XML 57 R39.htm IDEA: XBRL DOCUMENT v3.25.1
Loans Receivables and Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2024
Credit Loss [Abstract]  
Schedule of Loans Receivable
As of December 31, 2024 and 2023, loans receivable, net, consisted of the following:
December 31,
(In thousands)20242023
Loan portfolio segment:
Commercial Real Estate$419,489 $472,093 
Residential Real Estate92,215 106,783 
Commercial and Industrial129,608 163,565 
Consumer and Other59,973 99,688 
Construction3,830 4,266 
Construction to Permanent - CRE2,357 2,464 
Loans receivable, gross707,472 848,859 
Allowance for credit losses(7,305)(15,925)
Loans receivable, net$700,167 $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 each year in the three-year period ended December 31, 2024:
(In thousands)Commercial
Real Estate
Residential Real Estate Commercial
and
Industrial
Consumer
and
Other
Construction Construction
to
Permanent
- CRE
Unallocated Total
As of and for the year ended December 31, 2024
Allowance for credit losses:
December 31, 2023$6,089 $607 $1,269 $7,843 $$113 $— $15,925 
Charge-offs(13,889)(21)(1,252)(7,431)— — — (22,593)
Recoveries— — 369 1,060 — — — 1,429 
Provisions (credits)10,041 10 691 1,914 (113)— 12,544 (1)
December 31, 2024$2,241 $596 $1,077 $3,386 $$— $— $7,305 
As of and for the year ended December 31, 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(6,346)(515)(927)(10,479)(150)— — (18,417)
Recoveries— 14 34 1,080 — — — 1,128 
Provisions 3,843 254 540 5,058 134 74 — 9,903 (2)
December 31, 2023$6,089 $607 $1,269 $7,843 $$113 $— $15,925 
As of and for the year ended December 31, 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)(1,690)(68)— — (1,828)
Recoveries154 69 121 — — — 348 
Provisions (credits)1,749 (1,039)(1,128)2,523 14 (31)(203)1,885 (3)
December 31, 2022$6,966 $665 $1,403 $1,207 $24 $10 $35 $10,310 
(1) The provision on credit losses included in the above table does not include the credit on unfunded loan commitments of $89,000 for the year ended December 31, 2024.
(2) The provision on credit losses included in the above table does not include the credit on unfunded loan commitments of $2.5 million for the year ended December 31, 2023.
(3) No provision on unfunded loan commitments is included in the provision on allowance for loan and lease losses for the year ended December 31, 2022.
The following table reflects information about the individually evaluated loans by class as of December 31, 2024 and 2023:
(In thousands)December 31, 2024December 31, 2023
Recorded
Investment
Principal
Outstanding
Related
Allowance
Recorded Investment Principal Outstanding Related Allowance
With no related allowance recorded:
Commercial Real Estate$18,361 $34,224 $— $2,838 $5,879 $— 
Commercial and Industrial1,831 2,251 — 2,266 2,899 — 
Construction— — — 454 461 — 
Construction to permanent - CRE2,357 2,476 — — — — 
22,549 38,951 — 5,558 9,239 — 
With a related allowance recorded:
Commercial Real Estate$974 $969 $403 $9,937 $10,137 $3,813 
Commercial and Industrial1,492 1,810 60 1,638 3,159 392 
2,466 2,779 463 11,575 13,296 4,205 
Individually evaluated loans, Total:
Commercial Real Estate$19,335 $35,193 $403 $12,775 $16,016 $3,813 
Commercial and Industrial3,323 4,061 60 3,904 6,058 392 
Construction— — — 454 461 — 
Construction to permanent - CRE2,357 2,476 — — — — 
Total$25,015 $41,730 $463 $17,133 $22,535 $4,205 
For each year in the three-year period ended December 31, 2024, the average recorded investment in and interest income recognized on the individually evaluated loans without and with a related allowance, by loan portfolio segment, was as follows:
Year Ended December 31,
(In thousands)202420232022
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$24,837 $952 $1,164 $181 $5,702 $87 
Residential Real Estate— — 534 — 2,925 35 
Commercial and Industrial1,503 219 2,580 748 63 
Consumer and Other— — 158 — 464 23 
Construction— — 753 34 — — 
Construction to permanent - CRE2,410 — — — — — 
28,750 1,171 5,189 220 9,839 208 
With a related allowance recorded:
Commercial Real Estate$988 $43 $12,957 $696 $8,307 $113 
Residential Real Estate— — 1,156 — 107 
Commercial and Industrial957 38 3,359 214 3,348 28 
1,945 81 17,472 910 11,762 147 
Individually evaluated loans, Total:
Commercial Real Estate$25,825 $995 $14,121 $877 $14,009 $200 
Residential Real Estate— — 1,690 — 3,032 41 
Commercial and Industrial2,460 257 5,939 219 4,096 91 
Consumer and Other— — 158 — 464 23 
Construction— — 753 34 — — 
Construction to permanent - CRE2,410 — — — — — 
Total$30,695 $1,252 $22,661 $1,130 $21,601 $355 
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 December 31, 2024 and 2023:
(In thousands)Commercial
Real Estate
Residential
Real Estate
Commercial
and
Industrial
Consumer
and
Other
Construction Construction to
 Permanent
 - CRE
Total
December 31, 2024
Allowance for credit losses:
Individually evaluated loans$403 $— $60 $— $— $— $463 
Collectively evaluated loans1,838 596 1,017 3,386 — 6,842 
Total allowance for credit losses$2,241 $596 $1,077 $3,386 $$— $7,305 
Loans receivable, gross:
Individually evaluated loans$19,335 $— $3,323 $— $— $2,357 $25,015 
Collectively evaluated loans400,154 92,215 126,285 59,973 3,830 — 682,457 
Total loans receivable, gross$419,489 $92,215 $129,608 $59,973 $3,830 $2,357 $707,472 

(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 $848,859 
Schedule of Financing Receivable Credit Quality Indicators
The following tables summarize loan amortized cost by vintage, credit quality indicator and class of loans based on year of origination as of December 31, 2024:
(In thousands)Term of Loans by Origination
As of December 31, 2024:20242023202220212020PriorRevolvingTotal Loans
Receivable
Gross
Loan portfolio segment:
Commercial Real Estate:
Pass$— $102,906 $130,143 $88,275 $2,085 $69,858 $— $393,267 
Special mention— 3,697 — — — 430 — 4,127 
Substandard— 1,099 6,691 8,615 233 5,457 — 22,095 
— 107,702 136,834 96,890 2,318 75,745 — 419,489 
Current period gross charge-offs— — — — — 13,889 — 13,889 
Residential Real Estate:
Pass372 — 1,218 2,811 9,546 74,937 792 89,676 
Special mention— — — — 1,053 1,377 — 2,430 
Substandard— — — — — 109 — 109 
372 — 1,218 2,811 10,599 76,423 792 92,215 
Current period gross charge-offs— — — — — 21 — 21 
Commercial and Industrial:
Pass843 2,449 13,607 19,892 839 6,410 69,462 113,502 
Special mention— 289 18 39 — 573 7,389 8,308 
Substandard— 258 486 844 5,669 488 53 7,798 
843 2,996 14,111 20,775 6,508 7,471 76,904 129,608 
Current period gross charge-offs— — — — — 1,252 — 1,252 
Consumer and Other:
Pass290 2,514 15,907 1,846 — 15,305 23,381 59,243 
Substandard— 72 393 13 — — 252 730 
290 2,586 16,300 1,859 — 15,305 23,633 59,973 
Current period gross charge-offs— 313 5,997 635 — 486 — 7,431 
Construction:
Pass— — — 3,830 — — — 3,830 
— — — 3,830 — — — 3,830 
Construction to Permanent - CRE:
Substandard— — — 2,357 — — — 2,357 
— — — 2,357 — — — 2,357 
Total loans$1,505 $113,284 $168,463 $128,522 $19,425 $174,944 $101,329 $707,472 
 Total Current period gross charge-offs$— $313 $5,997 $635 $— $15,648 $— $22,593 
Loans receivable, gross:
Pass1,505 107,869 160,875 116,654 12,470 166,510 93,635 659,518 
Special mention— 3,986 18 39 1,053 2,380 7,389 14,865 
Substandard— 1,429 7,570 11,829 5,902 6,054 305 33,089 
Total Loans receivable, gross$1,505 $113,284 $168,463 $128,522 $19,425 $174,944 $101,329 $707,472 
 Total Current period gross charge-offs$— $313 $5,997 $635 $— $15,648 $— $22,593 
The following tables summarize loan amortized cost by vintage, credit quality indicator and class of loans based on year of origination as of December 31, 2023:
(In thousands)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 $— $18,417 
Schedule of Financing Receivable, Past Due
The following tables summarize performing and non-performing (i.e., non-accruing) loans receivable by portfolio segment, by aging category, by delinquency status as of December 31, 2024:
(In thousands)Performing (Accruing) Loans
As of December 31, 2024:30 - 59 Days Past Due 60 - 89 Days Past Due 90 Days or Greater Past Due Total Past Due Current Total Performing Loans Non- accruing Loans Loans Receivable Gross
Loan portfolio segment:
Commercial Real Estate:
Pass$— $— $— $— $387,296 $387,296 $5,971 $393,267 
Special mention— — — — 4,127 4,127 — 4,127 
Substandard— — — — 8,732 8,732 13,363 22,095 
— — — — 400,155 400,155 19,334 419,489 
Residential Real Estate:
Pass838 — — 838 88,838 89,676 — 89,676 
Special mention— — — — 2,430 2,430 — 2,430 
Substandard— — — — — — 109 109 
838 — — 838 91,268 92,106 109 92,215 
Commercial and Industrial:
Pass1,107 — — 1,107 110,046 111,153 2,349 113,502 
Special mention— — — — 8,308 8,308 — 8,308 
Substandard350 — — 350 6,456 6,806 992 7,798 
1,457 — — 1,457 124,810 126,267 3,341 129,608 
Consumer and Other:
Pass602 687 — 1,289 57,954 59,243 — 59,243 
Substandard— — — — — — 730 730 
602 687 — 1,289 57,954 59,243 730 59,973 
Construction:
Pass— — — — 3,830 3,830 — 3,830 
— — — — 3,830 3,830 — 3,830 
Construction to Permanent - CRE:
Substandard— — — — — — 2,357 2,357 
— — — — — — 2,357 2,357 
Total$2,897 $687 $— $3,584 $678,017 $681,601 $25,871 $707,472 
Loans receivable, gross:
Pass2,547 687 — 3,234 647,964 651,198 8,320 659,518 
Special mention— — — — 14,865 14,865 — 14,865 
Substandard350 — — 350 15,188 15,538 17,551 33,089 
Loans receivable, gross$2,897 $687 $— $3,584 $678,017 $681,601 $25,871 $707,472 
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 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 $848,859 
Schedule of Financing Receivable, Nonaccrual
The following tables summarize non-performing (i.e., non-accruing) loans by aging category and status, within the applicable loan portfolio segment as of December 31, 2024 and 2023:
(In thousands)Non-accruing Loans
30 - 59
Days
Past Due
60 - 89
Days
Past Due
90 Days or
Greater Past
Due
Total
Past Due
Current Total
Non-accruing
Loans
As of December 31, 2024:
Loan portfolio segment:
Commercial Real Estate:
Pass$— $— $4,461 $4,461 $1,510 $5,971 
Substandard974 — 7,947 8,921 4,442 13,363 
Residential Real Estate:
Substandard— — 109 109 — 109 
Commercial and Industrial:
Pass— — 2,349 2,349 — 2,349 
Substandard— 978 980 12 992 
Consumer and Other:
Substandard— 724 730 — 730 
Construction to permanent - CRE:
Substandard— — 2,357 2,357 — 2,357 
Total non-accruing loans$976 $$18,925 $19,907 $5,964 $25,871 
As of December 31, 2023:
Loan portfolio segment:
Commercial Real Estate:
Pass$— $— $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