XML 33 R24.htm IDEA: XBRL DOCUMENT v3.23.3
Loans Receivable and Allowance for Credit Losses (Tables)
9 Months Ended
Sep. 30, 2023
Credit Loss [Abstract]  
Schedule of Loans Receivable
As of September 30, 2023 and December 31, 2022, loans receivable, net, consisted of the following:
(In thousands)September 30, 2023December 31, 2022
Loan portfolio segment:
Commercial Real Estate$499,132 $437,443 
Residential Real Estate112,600 124,140 
Commercial and Industrial160,496 138,787 
Consumer and Other111,411 141,091 
Construction3,790 4,922 
Construction to Permanent - CRE2,463 1,933 
Loans receivable, gross889,892 848,316 
Allowance for credit losses(25,668)(10,310)
Loans receivable, net$864,224 $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 nine months ended September 30, 2023 and allowance for loan and lease losses for three and nine months ended September 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 September 30, 2023
Allowance for credit losses:
June 30, 2023$10,039 $1,027 $1,673 $11,275 $33 $51 $— $24,098 
Charge-offs— (113)(423)(3,012)— — — (3,548)
Recoveries— 306 — — — 318 
Provisions (credits) 3,321 171 149 1,127 (31)63 — 4,800 (1)
September 30, 2023$13,360 $1,088 $1,408 $9,696 $$114 $— $25,668 
Three Months Ended September 30, 2022
Allowance for loan and lease losses:
June 30, 2022$4,980 $1,395 $2,316 $1,063 $58 $15 $102 $9,929 
Charge-offs— — — (366)— — — (366)
Recoveries154 12 20 — — — 189 
Provisions (credits)1,653 (930)(490)22 (20)(10)(25)200 
September 30, 2022$6,787 $468 $1,838 $739 $38 $$77 $9,952 
The allowance and provision for the three and nine months ended September 30, 2023 are not comparable to prior periods due to the adoption of CECL.
(1) The provision on credit losses included in the above table for the three months ended September 30, 2023 does not include the credit on unfunded loan commitments of $112,000 for the three months ended September 30, 2023.
(In thousands)Commercial
Real Estate
Residential Real Estate Commercial
and
Industrial
Consumer
and
Other
Construction Construction
to
Permanent
- CRE
Unallocated Total
Nine Months Ended September 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— (113)(429)(7,324)(150)— — (8,016)
Recoveries— 14 25 739 — — — 778 
Provisions4,768 333 190 4,097 132 75 — 9,595 (2)
September 30, 2023$13,360 $1,088 $1,408 $9,696 $$114 $— $25,668 
Nine Months Ended September 30, 2022
Allowance for loan and lease losses:
December 31, 2021$5,063 $1,700 $2,532 $253 $78 $41 $238 $9,905 
Charge-offs— — (70)(513)(68)— — (651)
Recoveries154 38 27 — — — 223 
(Credits) provisions1,570 (1,236)(662)972 28 (36)(161)475 
September 30, 2022$6,787 $468 $1,838 $739 $38 $$77 $9,952 
(2) The provision on credit losses for the nine months ended September 30, 2023 does not include the credit on unfunded loan commitments of $1.4 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 September 30, 2023:
(In thousands)Commercial
Real Estate
Residential
Real Estate
Commercial
and
Industrial
Consumer
and
Other
Construction Construction to
 Permanent
 - CRE
Unallocated Total
September 30, 2023
Allowance for credit losses:
Individually evaluated for impairment$10,409 $293 $534 $— $— $— $— $11,236 
Collectively evaluated for impairment2,951 795 874 9,696 114 — 14,432 
Total allowance for credit losses$13,360 $1,088 $1,408 $9,696 $$114 $— $25,668 
Loans receivable, gross:
Individually evaluated for impairment$21,616 $1,623 $6,040 $— $479 $— $— $29,758 
Collectively evaluated for impairment477,516 110,977 154,456 111,411 3,311 2,463 — 860,134 
Total loans receivable, gross$499,132 $112,600 $160,496 $111,411 $3,790 $2,463 $— $889,892 
The following tables presents the balance in the allowance for loan and lease losses and the recorded investment in loans by portfolio segment based on impairment method as of December 31, 2022:
(In thousands)Commercial
Real Estate
Residential
Real Estate
Commercial
and
Industrial
Consumer
and
Other
Construction Construction to
Permanent
- CRE
Unallocated Total
December 31, 2022
Allowance for loan and lease losses:
Individually evaluated for impairment$5,430 $$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 September 30, 2023:20232022202120202019PriorRevolvingTotal Loans
Receivable
Gross
Loan portfolio segment:
Commercial Real Estate:
Pass$104,575 $154,128 $112,405 $3,705 $30,436 $67,304 $— $472,553 
Substandard— — — — 21,235 5,344 — 26,579 
104,575 154,128 112,405 3,705 51,671 72,648 — 499,132 
Residential Real Estate:
Pass26 1,259 3,111 11,990 15,830 78,180 581 110,977 
Substandard— — — — — 1,623 — 1,623 
26 1,259 3,111 11,990 15,830 79,803 581 112,600 
Commercial and Industrial:
Pass2,601 14,653 22,623 8,137 7,812 7,818 89,244 152,888 
Special mention— 808 — 142 11 — 968 
Substandard17 535 801 — 3,906 1,381 — 6,640 
2,625 15,188 24,232 8,137 11,860 9,210 89,244 160,496 
Consumer and Other:
Pass7,998 44,086 5,747 — 5,759 15,224 31,520 110,334 
Substandard182 772 101 — — 22 — 1,077 
8,180 44,858 5,848 — 5,759 15,246 31,520 111,411 
Construction:
Pass— — 3,311 — — — — 3,311 
Substandard— — — — 479 — — 479 
— — 3,311 — 479 — — 3,790 
Construction to Permanent -CRE:
Special mention— — 2,463 — — — — 2,463 
— — 2,463 — — — — 2,463 
Total$115,406 $215,433 $151,370 $23,832 $85,599 $176,907 $121,345 $889,892 
Loans receivable, gross:
Pass$115,200 $214,126 $147,197 $23,832 $59,837 $168,526 $121,345 $850,063 
Special mention— 3,271 — 142 11 — 3,431 
Substandard199 1,307 902 — 25,620 8,370 — 36,398 
Loans receivable, gross$115,406 $215,433 $151,370 $23,832 $85,599 $176,907 $121,345 $889,892 
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 September 30, 2023.
(In thousands)Performing (Accruing) Loans
As of September 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$2,275 $— $— $2,275 $470,278 $472,553 $— $472,553 
Substandard320 — — 320 4,643 4,963 21,616 26,579 
2,595 — — 2,595 474,921 477,516 21,616 499,132 
Residential Real Estate:
Pass1,329 — — 1,329 109,648 110,977 — 110,977 
Substandard— — — — — — 1,623 1,623 
1,329 — — 1,329 109,648 110,977 1,623 112,600 
Commercial and Industrial:
Pass455 — — 455 152,433 152,888 — 152,888 
Special mention— — — — 968 968 — 968 
Substandard533 — — 533 50 583 6,057 6,640 
988 — — 988 153,451 154,439 6,057 160,496 
Consumer and Other:
Pass1,475 876 40 2,391 107,943 110,334 — 110,334 
Substandard— — — — 22 22 1,055 1,077 
1,475 876 40 2,391 107,965 110,356 1,055 111,411 
Construction:
Pass— — — — 3,311 3,311 — 3,311 
Substandard— — — — — — 479 479 
— — — — 3,311 3,311 479 3,790 
Construction to Permanent - CRE:
Special mention— — — — 2,463 2,463 — 2,463 
— — — — 2,463 2,463 — 2,463 
Total$6,387 $876 $40 $7,303 $851,759 $859,062 $30,830 $889,892 
Loans receivable, gross:
Pass$5,534 $876 $40 $6,450 $843,613 $850,063 $— $850,063 
Special mention— — — — 3,431 3,431 — 3,431 
Substandard853 — — 853 4,715 5,568 30,830 36,398 
Loans receivable, gross$6,387 $876 $40 $7,303 $851,759 $859,062 $30,830 $889,892 
The following tables summarize performing and non-performing loans (i.e., non-accruing) receivable by portfolio segment, by aging category, by delinquency status as of December 31, 2022.
(In thousands)Performing (Accruing) Loans
As of December 31, 2022:30 - 59 Days
Past Due
60 - 89 Days
Past Due
90 Days
or
Greater Past
Due
Total
Past Due
Current Total
Performing
Loans
Non-accruing
Loans
Loans
Receivable
Gross
Loan portfolio segment:
Commercial Real Estate:
Pass$— $— $— $— $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 September 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 September 30, 2023: 
Loan portfolio segment: 
Commercial Real Estate: 
Substandard $— $— $11,362 $11,362 $10,254 $21,616 
Residential Real Estate: 
Substandard — — 1,623 1,623 — 1,623 
Commercial and Industrial: 
Substandard — 994 4,035 5,029 1,028 6,057 
Consumer and Other: 
Substandard — 19 1,036 1,055 — 1,055 
Construction:
Substandard— — — — 479 479 
Total non-accruing loans $— $1,013 $18,056 $19,069 $11,761 $30,830 
 
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 September 30, 2023 and December 31, 2022:
(In thousands) September 30, 2023December 31, 2022
 Recorded
Investment
Principal
Outstanding
Related
Allowance
Recorded Investment Principal Outstanding Related Allowance
With no related allowance recorded: 
Commercial Real Estate $382 $425 $— $2,435 $2,428 $— 
Residential Real Estate — — — 2,402 2,224 — 
Commercial and Industrial 3,501 4,323 — 1,939 2,424 — 
Consumer and Other — — — 514 514 — 
Construction479 475 — — — — 
 4,362 5,223 — 7,290 7,590 — 
With a related allowance recorded: 
Commercial Real Estate 21,234 21,165 10,409 8,806 8,656 5,430 
Residential Real Estate 1,623 1,448 293 106 105 
Commercial and Industrial 2,539 3,979 534 2,714 2,863 608 
 25,396 26,592 11,236 11,626 11,624 6,043 
 
Individually evaluated loans, Total: 
Commercial Real Estate 21,616 21,590 10,409 11,241 11,084 5,430 
Residential Real Estate 1,623 1,448 293 2,508 2,329 
Commercial and Industrial 6,040 8,302 534 4,653 5,287 608 
Consumer and Other — — — 514 514 — 
Construction479 475 — — — — 
Total $29,758 $31,815 $11,236 $18,916 $19,214 $6,043 
The following table summarizes additional information regarding individually evaluated loans by class for the three and nine months ended September 30, 2023 and 2022.
Three Month Ended September 30,Nine Months Ended September 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$384 $— $6,704 $13 $591 $— $6,716 $31 
Residential Real Estate183 — 1,580 694 — 2,332 72 
Commercial and Industrial3,246 97 2,354 — 2,639 212 1,311 
Consumer and Other— — 342 205 — 449 15 
Construction362 — — — 840 — — — 
4,175 97 10,980 27 4,969 212 10,808 123 
With a related allowance recorded:
Commercial Real Estate10,405 — 7,096 13,833 15 8,156 72 
Residential Real Estate1,352 — 1,525 1,514 — 885 
Commercial and Industrial4,052 55 2,358 — 3,821 169 3,167 49 
Consumer and Other18 — — — — — — 
15,827 55 10,979 13 19,175 184 12,208 125 
Individually evaluated loans, Total:
Commercial Real Estate10,789 — 13,800 20 14,424 15 14,872 103 
Residential Real Estate1,535 — 3,105 14 2,208 — 3,217 76 
Commercial and Industrial7,298 152 4,712 — 6,460 381 4,478 54 
Consumer and Other18 — 342 212 — 449 15 
Construction362 — — — 840 — — — 
Total$20,002 $152 $21,959 $40 $24,144 $396 $23,016 $248