandard1,818 412 — 2,230 156 2,386 18,593 20,979 
Loans receivable, gross$3,974 $3,587 $1,155 $8,716 $821,007 $829,723 $18,593 $848,316 
Financing Receivable, Nonaccrual
The following tables summarize non-performing (i.e., non-accruing) loans by aging category and status, within the applicable loan portfolio segment as of June 30, 2023 and December 31, 2022:
(In thousands) Non-accruing Loans
 30 - 59
Days
Past Due
60 - 89
Days
Past Due
90 Days or
Greater Past
Due
Total
Past Due
Current Total
Non-accruing
Loans
As of June 30, 2023: 
Loan portfolio segment: 
Commercial Real Estate: 
Substandard $— $— $11,368 $11,368 $— $11,368 
Residential Real Estate: 
Substandard 89 71 1,795 1,955 610 2,565 
Commercial and Industrial: 
Substandard 940 — 5,570 6,510 145 6,655 
Consumer and Other: 
Substandard — — 26 26 20 46 
Total non-accruing loans $1,029 $71 $18,759 $19,859 $775 $20,634 
 
As of December 31, 2022: 
Loan portfolio segment: 
Commercial Real Estate: 
Substandard $— $— $11,241 $11,241 $— $11,241 
Residential Real Estate: 
Substandard 657 — 1,796 2,453 17 2,470 
Commercial and Industrial: 
Substandard 46 395 3,196 3,637 1,196 4,833 
Consumer and Other: 
Substandard — — 27 27 22 49 
Total non-accruing loans $703 $395 $16,260 $17,358 $1,235 $18,593 
Impaired Financing Receivables
The following table reflects information about the individually evaluated loans by class as of June 30, 2023 and December 31, 2022:
(In thousands) June 30, 2023December 31, 2022
 Recorded
Investment
Principal
Outstanding
Related
Allowance
Recorded Investment Principal Outstanding Related Allowance
With no related allowance recorded: 
Commercial Real Estate $387 $430 $— $2,435 $2,428 $— 
Residential Real Estate 732 872 — 2,402 2,224 — 
Commercial and Industrial 1,859 2,223 — 1,939 2,424 — 
Consumer and Other — — — 514 514 — 
 2,978 3,525 — 7,290 7,590 — 
With a related allowance recorded: 
Commercial Real Estate 10,981 10,955 6,387 8,806 8,656 5,430 
Residential Real Estate 1,623 1,448 196 106 105 
Commercial and Industrial 4,723 4,742 719 2,714 2,863 608 
 17,327 17,145 7,302 11,626 11,624 6,043 
 
Individually evaluated loans, Total: 
Commercial Real Estate 11,368 11,385 6,387 11,241 11,084 5,430 
Residential Real Estate 2,355 2,320 196 2,508 2,329 
Commercial and Industrial 6,582 6,965 719 4,653 5,287 608 
Consumer and Other — — — 514 514 — 
Total $20,305 $20,670 $7,302 $18,916 $19,214 $6,043 
The following table summarizes additional information regarding individually evaluated loans by class for the three and six months ended June 30, 2023 and 2022.
Three Month Ended June 30,Six Months Ended June 30,
(In thousands)2023202220232022
Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized
With no related allowance recorded:
Commercial Real Estate$387 $— $6,611 $32 $680 $— $6,697 $64 
Residential Real Estate748 24 2,818 10 992 27 2,829 18 
Commercial and Industrial2,046 68 607 2,181 150 614 
Consumer and Other128 — 520 293 — 521 
Construction579 — — — 993 — — — 
3,888 92 10,556 48 5,139 177 10,661 96 
With a related allowance recorded:
Commercial Real Estate10,405 — 8,843 40 10,651 154 8,858 65 
Residential Real Estate1,352 — 368 1,468 — 408 
Commercial and Industrial4,052 98 3,961 29 4,341 139 3,762 50 
Consumer and Other18 — 126 — 10 — 143 — 
15,827 98 13,298 70 16,470 293 13,171 118 
Individually evaluated loans, Total:
Commercial Real Estate10,792 — 15,454 72 11,331 154 15,555 129 
Residential Real Estate2,100 24 3,186 11 2,460 27 3,237 21 
Commercial and Industrial6,098 166 4,568 31 6,522 289 4,376 55 
Consumer and Other146 — 646 303 — 664 
Construction579 — — — 993 — — — 
Total$19,715 $190 $23,854 $118 $21,609 $470 $23,832 $214