XML 34 R24.htm IDEA: XBRL DOCUMENT v3.24.3
Loans Receivable and Allowance for Credit Losses (Tables)
9 Months Ended
Sep. 30, 2024
Credit Loss [Abstract]  
Schedule of Loans Receivable
As of September 30, 2024 and December 31, 2023, loans receivable, net, consisted of the following:
(In thousands)September 30, 2024December 31, 2023
Loan portfolio segment:
Commercial Real Estate$452,155 $472,093 
Residential Real Estate94,579 106,783 
Commercial and Industrial134,333 163,565 
Consumer and Other68,418 99,688 
Construction3,829 4,266 
Construction to Permanent - CRE2,357 2,464 
Loans receivable, gross755,671 848,859 
Allowance for credit losses(14,984)(15,925)
Loans receivable, net$740,687 $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 months ended September 30, 2024 and 2023:
(In thousands)Commercial
Real Estate
Residential
Real Estate
Commercial
and
Industrial
Consumer
and
Other
Construction Construction to
Permanent
- CRE
Total
Three Months Ended September 30, 2024
Allowance for credit losses:
June 30, 2024$7,958 $678 $1,215 $5,133 $$— $14,989 
Charge-offs(124)— (122)(1,266)— — (1,512)
Recoveries— — 160 263 — — 423 
Provisions (credits)1,211 (70)(197)143 (3)— 1,084 (1)
September 30, 2024$9,045 $608 $1,056 $4,273 $$— $14,984 
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 (2)
September 30, 2023$13,360 $1,088 $1,408 $9,696 $$114 $25,668 
(1) The provision on credit losses included in the above table for the three months ended September 30, 2024 does not include the credit on unfunded loan commitments of $58,000.
(2) The provision on credit losses included in the above table for the three months ended September 30, 2023 does not include the credit on unfunded loan commitments of $112,000.
The following tables summarize the activity in the allowance for credit losses, allocated to segments of the loan portfolio, for the nine months ended September 30, 2024 and 2023:
(In thousands)Commercial
Real Estate
Residential Real Estate Commercial
and
Industrial
Consumer
and
Other
Construction Construction
to
Permanent
- CRE
Unallocated Total
Nine Months Ended September 30, 2024       
Allowance for credit losses:       
December 31, 2023$6,089 $607 $1,269 $7,843 $$113 $— $15,925 
Charge-offs(282)(21)(936)(5,638)— — — (6,877)
Recoveries— — 238 828 — — — 1,066 
Provisions (credits)3,238 22 485 1,240 (2)(113)— 4,870 (3)
September 30, 2024$9,045 $608 $1,056 $4,273 $$— $— $14,984 
Nine Months Ended September 30, 2023
Allowance for credit losses:
December 31, 2022$6,966 $665 $1,403 $1,207 $24 $10 $35 $10,310 
Impact of ASC 326 Adoption1,626 189 219 10,977 (4)29 (35)13,001 
Charge-offs— (113)(429)(7,324)(150)— — (8,016)
Recoveries— 14 25 739 — — — 778 
Provisions (credits)4,768 333 190 4,097 132 75 — 9,595 (4)
September 30, 2023$13,360 $1,088 $1,408 $9,696 $$114 $— $25,668 
(3) The provision on credit losses for the nine months ended September 30, 2024 does not include the credit on unfunded loan commitments of $94,000.
(4) 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 allowance for credit losses as of September 30, 2024:
(In thousands)Commercial
Real Estate
Residential
Real Estate
Commercial
and
Industrial
Consumer
and
Other
Construction Construction to
 Permanent
 - CRE
Total
September 30, 2024
Allowance for credit losses:
Individually evaluated loans$7,010 $— $— $— $— $— $7,010 
Collectively evaluated loans2,035 608 1,056 4,273 — 7,974 
Total allowance for credit losses$9,045 $608 $1,056 $4,273 $$— $14,984 
Loans receivable, gross:
Individually evaluated loans$28,254 $— $4,378 $— $— $2,357 $34,989 
Collectively evaluated loans423,901 94,579 129,955 68,418 3,829 — 720,682 
Total loans receivable, gross$452,155 $94,579 $134,333 $68,418 $3,829 $2,357 $755,671 
The following tables summarize, by loan portfolio, the amount of loans receivable evaluated individually and collectively for allowance for credit losses as of December 31, 2023:
(In thousands)Commercial
Real Estate
Residential
Real Estate
Commercial
and
Industrial
Consumer
and
Other
Construction Construction to
Permanent
- CRE
Total
December 31, 2023
Allowance for credit losses:
Individually evaluated loans$3,813 $— $392 $— $— $— $4,205 
Collectively evaluated loans2,276 607 877 7,843 113 11,720 
Total allowance for credit losses$6,089 $607 $1,269 $7,843 $$113 $15,925 
Loans receivable, gross:
Individually evaluated loans$12,775 $— $3,904 $— $454 $— $17,133 
Collectively evaluated loans459,318 106,783 159,661 99,688 3,812 2,464 831,726 
Total loans receivable, gross$472,093 $106,783 $163,565 $99,688 $4,266 $2,464 $848,859 
Schedule of Financing Receivable Credit Quality Indicators
The following tables summarize loan amortized cost by vintage, credit quality indicator, class of loans and charge-offs based on year of origination as of September 30, 2024:
Term of Loans by Origination
As of September 30, 2024:20242023202220212020PriorRevolvingTotal Loans
Receivable
Gross
Loan portfolio segment:
Commercial Real Estate:
Pass$— $106,912 $130,761 $89,463 $3,331 $74,427 $— $404,894 
Special mention— — 12,693 899 — 436 — 14,028 
Substandard— 867 3,974 17,252 233 10,907 — 33,233 
Total — 107,779 147,428 107,614 3,564 85,770 — 452,155 
Current period gross charge-offs— — — — — 282 — 282 
Residential Real Estate:
Pass373 — 1,227 2,831 9,633 77,192 741 91,997 
Special mention— — — — 1,053 1,398 — 2,451 
Substandard— — — — — 131 — 131 
Total 373 — 1,227 2,831 10,686 78,721 741 94,579 
Current period gross charge-offs— — — — — 21 — 21 
Commercial and Industrial:
Pass872 2,785 14,230 20,564 1,003 6,337 78,612 124,403 
Special mention— 19 40 — 887 750 1,701 
Substandard— 263 505 843 5,706 808 104 8,229 
Total 872 3,053 14,754 21,447 6,709 8,032 79,466 134,333 
Current period gross charge-offs— — — — — 936 — 936 
Consumer and Other:
Pass282 3,247 20,085 2,346 — 16,517 24,545 67,022 
Substandard— 59 459 19 — 424 435 1,396 
Total 282 3,306 20,544 2,365 — 16,941 24,980 68,418 
Current period gross charge-offs— 253 4,900 485 — — — 5,638 
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$1,527 $114,138 $183,953 $140,443 $20,959 $189,464 $105,187 $755,671 
 Total Current period gross charge-offs$— $253 $4,900 $485 $— $1,239 $— $6,877 
Loans receivable, gross:
Pass$1,527 $112,944 $166,303 $119,033 $13,967 $174,473 $103,898 $692,145 
Special mention— 12,712 939 1,053 2,721 750 18,180 
Substandard— 1,189 4,938 20,471 5,939 12,270 539 45,346 
Total Loans receivable, gross$1,527 $114,138 $183,953 $140,443 $20,959 $189,464 $105,187 $755,671 
Current period gross charge-offs$— $253 $4,900 $485 $— $1,239 $— $6,877 
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 September 30, 2024:
(In thousands)Performing (Accruing) Loans
As of September 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$185 $— $— $185 $401,524 $401,709 $3,185 $404,894 
Special mention770 — — 770 13,258 14,028 — 14,028 
Substandard306 — 3,979 4,285 3,878 8,163 25,070 33,233 
1,261 — 3,979 5,240 418,660 423,900 28,255 452,155 
Residential Real Estate:
Pass— — — — 91,997 91,997 — 91,997 
Special mention— — — — 2,451 2,451 — 2,451 
Substandard— — — — — — 131 131 
— — — — 94,448 94,448 131 94,579 
Commercial and Industrial:
Pass— 1,111 — 1,111 120,184 121,295 3,108 124,403 
Special mention19 — — 19 1,682 1,701 — 1,701 
Substandard604 350 — 954 5,986 6,940 1,289 8,229 
623 1,461 — 2,084 127,852 129,936 4,397 134,333 
Consumer and Other:
Pass810 508 — 1,318 65,704 67,022 — 67,022 
Substandard— — — — — — 1,396 1,396 
810 508 — 1,318 65,704 67,022 1,396 68,418 
Construction:
Pass— — — — 3,829 3,829 — 3,829 
— — — — 3,829 3,829 — 3,829 
Construction to Permanent - CRE:
Substandard— — — — — — 2,357 2,357 
— — — — — — 2,357 2,357 
Total$2,694 $1,969 $3,979 $8,642 $710,493 $719,135 $36,536 $755,671 
Loans receivable, gross:
Pass$995 $1,619 $— $2,614 $683,238 $685,852 $6,293 $692,145 
Special mention789 — — 789 17,391 18,180 — 18,180 
Substandard910 350 3,979 5,239 9,864 15,103 30,243 45,346 
Loans receivable, gross$2,694 $1,969 $3,979 $8,642 $710,493 $719,135 $36,536 $755,671 
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 $848,859 
Schedule of Financing Receivable, Nonaccrual
The following tables summarize non-performing (i.e., non-accruing) loans by aging category and status, within the applicable loan portfolio segment as of September 30, 2024 and December 31, 2023:
(In thousands) Non-accruing Loans
 30 - 59
Days
Past Due
60 - 89
Days
Past Due
90 Days or
Greater Past
Due
Total
Past Due
Current Total
Non-accruing
Loans
As of September 30, 2024: 
Loan portfolio segment: 
Commercial Real Estate: 
Pass$— $— $3,185 $3,185 $— $3,185 
Substandard — — 16,055 16,055 9,015 25,070 
Residential Real Estate: 
Substandard — — 131 131 — 131 
Commercial and Industrial: 
Pass— — 2,660 2,660 448 3,108 
Substandard — 991 995 294 1,289 
Consumer and Other: 
Substandard — 1,395 1,396 — 1,396 
Construction to permanent - CRE:
Substandard— — 2,357 2,357 — 2,357 
Total non-accruing loans $— $$26,774 $26,779 $9,757 $36,536 
 
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 September 30, 2024 and December 31, 2023:
(In thousands)September 30, 2024December 31, 2023
Recorded
Investment
Principal
Outstanding
Related
Allowance
Recorded Investment Principal Outstanding Related Allowance
With no related allowance recorded:
Commercial Real Estate$3,808 $4,498 $— $2,838 $5,879 $— 
Commercial and Industrial4,378 5,432 — 2,266 2,899 — 
Construction— — — 454 461 — 
Construction to permanent - CRE2,357 2,476 — — — — 
10,543 12,406 — 5,558 9,239 — 
With a related allowance recorded:
Commercial Real Estate24,446 25,367 7,010 9,937 10,137 3,813 
Commercial and Industrial— — — 1,638 3,159 392 
24,446 25,367 7,010 11,575 13,296 4,205 
Individually evaluated loans, Total:
Commercial Real Estate28,254 29,865 7,010 12,775 16,016 3,813 
Commercial and Industrial4,378 5,432 — 3,904 6,058 392 
Construction— — — 454 461 — 
Construction to permanent - CRE2,357 2,476 — — — — 
Total$34,989 $37,773 $7,010 $17,133 $22,535 $4,205 
The following table summarizes additional information regarding individually evaluated loans by class for the three and nine months ended September 30, 2024 and 2023:
Three Month Ended September 30,Nine Months Ended September 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$3,923 $— $384 $— $3,922 $— $591 $— 
Residential Real Estate— — 183 — — — 694 — 
Commercial and Industrial4,479 125 3,246 97 3,720 236 2,639 212 
Consumer and Other— — — — — — 205 — 
Construction— — 362 — — — 840 — 
Construction to permanent - CRE2,357 — — — 2,411 — — — 
10,759 125 4,175 97 10,053 236 4,969 212 
With a related allowance recorded:
Commercial Real Estate24,627 59 10,405 — 25,018 274 13,833 15 
Residential Real Estate— — 1,352 — — — 1,514 — 
Commercial and Industrial— — 4,052 55 — — 3,821 169 
Consumer and Other— — 18 — — — — 
24,627 59 15,827 55 25,018 274 19,175 184 
Individually evaluated loans, Total:
Commercial Real Estate28,550 59 10,789 — 28,940 274 14,424 15 
Residential Real Estate— — 1,535 — — — 2,208 — 
Commercial and Industrial4,479 125 7,298 152 3,720 236 6,460 381 
Consumer and Other— — 18 — — — 212 — 
Construction— — 362 — — — 840 — 
Construction to permanent - CRE2,357 — — — 2,411 — — — 
Total$35,386 $184 $20,002 $152 $35,071 $510 $24,144 $396