XML 33 R23.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Loans Receivable and Allowance for Credit Losses (Tables)
6 Months Ended
Jun. 30, 2024
Credit Loss [Abstract]  
Schedule of Loans Receivable
As of June 30, 2024 and December 31, 2023, loans receivable, net, consisted of the following:
(In thousands)June 30, 2024December 31, 2023
Loan portfolio segment:
Commercial Real Estate$458,556 $472,093 
Residential Real Estate99,419 106,783 
Commercial and Industrial134,744 163,565 
Consumer and Other77,397 99,688 
Construction3,829 4,266 
Construction to Permanent - CRE2,357 2,464 
Loans receivable, gross776,302 848,859 
Allowance for credit losses(14,989)(15,925)
Loans receivable, net$761,313 $832,934 
Schedule of 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, 2024 and 2023:
(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, 2024
Allowance for credit losses:
March 31, 2024$5,620 $671 $1,199 $6,280 $$— $— $13,777 
Charge-offs— — (404)(1,849)— — — (2,253)
Recoveries— — 72 260 — — — 332 
Provisions (credits)2,338 348 442 (2)— — 3,133 (1)
June 30, 2024$7,958 $678 $1,215 $5,133 $$— $— $14,989 
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 (2)
June 30, 2023$10,039 $1,027 $1,673 $11,275 $33 $51 $— $24,098 
(1) The provision on credit losses included in the above table for the three months ended June 30, 2024 does not include the credit on unfunded loan commitments of $41,000.
(2) The provision on credit losses included in the above table for the three months ended June 30, 2023 does not include the credit on unfunded loan commitments of $383,000.
(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, 2024        
Allowance for credit losses:        
December 31, 2023$6,089 $607 $1,269 $7,843 $$113 $— $15,925 
Impact of ASC 326 Adoption— — — — — — — — 
Charge-offs(158)(21)(814)(4,372)— — — (5,365)
Recoveries— — 78 565 — — — 643 
Provisions (credits)2,027 92 682 1,097 (113)— 3,786 (3)
June 30, 2024$7,958 $678 $1,215 $5,133 $$— $— $14,989 
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 
Charge-offs— — (6)(4,312)(150)— — (4,468)
Recoveries— 11 16 433 — — — 460 
Provisions (credits)1,447 162 41 2,970 163 12 — 4,795 (4)
June 30, 2023$10,039 $1,027 $1,673 $11,275 $33 $51 $— $24,098 
(3) The provision on credit losses for the six months ended June 30, 2024 does not include the credit on unfunded loan commitments of $36,000.
(4) The provision on credit losses for the 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, 2024:
(In thousands)Commercial
Real Estate
Residential
Real Estate
Commercial
and
Industrial
Consumer
and
Other
Construction Construction to
 Permanent
 - CRE
Total
June 30, 2024
Allowance for credit losses:
Individually evaluated loans$5,717 $— $— $— $— $— $5,717 
Collectively evaluated loans2,241 678 1,215 5,133 — 9,272 
Total allowance for credit losses$7,958 $678 $1,215 $5,133 $$— $14,989 
Loans receivable, gross:
Individually evaluated loans$27,675 $172 $5,686 $— $— $2,357 $35,890 
Collectively evaluated loans430,881 99,247 129,058 77,397 3,829 — 740,412 
Total loans receivable, gross$458,556 $99,419 $134,744 $77,397 $3,829 $2,357 $776,302 
The following tables presents the balance in the allowance for credit losses and the recorded investment in loans by portfolio segment based on impairment method as of December 31, 2023:
(In thousands)Commercial
Real Estate
Residential
Real Estate
Commercial
and
Industrial
Consumer
and
Other
Construction Construction to
Permanent
- CRE
Total
December 31, 2023
Allowance for credit losses:
Individually evaluated for impairment$3,813 $— $392 $— $— $— $4,205 
Collectively evaluated for impairment2,276 607 877 7,843 113 11,720 
Total allowance for credit losses$6,089 $607 $1,269 $7,843 $$113 $15,925 
Loans receivable, gross:
Individually evaluated for impairment$12,775 $— $3,904 $— $454 $— $17,133 
Collectively evaluated for impairment459,318 106,783 159,661 99,688 3,812 2,464 831,726 
Total loans receivable, gross$472,093 $106,783 $163,565 $99,688 $4,266 $2,464 $848,859 
Schedule of Financing Receivable Credit Quality Indicators
The following tables summarize loan amortized cost by vintage, credit quality indicator, class of loans and charge-offs based on year of origination as of June 30, 2024:
Term of Loans by Origination
As of June 30, 2024:20242023202220212020PriorRevolvingTotal Loans
Receivable
Gross
Loan portfolio segment:
Commercial Real Estate:
Pass$— $107,117 $139,305 $96,020 $3,354 $76,706 $— $422,502 
Special mention— — 6,461 901 — 445 — 7,807 
Substandard— — 3,002 13,276 279 11,690 — 28,247 
Total — 107,117 148,768 110,197 3,633 88,841 — 458,556 
Current period gross charge-offs— — — — — 158 — 158 
Residential Real Estate:
Pass— — 1,235 2,851 10,344 81,518 700 96,648 
Special mention— — — — 1,053 1,416 — 2,469 
Substandard— — — — — 302 — 302 
Total — — 1,235 2,851 11,397 83,236 700 99,419 
Current period gross charge-offs— — — — — 21 — 21 
Commercial and Industrial:
Pass678 1,591 14,917 21,394 1,064 8,215 77,076 124,935 
Special mention— 19 40 — 968 — 1,032 
Substandard— 268 622 844 5,725 1,214 104 8,777 
Total 678 1,864 15,558 22,278 6,789 10,397 77,180 134,744 
Current period gross charge-offs— — — — — 814 — 814 
Consumer and Other:
Pass25 4,053 24,814 2,986 — 18,170 26,084 76,132 
Substandard— 112 386 23 — 429 315 1,265 
Total 25 4,165 25,200 3,009 — 18,599 26,399 77,397 
Current period gross charge-offs— 185 3,812 375 — — — 4,372 
Construction:
Pass— — — 3,829 — — — 3,829 
Total — — — 3,829 — — — 3,829 
Construction to Permanent - CRE:
Substandard— — — 2,357 — — — 2,357 
Total — — — 2,357 — — — 2,357 
Total loans$703 $113,146 $190,761 $144,521 $21,819 $201,073 $104,279 $776,302 
 Total Current period gross charge-offs$— $185 $3,812 $375 $— $993 $— $5,365 
Loans receivable, gross:
Pass$703 $112,761 $180,271 $127,080 $14,762 $184,609 $103,860 $724,046 
Special mention— 6,480 941 1,053 2,829 — 11,308 
Substandard— 380 4,010 16,500 6,004 13,635 419 40,948 
Total Loans receivable, gross$703 $113,146 $190,761 $144,521 $21,819 $201,073 $104,279 $776,302 
Current period gross charge-offs$— $185 $3,812 $375 $— $993 $— $5,365 
The following tables summarize loan amortized cost by vintage, credit quality indicator, class of loans and charge-offs based on year of origination as of December 31, 2023:
Term of Loans by Origination
As of December 31, 2023:20232022202120202019PriorRevolvingTotal Loans
Receivable
Gross
Loan portfolio segment:
Commercial Real Estate:
Pass$104,683 $138,091 $111,308 $3,401 $31,832 $63,526 $— $452,841 
Special mention— 6,482 — — — — — 6,482 
Substandard— 1,799 — 280 10,000 691 — 12,770 
Total104,683 146,372 111,308 3,681 41,832 64,217 — 472,093 
Current period gross charge-offs— — — — 6,341 — 6,346 
Residential Real Estate:
Pass— 1,251 2,975 11,577 15,770 74,596 614 106,783 
Total— 1,251 2,975 11,577 15,770 74,596 614 106,783 
Current period gross charge-offs— — — — — 515 — 515 
Commercial and Industrial:
Pass2,696 13,916 23,099 8,004 9,578 7,024 96,431 160,748 
Special mention348 — — 37 11 104 506 
Substandard16 — 801 — 401 1,093 — 2,311 
Total2,718 14,264 23,900 8,004 10,016 8,128 96,535 163,565 
Current period gross charge-offs— 182 85 — 516 144 — 927 
Consumer and Other:
Pass6,470 36,668 4,724 — 5,590 14,314 30,945 98,711 
Substandard197 645 61 — — — 74 977 
Total6,667 37,313 4,785 — 5,590 14,314 31,019 99,688 
Current period gross charge-offs114 9,013 1,280 — 66 — 10,479 
Construction:
Pass— — 3,812 — — — — 3,812 
Substandard— — — — 454 — — 454 
Total— — 3,812 — 454 — — 4,266 
Current period gross charge-offs— — 150 — — — — 150 
Construction to Permanent - CRE:
Special mention— — 2,464 — — — — 2,464 
Total— — 2,464 — — — — 2,464 
Total loans$114,068 $199,200 $149,244 $23,262 $73,662 $161,255 $128,168 $848,859 
 Total Current period gross charge-offs$114 $9,195 $1,515 $— $6,863 $730 $— $18,417 
Loans receivable, gross:
Pass$113,849 $189,926 $145,918 $22,982 $62,770 $159,460 $127,990 $822,895 
Special mention6,830 2,464 — 37 11 104 9,452 
Substandard213 2,444 862 280 10,855 1,784 74 16,512 
Loans receivable, gross$114,068 $199,200 $149,244 $23,262 $73,662 $161,255 $128,168 $848,859 
 Total Current period gross charge-offs$114 $9,195 $1,515 $— $6,863 $730 $— $18,417 
Schedule of 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, 2024.
(In thousands)Performing (Accruing) Loans
As of June 30, 2024:30 - 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$7,540 $6,748 $— $14,288 $404,989 $419,277 $3,225 $422,502 
Special mention901 — — 901 6,906 7,807 — 7,807 
Substandard589 — 1,178 1,767 2,029 3,796 24,451 28,247 
9,030 6,748 1,178 16,956 413,924 430,880 27,676 458,556 
Residential Real Estate:
Pass177 33 — 210 96,438 96,648 — 96,648 
Special mention— — — — 2,469 2,469 — 2,469 
Substandard— — — — — — 302 302 
177 33 — 210 98,907 99,117 302 99,419 
Commercial and Industrial:
Pass1,112 — — 1,112 119,856 120,968 3,967 124,935 
Special mention— — — — 1,032 1,032 — 1,032 
Substandard481 514 — 995 5,978 6,973 1,804 8,777 
1,593 514 — 2,107 126,866 128,973 5,771 134,744 
Consumer and Other:
Pass1,002 423 — 1,425 74,707 76,132 — 76,132 
Substandard— — — — — — 1,265 1,265 
1,002 423 — 1,425 74,707 76,132 1,265 77,397 
Construction:
Pass— — — — 3,829 3,829 — 3,829 
Substandard— — — — — — — — 
— — — — 3,829 3,829 — 3,829 
Construction to Permanent - CRE:
Substandard— — — — — — 2,357 2,357 
— — — — — — 2,357 2,357 
Total$11,802 $7,718 $1,178 $20,698 $718,233 $738,931 $37,371 $776,302 
Loans receivable, gross:
Pass$9,831 $7,204 $— $17,035 $699,819 $716,854 $7,192 $724,046 
Special mention901 — — 901 10,407 11,308 — 11,308 
Substandard1,070 514 1,178 2,762 8,007 10,769 30,179 40,948 
Loans receivable, gross$11,802 $7,718 $1,178 $20,698 $718,233 $738,931 $37,371 $776,302 
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, 2023.
(In thousands)Performing (Accruing) Loans
As of December 31, 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$2,274 $231 $— $2,505 $448,707 $451,212 $1,629 $452,841 
Special mention— — — — 6,482 6,482 — 6,482 
Substandard— — — — 1,624 1,624 11,146 12,770 
2,274 231 — 2,505 456,813 459,318 12,775 472,093 
Residential Real Estate:
Pass1,439 — — 1,439 105,344 106,783 — 106,783 
1,439 — — 1,439 105,344 106,783 — 106,783 
Commercial and Industrial:
Pass420 10 — 430 157,335 157,765 2,983 160,748 
Special mention— 348 — 348 158 506 — 506 
Substandard526 — — 526 847 1,373 938 2,311 
946 358 — 1,304 158,340 159,644 3,921 163,565 
Consumer and Other:
Pass1,327 1,015 341 2,683 96,028 98,711 — 98,711 
Substandard— — — — — — 977 977 
1,327 1,015 341 2,683 96,028 98,711 977 99,688 
Construction:
Pass— — — — 3,812 3,812 — 3,812 
Substandard— — — — — — 454 454 
— — — — 3,812 3,812 454 4,266 
Construction to Permanent - CRE:
Special mention— — — — 2,464 2,464 — 2,464 
— — — — 2,464 2,464 — 2,464 
Total$5,986 $1,604 $341 $7,931 $822,801 $830,732 $18,127 $848,859 
Loans receivable, gross:
Pass$5,460 $1,256 $341 $7,057 $811,226 $818,283 $4,612 $822,895 
Special mention— 348 — 348 9,104 9,452 — 9,452 
Substandard526 — — 526 2,471 2,997 13,515 16,512 
Loans receivable, gross$5,986 $1,604 $341 $7,931 $822,801 $830,732 $18,127 $848,859 
Schedule of Financing Receivable, Nonaccrual
The following tables summarize non-performing (i.e., non-accruing) loans by aging category and status, within the applicable loan portfolio segment as of June 30, 2024 and December 31, 2023:
(In thousands) Non-accruing Loans
 30 - 59
Days
Past Due
60 - 89
Days
Past Due
90 Days or
Greater Past
Due
Total
Past Due
Current Total
Non-accruing
Loans
As of June 30, 2024: 
Loan portfolio segment: 
Commercial Real Estate: 
Pass$— $1,653 $1,572 $3,225 $— $3,225 
Substandard — 581 1,306 1,887 22,564 24,451 
Residential Real Estate: 
Substandard — — 302 302 — 302 
Commercial and Industrial: 
Pass— 2,568 906 3,474 493 3,967 
Substandard — 273 1,253 1,526 278 1,804 
Consumer and Other: 
Substandard — — 1,202 1,202 63 1,265 
Construction to permanent - CRE:
Substandard2,357 — — 2,357 — 2,357 
Total non-accruing loans $2,357 $5,075 $6,541 $13,973 $23,398 $37,371 
 
As of December 31, 2023: 
Loan portfolio segment: 
Commercial Real Estate: 
Pass$— $— $1,629 $1,629 $— $1,629 
Substandard — 770 439 1,209 9,937 11,146 
Commercial and Industrial: 
Pass— — 2,054 2,054 929 2,983 
Substandard — 371 535 906 32 938 
Consumer and Other: 
Substandard — 16 887 903 74 977 
Construction:
Substandard— — — — 454 454 
Total non-accruing loans $— $1,157 $5,544 $6,701 $11,426 $18,127 
Schedule of Impaired Financing Receivables
The following table reflects information about the individually evaluated loans by class as of June 30, 2024 and December 31, 2023:
(In thousands)June 30, 2024December 31, 2023
Recorded
Investment
Principal
Outstanding
Related
Allowance
Recorded Investment Principal Outstanding Related Allowance
With no related allowance recorded:
Commercial Real Estate$5,111 $8,111 $— $2,838 $5,879 $— 
Residential Real Estate172 171 — — — — 
Commercial and Industrial5,685 10,611 — 2,266 2,899 — 
Construction— — — 454 461 — 
Construction to permanent - CRE2,357 2,476 — — — — 
13,325 21,369 — 5,558 9,239 — 
With a related allowance recorded:
Commercial Real Estate22,564 23,197 5,717 9,937 10,137 3,813 
Commercial and Industrial1,388 — 1,638 3,159 392 
22,565 24,585 5,717 11,575 13,296 4,205 
Individually evaluated loans, Total:
Commercial Real Estate27,675 31,308 5,717 12,775 16,016 3,813 
Residential Real Estate172 171 — — — — 
Commercial and Industrial5,686 11,999 — 3,904 6,058 392 
Construction— — — 454 461 — 
Construction to permanent - CRE2,357 2,476 — — — — 
Total$35,890 $45,954 $5,717 $17,133 $22,535 $4,205 
The following table summarizes additional information regarding individually evaluated loans by class for the three and six months ended June 30, 2024 and 2023.
Three Month Ended June 30,Six Months Ended June 30,
(In thousands)2024202320242023
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$5,107 $— $387 $— $5,108 $— $680 $— 
Residential Real Estate172 748 24 172 992 27 
Commercial and Industrial5,026 23 2,046 68 4,513 27 2,181 150 
Consumer and Other— — 128 — — — 293 — 
Construction— — 579 — — — 993 — 
Construction to permanent - CRE2,411 — — — 2,433 — — — 
12,716 31 3,888 92 12,226 35 5,139 177 
With a related allowance recorded:
Commercial Real Estate22,763 159 10,405 — 22,942 159 10,651 154 
Residential Real Estate— — 1,352 — — — 1,468 — 
Commercial and Industrial217 — 4,052 98 577 — 4,341 139 
Consumer and Other— — 18 — — — 10 — 
22,980 159 15,827 98 23,519 159 16,470 293 
Individually evaluated loans, Total:
Commercial Real Estate27,870 159 10,792 — 28,050 159 11,331 154 
Residential Real Estate172 2,100 24 172 2,460 27 
Commercial and Industrial5,243 23 6,098 166 5,090 27 6,522 289 
Consumer and Other— — 146 — — — 303 — 
Construction— — 579 — — — 993 — 
Construction to permanent - CRE2,411 — — — 2,433 — — — 
Total$35,696 $190 $19,715 $190 $35,745 $194 $21,609 $470