XML 36 R26.htm IDEA: XBRL DOCUMENT v3.25.1
Loans Receivable and Allowance for Credit Losses (Tables)
3 Months Ended
Mar. 31, 2025
Credit Loss [Abstract]  
Schedule of Loans Receivable
As of March 31, 2025 and December 31, 2024, loans receivable, net, consisted of the following:
(In thousands)March 31, 2025December 31, 2024
Loan portfolio segment:
Commercial Real Estate$401,403 $419,489 
Residential Real Estate90,753 92,215 
Commercial and Industrial122,375 129,608 
Consumer and Other53,498 59,973 
Construction3,823 3,830 
Construction to Permanent - CRE2,357 2,357 
Loans receivable, gross674,209 707,472 
Allowance for credit losses(6,729)(7,305)
Loans receivable, net$667,480 $700,167 
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 March 31, 2025 and 2024:
(In thousands)Commercial
Real Estate
Residential
Real Estate
Commercial
and
Industrial
Consumer
and
Other
Construction Construction to
Permanent
- CRE
Total
Three Months Ended March 31, 2025
Allowance for credit losses:
December 31, 2024$2,241 $596 $1,077 $3,386 $$— $7,305 
Charge-offs(635)— (119)(916)— — (1,670)
Recoveries— — 86 252 — — 338 
Provisions (credits)669 43 124 (115)32 756 (1)
March 31, 2025$2,275 $639 $1,168 $2,607 $$32 $6,729 
Three Months Ended March 31, 2024
Allowance for credit losses:
December 31, 2023$6,089 $607 $1,269 $7,843 $$113 $15,925 
Charge-offs(158)(21)(410)(2,523)— — (3,112)
Recoveries— — 305 — — 311 
(Credit) provision(311)85 334 655 (113)653 (2)
March 31, 2024$5,620 $671 $1,199 $6,280 $$— $13,777 
(1) The provision on credit losses included in the above table for the three months ended March 31, 2025 does not include the credit on unfunded loan commitments of $23,000.
(2) The provision on credit losses included in the above table for the three months ended March 31, 2024 does not include the provsion on unfunded loan commitments of $5,000.
The following table reflects information about the individually evaluated loans by segment as of March 31, 2025 and December 31, 2024:
(In thousands)March 31, 2025December 31, 2024
Recorded
Investment
Principal
Outstanding
Related
Allowance
Recorded Investment Principal Outstanding Related Allowance
With no related allowance recorded:
Commercial Real Estate$17,106 $33,372 $— $18,361 $34,224 $— 
Commercial and Industrial2,922 7,428 — 1,831 2,251 — 
Construction to permanent - CRE— — — 2,357 2,476 — 
20,028 40,800 — 22,549 38,951 — 
With a related allowance recorded:
Commercial Real Estate6,602 6,725 278 974 969 403 
Commercial and Industrial— — — 1,492 1,810 60 
Construction to permanent - CRE2,357 2,476 32 — — — 
8,959 9,201 310 2,466 2,779 463 
Individually evaluated loans, Total:
Commercial Real Estate23,708 40,097 278 19,335 35,193 403 
Commercial and Industrial2,922 7,428 — 3,323 4,061 60 
Construction to permanent - CRE2,357 2,476 32 2,357 2,476 — 
Total$28,987 $50,001 $310 $25,015 $41,730 $463 
The following table summarizes additional information regarding individually evaluated loans by segment for the three months ended March 31, 2025 and 2024:
Three Month Ended March 31,
(In thousands)20252024
Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized
With no related allowance recorded:
Commercial Real Estate$17,696 $18 $6,286 $37 
Commercial and Industrial3,070 — 2,855 44 
Construction— — 442 — 
Construction to permanent - CRE— — 2,464 — 
20,766 18 12,047 81 
With a related allowance recorded:
Commercial Real Estate6,688 — 9,781 — 
Commercial and Industrial— — 1,005 — 
Construction to permanent - CRE2,357 — — — 
9,045 — 10,786 — 
Individually evaluated loans, Total:
Commercial Real Estate24,384 18 16,067 37 
Commercial and Industrial3,070 — 3,860 44 
Construction— — 442 — 
Construction to permanent - CRE2,357 — 2,464 — 
Total$29,811 $18 $22,833 $81 
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 March 31, 2025 and December 31, 2024:
(In thousands)Commercial
Real Estate
Residential
Real Estate
Commercial
and
Industrial
Consumer
and
Other
Construction Construction to
 Permanent
 - CRE
Total
March 31, 2025
Allowance for credit losses:
Individually evaluated loans$278 $— $— $— $— $32 $310 
Collectively evaluated loans1,997 639 1,168 2,607 — 6,419 
Total allowance for credit losses$2,275 $639 $1,168 $2,607 $$32 $6,729 
Loans receivable, gross:
Individually evaluated loans$23,708 $— $2,922 $— $— $2,357 $28,987 
Collectively evaluated loans377,695 90,753 119,453 53,498 3,823 — 645,222 
Total loans receivable, gross$401,403 $90,753 $122,375 $53,498 $3,823 $2,357 $674,209 
(In thousands)Commercial
Real Estate
Residential
Real Estate
Commercial
and
Industrial
Consumer
and
Other
Construction Construction to
Permanent
- CRE
Total
December 31, 2024
Allowance for credit losses:
Individually evaluated loans$403 $— $60 $— $— $— $463 
Collectively evaluated loans1,838 596 1,017 3,386 — 6,842 
Total allowance for credit losses$2,241 $596 $1,077 $3,386 $$— $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 $707,472 
Schedule of Financing Receivable Credit Quality Indicators
The following tables summarize loan amortized cost by vintage, credit quality indicator, class of loans and charge-offs based on year of origination as of March 31, 2025:
Term of Loans by Origination
As of March 31, 2025:20252024202320222021PriorRevolvingTotal Loans
Receivable
Gross
Loan portfolio segment:
Commercial Real Estate:
Pass$— $— $102,635 $118,403 $81,028 $66,602 $— $368,668 
Special mention— — 3,679 1,999 — 1,236 — 6,914 
Substandard— — 1,094 8,146 11,081 5,500 — 25,821 
Total — — 107,408 128,548 92,109 73,338 — 401,403 
Current period gross charge-offs— — — — — 635 — 635 
Residential Real Estate:
Pass— 1,494 — 1,210 2,790 81,978 869 88,341 
Special mention— — — — — 2,412 — 2,412 
Substandard— — — — — — — — 
Total — 1,494 — 1,210 2,790 84,390 869 90,753 
Current period gross charge-offs— — — — — — — — 
Commercial and Industrial:
Pass— 815 2,402 12,815 19,480 6,911 64,708 107,131 
Special mention— — 283 18 38 528 4,506 5,373 
Substandard— — 223 367 842 6,148 2,291 9,871 
Total — 815 2,908 13,200 20,360 13,587 71,505 122,375 
Current period gross charge-offs— — — — — 119 — 119 
Consumer and Other:
Pass106 262 1,947 12,508 1,396 14,754 21,821 52,794 
Substandard— — 40 241 46 372 704 
Total 106 262 1,987 12,749 1,442 14,759 22,193 53,498 
Current period gross charge-offs— 802 105 — — — 916 
Construction:
Pass— — — — 3,823 — — 3,823 
Total — — — — 3,823 — — 3,823 
Construction to Permanent - CRE:
Substandard— — — — 2,357 — — 2,357 
Total — — — — 2,357 — — 2,357 
Total loans$106 $2,571 $112,303 $155,707 $122,881 $186,074 $94,567 $674,209 
 Total Current period gross charge-offs$— $$802 $105 $— $754 $— $1,670 
Loans receivable, gross:
Pass$106 $2,571 $106,984 $144,936 $108,517 $170,245 $87,398 $620,757 
Special mention— — 3,962 2,017 38 4,176 4,506 14,699 
Substandard— — 1,357 8,754 14,326 11,653 2,663 38,753 
Total Loans receivable, gross$106 $2,571 $112,303 $155,707 $122,881 $186,074 $94,567 $674,209 
 Total Current period gross charge-offs$— $$802 $105 $— $754 $— $1,670 
The following tables summarize loan amortized cost by vintage, credit quality indicator, class of loans and charge-offs based on year of origination as of December 31, 2024:
Term of Loans by Origination
As of December 31, 2024:20232022202120202019PriorRevolvingTotal Loans
Receivable
Gross
Loan portfolio segment:
Commercial Real Estate:
Pass$— $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 
Total— 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 
Total372 — 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 
Total843 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 
Total290 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 
Total— — — 3,830 — — — 3,830 
Construction to Permanent - CRE:
Substandard— — — 2,357 — — — 2,357 
Total— — — 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:
Pass$1,505 $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 
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 $— $22,593 
Schedule of Financing Receivable, Past Due
The following tables summarize performing and non-performing (i.e., non-accruing) loans receivable by portfolio segment, by aging category, by delinquency status as of March 31, 2025:
(In thousands)Performing (Accruing) Loans
As of March 31, 2025:30 - 59 Days Past Due 60 - 89 Days Past Due 90 Days or Greater Past Due Total Past Due Current Total Performing Loans Non- accruing Loans Loans Receivable Gross
Loan portfolio segment:
Commercial Real Estate:
Pass$— $— $— $— $363,933 $363,933 $4,735 $368,668 
Special mention— — — — 6,914 6,914 — 6,914 
Substandard149 — — 149 6,699 6,848 18,973 25,821 
149 — — 149 377,546 377,695 23,708 401,403 
Residential Real Estate:
Pass823 — — 823 87,518 88,341 — 88,341 
Special mention— — — — 2,412 2,412 — 2,412 
823 — — 823 89,930 90,753 — 90,753 
Commercial and Industrial:
Pass1,104 — — 1,104 103,978 105,082 2,049 107,131 
Special mention— — — — 5,373 5,373 — 5,373 
Substandard350 — — 350 8,633 8,983 888 9,871 
1,454 — — 1,454 117,984 119,438 2,937 122,375 
Consumer and Other:
Pass465 393 — 858 51,936 52,794 — 52,794 
Substandard— — — — — — 704 704 
465 393 — 858 51,936 52,794 704 53,498 
Construction:
Pass— — — — 3,823 3,823 — 3,823 
— — — — 3,823 3,823 — 3,823 
Construction to Permanent - CRE:
Substandard— — — — — — 2,357 2,357 
— — — — — — 2,357 2,357 
Total$2,891 $393 $— $3,284 $641,219 $644,503 $29,706 $674,209 
Loans receivable, gross:
Pass$2,392 $393 $— $2,785 $611,188 $613,973 $6,784 $620,757 
Special mention— — — — 14,699 14,699 — 14,699 
Substandard499 — — 499 15,332 15,831 22,922 38,753 
Loans receivable, gross$2,891 $393 $— $3,284 $641,219 $644,503 $29,706 $674,209 
The following tables summarize performing and non-performing loans (i.e., non-accruing) receivable by portfolio segment, by aging category, by delinquency status as of December 31, 2024:
(In thousands)Performing (Accruing) Loans
As of December 31, 2024:30 - 59 Days Past Due 60 - 89 Days Past Due 90 Days or Greater Past Due Total Past Due Current Total Performing Loans Non- accruing Loans Loans Receivable Gross
Loan portfolio segment:
Commercial Real Estate:
Pass$— $— $— $— $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 
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:
Pass$2,547 $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 $707,472 
Schedule of Financing Receivable, Nonaccrual
The following tables summarize non-performing (i.e., non-accruing) loans by aging category and status, within the applicable loan portfolio segment as of March 31, 2025 and December 31, 2024:
(In thousands) Non-accruing Loans
 30 - 59
Days
Past Due
60 - 89
Days
Past Due
90 Days or
Greater Past
Due
Total
Past Due
Current Total
Non-accruing
Loans
As of March 31, 2025: 
Loan portfolio segment: 
Commercial Real Estate: 
Pass$— $1,510 $3,225 $4,735 $— $4,735 
Substandard — 533 8,203 8,736 10,237 18,973 
Commercial and Industrial: 
Pass— 909 1,140 2,049 — 2,049 
Substandard — 14 863 877 11 888 
Consumer and Other: 
Substandard — — 704 704 — 704 
Construction to permanent - CRE:
Substandard— — 2,357 2,357 — 2,357 
Total non-accruing loans $— $2,966 $16,492 $19,458 $10,248 $29,706 
 
As of December 31, 2024: 
Loan portfolio segment: 
Commercial Real Estate: 
Pass$— $— $4,461 $4,461 $1,510 $5,971 
Substandard 974 — 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