v3.26.1
Loans and Allowance for Credit Losses on Loans
6 Months Ended
Jun. 30, 2026
Receivables [Abstract]  
Loans and Allowance for Credit Losses on Loans
3.
Loans and Allowance for Credit Losses on Loans

The Company's lending activities are primarily conducted in and around Dover, New Hampshire, and in the areas surrounding its branches. The Company grants commercial real estate loans, multifamily 5+ dwelling unit loans, commercial and industrial loans, acquisition, development and land loans, 1–4 family residential loans, home equity line of credit loans and consumer loans. Most loans are collateralized by real estate. The ability and willingness of real estate, commercial and construction loan borrowers to honor their repayment commitments is generally dependent on the health of the real estate sector in the borrowers’ geographic area and the general economy.

Loans consisted of the following at June 30, 2026 and December 31, 2025:

 

 

June 30,
2026

 

 

December 31,
2025

 

 

 

(Dollars in thousands)

 

Commercial real estate (CRE)

 

$

75,406

 

 

$

80,588

 

Multifamily (MF)

 

 

4,220

 

 

 

4,839

 

Commercial and industrial (C+I)

 

 

26,805

 

 

 

22,541

 

Acquisition, development, and land (ADL)

 

 

15,806

 

 

 

12,875

 

1-4 family residential (RES)

 

 

264,362

 

 

 

265,249

 

Home equity line of credit (HELOC)

 

 

23,572

 

 

 

20,652

 

Consumer (CON)

 

 

11,693

 

 

 

12,730

 

Total loans

 

 

421,864

 

 

 

419,474

 

Allowance for credit losses on loans

 

 

(3,428

)

 

 

(3,427

)

Total loans, net

 

$

418,436

 

 

$

416,047

 

The Company elected to include deferred loan origination costs, net, and to exclude accrued interest receivable from the amortized cost basis of loans disclosed throughout this footnote. As of June 30, 2026 and December 31, 2025, accrued interest receivable for loans totaled $1.4 million and $1.3 million, respectively, and is included in the “accrued interest receivable” line item on the Company’s consolidated balance sheets.

Allowance for Credit Losses on Loans and Off-Balance Sheet Credit Exposures

The Company estimates its allowance for credit losses on loans and off-balance sheet credit exposures ("ACL") as outlined in ASU 2016-13, "Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, as amended ("ASU 2016-13" or “ASC 326”)." Under ASC 326, the ACL at each reporting period serves as a best estimate of projected credit losses over the contractual life of certain assets and off-balance sheet exposures, adjusted for expected prepayments, given an expectation of economic conditions and forecasts as of the valuation date. The ACL is the sum of various components including the following: (a) historical loss experience, (b) a reasonable and supportable forecast, (c) loans evaluated individually, and (d) changes in relevant environmental factors. The historical loss component is segmented by loan type and serves as the core of the ACL adequacy methodology. The Company has selected the Weighted Average Remaining Maturity Model (“WARM”), for the loss calculation of each of its loan pools utilizing a third-party software application. The WARM uses a quarterly loss rate and future expectations of loan balances to calculate an ACL. A loss rate is applied to pool balances over time.

The application of ASC 326 may create volatility in the ACL, increasing or decreasing from period to period based on many factors, including, but not limited to: (i) macroeconomic forecasts and conditions; (ii) forecast period and reversion speed; (iii) prepayment speed assumption; (iv) loan portfolio volumes and changes in mix; (v) credit quality; and (vi) various qualitative factors outlined in ASU 2016-13.

The significant key assumptions used with the ACL calculation at June 30, 2026 and December 31, 2025 using the ASC 326 methodology, included:

Macroeconomic factors (loss drivers): Monitoring and assessing local and national unemployment, changes in national GDP and other macroeconomic factors which may be the most predictive indicator of losses within the loan portfolio. The macroeconomic factors considered in determining the ACL may change from time to time.

Forecast Period and Reversion speed: ASU 2016-13 requires a company to use a reasonable and supportable forecast period in developing the ACL, which represents the time period that management believes it can reasonably forecast the identified loss drivers. Generally, the forecast period management believes to be reasonable and supportable will be set annually and validated through an assessment of economic leading indicators. In periods of greater volatility and uncertainty, such as the current interest rate environment, management will likely use a shorter forecast period, whereas when markets, economies, interest rate environment, political matters, and other factors are considered to be more stable and certain, a longer forecast period may be used. Also, in times of greater uncertainty, management may consider a range of possible forecasts and evaluate the probability of each scenario. Generally, the forecasted period is expected to range from one to three years. Once the reasonable and supportable forecast period is determined, ASU 2016-13 requires a company to revert its loss expectations to the long-run historical mean for the remainder of the contract life of the asset, adjusted for prepayments. In determining the length of time over which the reversion will take place (i.e. "reversion speed"), factors such as, historical credit loss experience over previous economic cycles, as well as where the Company believes it is within the current economic cycle, will be considered. The Company has chosen a forecast period of six quarters which will be similar to the historical loss period between January 2014 and December 2016 and then reverting to the long-term average over the following two quarters using the straight-line reversion method. The Company believes this historical forecast period to be representative of potential economic conditions over the next eighteen months.

Prepayment speeds: Prepayment speeds are determined for each loan segment utilizing the Company's historical loan data, as well as consideration of current environmental factors. The prepayment speed assumption is utilized with the WARM method to forecast expected cash flows over the contractual life of the loan, adjusted for expected prepayments. A higher prepayment speed assumption will drive a lower ACL, and vice versa.

Qualitative factors: ASU 2016-13 requires companies to consider various qualitative factors that may impact expected credit losses. The Company considers qualitative factors in determining and arriving at an ACL at each reporting period such as: (i) actual or expected changes in economic trends and conditions, (ii) changes in the value of underlying collateral for loans, (iii) changes to lending policies, underwriting standards and/or management personnel performing such functions, (iv) delinquency and other credit quality trends, (v) credit risk concentrations, if any, (vi) changes to the nature of the Company's business impacting the loan portfolio, (vii) and other external factors, that may include, but are not limited to, results of internal loan reviews and examinations by bank regulatory agencies.

Certain loans which may not share similar risk characteristics with other loans in the portfolio may be tested individually for estimated credit losses, including (i) loans classified as special mention, substandard or doubtful and are on non-accrual, (ii) a loan modified for a borrower experiencing financial difficulty or (iii) loans that have other unique characteristics. Factors considered in measuring the extent of the expected credit loss for these loans may include payment status, collateral value, borrower's financial condition, guarantor support and the probability of collecting scheduled principal and interest payments when due.

 

Changes in the ACL for the three and six months ended June 30, 2026 and 2025, by portfolio segment, are summarized as follows:

(Dollars in thousands)

 

CRE

 

 

MF

 

 

C+I

 

 

ADL

 

 

RES

 

 

HELOC

 

 

CON

 

 

Unallocated

 

 

Total

 

Balance, March 31, 2026

 

$

532

 

 

$

49

 

 

$

170

 

 

$

107

 

 

$

1,452

 

 

$

216

 

 

$

667

 

 

$

234

 

 

$

3,427

 

(Release) provision for credit losses on loans

 

 

(35

)

 

 

(6

)

 

 

44

 

 

 

12

 

 

 

13

 

 

 

18

 

 

 

(123

)

 

 

77

 

 

 

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

1

 

Balance, June 30, 2026

 

$

497

 

 

$

43

 

 

$

214

 

 

$

119

 

 

$

1,465

 

 

$

234

 

 

$

545

 

 

$

311

 

 

$

3,428

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2025

 

$

618

 

 

$

48

 

 

$

183

 

 

$

88

 

 

$

1,488

 

 

$

204

 

 

$

609

 

 

$

189

 

 

$

3,427

 

(Release) provision for credit losses on loans

 

 

(121

)

 

 

(5

)

 

 

31

 

 

 

31

 

 

 

(23

)

 

 

30

 

 

 

(65

)

 

 

122

 

 

 

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

1

 

Balance, June 30, 2026

 

$

497

 

 

$

43

 

 

$

214

 

 

$

119

 

 

$

1,465

 

 

$

234

 

 

$

545

 

 

$

311

 

 

$

3,428

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, March 31, 2025

 

$

733

 

 

$

58

 

 

$

200

 

 

$

119

 

 

$

1,646

 

 

$

232

 

 

$

554

 

 

$

(25

)

 

$

3,517

 

(Release) provision for credit losses on loans

 

 

(79

)

 

 

(1

)

 

 

2

 

 

 

(27

)

 

 

(86

)

 

 

5

 

 

 

(12

)

 

 

198

 

 

 

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, June 30, 2025

 

$

654

 

 

$

57

 

 

$

202

 

 

$

92

 

 

$

1,560

 

 

$

237

 

 

$

542

 

 

$

173

 

 

$

3,517

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2024

 

$

710

 

 

$

59

 

 

$

233

 

 

$

87

 

 

$

1,612

 

 

$

214

 

 

$

439

 

 

$

132

 

 

$

3,486

 

(Release) provision for credit losses on loans

 

 

(56

)

 

 

(2

)

 

 

(31

)

 

 

5

 

 

 

(52

)

 

 

23

 

 

 

102

 

 

 

41

 

 

 

30

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

1

 

Balance, June 30, 2025

 

$

654

 

 

$

57

 

 

$

202

 

 

$

92

 

 

$

1,560

 

 

$

237

 

 

$

542

 

 

$

173

 

 

$

3,517

 

The change in the allowance for credit losses during the three and six months ended June 30, 2026 and 2025 was primarily a result of the changes in off-balance sheet credit exposures. The following represents the composition of the Company's (release) provision for credit losses for the three and six months ended June 30:

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

 

 

(Dollars in thousands)

 

 

(Dollars in thousands)

 

Loans

 

$

 

 

$

 

 

$

 

 

$

30

 

Off-balance sheet credit exposures

 

 

(6

)

 

 

47

 

 

 

(14

)

 

 

17

 

    Total (release) provision for credit losses

 

$

(6

)

 

$

47

 

 

$

(14

)

 

$

47

 

 

The following is an aging analysis of past due loans by portfolio segment as of June 30, 2026 and December 31, 2025, including non-accrual loans without an ACL:

June 30, 2026:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

30-59 Days

 

 

60-89 Days

 

 

90 + Days

 

 

Total Past Due

 

 

Current

 

 

Total Loans

 

 

Non-Accrual
Loans

 

CRE

 

$

 

 

$

 

 

$

 

 

$

 

 

$

75,406

 

 

$

75,406

 

 

$

 

MF

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,220

 

 

 

4,220

 

 

 

 

C+I

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26,805

 

 

 

26,805

 

 

 

 

ADL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,806

 

 

 

15,806

 

 

 

 

RES

 

 

1,102

 

 

 

 

 

 

 

 

 

1,102

 

 

 

263,260

 

 

 

264,362

 

 

 

128

 

HELOC

 

 

340

 

 

 

 

 

 

 

 

 

340

 

 

 

23,232

 

 

 

23,572

 

 

 

 

CON

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,693

 

 

 

11,693

 

 

 

 

 

$

1,442

 

 

$

 

 

$

 

 

$

1,442

 

 

$

420,422

 

 

$

421,864

 

 

$

128

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2025:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

30-59 Days

 

 

60-89 Days

 

 

90 + Days

 

 

Total Past Due

 

 

Current

 

 

Total Loans

 

 

Non-Accrual
Loans

 

CRE

 

$

 

 

$

 

 

$

 

 

$

 

 

$

80,588

 

 

$

80,588

 

 

$

 

MF

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,839

 

 

 

4,839

 

 

 

 

C+I

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22,541

 

 

 

22,541

 

 

 

 

ADL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,875

 

 

 

12,875

 

 

 

 

RES

 

 

262

 

 

 

 

 

 

 

 

 

262

 

 

 

264,987

 

 

 

265,249

 

 

 

361

 

HELOC

 

 

136

 

 

 

 

 

 

 

 

 

136

 

 

 

20,516

 

 

 

20,652

 

 

 

 

CON

 

 

22

 

 

 

 

 

 

117

 

 

 

139

 

 

 

12,591

 

 

 

12,730

 

 

 

117

 

 

$

420

 

 

$

 

 

$

117

 

 

$

537

 

 

$

418,937

 

 

$

419,474

 

 

$

478

 

There were no loans past due over 90 days still accruing interest at June 30, 2026 and December 31, 2025. There were no loans collateralized by residential real estate property in the process of foreclosure at June 30, 2026 and December 31, 2025.

There were no loans modified for borrowers experiencing financial difficulty during the three and six months ended June 30, 2026 and 2025. An assessment of whether a borrower is experiencing financial difficulty is made on the date of a modification, if applicable. The ACL incorporates an estimate of lifetime expected credit losses and is recorded on each asset upon origination. Because the effect of most modifications made to borrowers experiencing financial difficulty would already be included in the ACL as a result of the measurement methodologies used to estimate the allowance, a change in the ACL is generally not recorded upon modification.

Credit Quality Information

The Company utilizes a ten-grade internal loan rating system for its commercial real estate, multifamily, commercial and industrial and acquisition, development, and land loans. Residential real estate, home equity line of credit and consumer loans are considered “pass” rated loans until they become delinquent. Once delinquent, loans can be rated an 8, 9 or 10 as applicable.

Loans rated 1 through 6: Loans in these categories are considered “pass” rated loans with low to average risk.

Loans rated 7: Loans in this category are considered “special mention.” These loans are starting to show signs of potential weakness and are being closely monitored by management.

Loans rated 8: Loans in this category are considered “substandard.” Generally, a loan is considered substandard if it is inadequately protected by the current net worth and paying capacity of the obligors and/or the collateral pledged. There is a distinct possibility that the Company will sustain some loss if the weakness is not corrected.

Loans rated 9: Loans in this category are considered “doubtful.” Loans classified as doubtful have all the weaknesses inherent in those classified substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, highly questionable and improbable.

Loans rated 10: Loans in this category are considered uncollectible (“loss”) and of such little value that their continuance as loans is not warranted and should be charged off.

On an annual basis, or more often if needed, the Company formally reviews the ratings on its commercial and industrial, commercial real estate, multifamily and acquisition, development and land loans. On a periodic basis, the Company engages an independent third party to review a significant portion of loans within these segments and to assess the credit risk management practices of its commercial lending department. Management uses the results of these reviews as part of its annual review process, adequacy of the ACL on loans and overall credit risk administration. Also, to reduce the level of credit administration on small commercial loan relationships, the Company has established a reduced credit administration process for commercial relationships less than $500,000 with a risk rating of 5 or better. These relationships are monitored based upon performance standards by the assigned lending officer.

On a quarterly basis, the Company formally reviews the ratings on its applicable residential real estate and home equity loans if they have become classified as non-accrual. Criteria used to determine ratings consist of loan-to-value ratios and days delinquent.

 

Based upon the most recent analysis performed, the risk category of loans by portfolio segment by vintage, reported under the CECL methodology, was as follows as of June 30, 2026 and December 31, 2025:

June 30, 2026:

(Dollars in thousands)

 

2026

 

 

2025

 

 

2024

 

 

2023

 

 

2022

 

 

Prior

 

 

Revolving Loans Amortized Cost Basis

 

 

Revolving Loans Converted to Term

 

 

Total

 

CRE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Pass

 

$

3,508

 

 

$

6,951

 

 

$

5,486

 

 

$

6,237

 

 

$

11,813

 

 

$

21,721

 

 

$

19,690

 

 

$

 

 

$

75,406

 

     Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total CRE

 

 

3,508

 

 

 

6,951

 

 

 

5,486

 

 

 

6,237

 

 

 

11,813

 

 

 

21,721

 

 

 

19,690

 

 

 

 

 

 

75,406

 

MF:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Pass

 

 

 

 

 

318

 

 

 

 

 

 

1,353

 

 

 

101

 

 

 

2,219

 

 

 

229

 

 

 

 

 

 

4,220

 

     Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total MF

 

 

 

 

 

318

 

 

 

 

 

 

1,353

 

 

 

101

 

 

 

2,219

 

 

 

229

 

 

 

 

 

 

4,220

 

C+I:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Pass

 

 

8,181

 

 

 

3,693

 

 

 

1,318

 

 

 

520

 

 

 

2,493

 

 

 

1,756

 

 

 

8,844

 

 

 

 

 

 

26,805

 

     Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total C+I

 

 

8,181

 

 

 

3,693

 

 

 

1,318

 

 

 

520

 

 

 

2,493

 

 

 

1,756

 

 

 

8,844

 

 

 

 

 

 

26,805

 

ADL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Pass

 

 

2,971

 

 

 

6,924

 

 

 

1,764

 

 

 

3,804

 

 

 

125

 

 

 

218

 

 

 

 

 

 

 

 

 

15,806

 

     Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total ADL

 

 

2,971

 

 

 

6,924

 

 

 

1,764

 

 

 

3,804

 

 

 

125

 

 

 

218

 

 

 

 

 

 

 

 

 

15,806

 

RES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Pass

 

 

6,576

 

 

 

14,856

 

 

 

14,703

 

 

 

22,138

 

 

 

37,894

 

 

 

168,067

 

 

 

 

 

 

 

 

 

264,234

 

     Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

128

 

 

 

 

 

 

 

 

 

128

 

Total RES

 

 

6,576

 

 

 

14,856

 

 

 

14,703

 

 

 

22,138

 

 

 

37,894

 

 

 

168,195

 

 

 

 

 

 

 

 

 

264,362

 

HELOC:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Pass

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23,371

 

 

 

201

 

 

 

23,572

 

     Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total HELOC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23,371

 

 

 

201

 

 

 

23,572

 

CON:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Pass

 

 

481

 

 

 

2,373

 

 

 

2,726

 

 

 

1,462

 

 

 

2,112

 

 

 

2,539

 

 

 

 

 

 

 

 

 

11,693

 

     Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total CON

 

 

481

 

 

 

2,373

 

 

 

2,726

 

 

 

1,462

 

 

 

2,112

 

 

 

2,539

 

 

 

 

 

 

 

 

 

11,693

 

Total

 

$

21,717

 

 

$

35,115

 

 

$

25,997

 

 

$

35,514

 

 

$

54,538

 

 

$

196,648

 

 

$

52,134

 

 

$

201

 

 

$

421,864

 

 

December 31, 2025:

(Dollars in thousands)

 

2025

 

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

Prior

 

 

Revolving Loans Amortized Cost Basis

 

 

Revolving Loans Converted to Term

 

 

Total

 

CRE:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Pass

 

$

6,865

 

 

$

6,174

 

 

$

6,447

 

 

$

12,479

 

 

$

8,278

 

 

$

16,532

 

 

$

23,813

 

 

$

 

 

$

80,588

 

     Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total CRE

 

 

6,865

 

 

 

6,174

 

 

 

6,447

 

 

 

12,479

 

 

 

8,278

 

 

 

16,532

 

 

 

23,813

 

 

 

 

 

 

80,588

 

MF:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Pass

 

 

328

 

 

 

 

 

 

1,870

 

 

 

110

 

 

 

587

 

 

 

1,709

 

 

 

235

 

 

 

 

 

 

4,839

 

     Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total MF

 

 

328

 

 

 

 

 

 

1,870

 

 

 

110

 

 

 

587

 

 

 

1,709

 

 

 

235

 

 

 

 

 

 

4,839

 

C+I:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Pass

 

 

3,812

 

 

 

1,707

 

 

 

1,719

 

 

 

3,247

 

 

 

694

 

 

 

1,673

 

 

 

9,689

 

 

 

 

 

 

22,541

 

     Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total C+I

 

 

3,812

 

 

 

1,707

 

 

 

1,719

 

 

 

3,247

 

 

 

694

 

 

 

1,673

 

 

 

9,689

 

 

 

 

 

 

22,541

 

ADL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Pass

 

 

5,776

 

 

 

1,790

 

 

 

4,940

 

 

 

140

 

 

 

229

 

 

 

 

 

 

 

 

 

 

 

 

12,875

 

     Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total ADL

 

 

5,776

 

 

 

1,790

 

 

 

4,940

 

 

 

140

 

 

 

229

 

 

 

 

 

 

 

 

 

 

 

 

12,875

 

RES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Pass

 

 

12,146

 

 

 

15,708

 

 

 

23,532

 

 

 

39,356

 

 

 

60,891

 

 

 

113,255

 

 

 

 

 

 

 

 

 

264,888

 

     Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

361

 

 

 

 

 

 

 

 

 

361

 

Total RES

 

 

12,146

 

 

 

15,708

 

 

 

23,532

 

 

 

39,356

 

 

 

60,891

 

 

 

113,616

 

 

 

 

 

 

 

 

 

265,249

 

HELOC:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Pass

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20,290

 

 

 

362

 

 

 

20,652

 

     Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total HELOC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20,290

 

 

 

362

 

 

 

20,652

 

CON:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Pass

 

 

2,633

 

 

 

3,284

 

 

 

1,720

 

 

 

2,228

 

 

 

1,418

 

 

 

1,330

 

 

 

 

 

 

 

 

 

12,613

 

     Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     Substandard

 

 

117

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

117

 

Total CON

 

 

2,750

 

 

 

3,284

 

 

 

1,720

 

 

 

2,228

 

 

 

1,418

 

 

 

1,330

 

 

 

 

 

 

 

 

 

12,730

 

Total

 

$

31,677

 

 

$

28,663

 

 

$

40,228

 

 

$

57,560

 

 

$

72,097

 

 

$

134,860

 

 

$

54,027

 

 

$

362

 

 

$

419,474

 

Certain directors and executive officers of the Company and entities in which they have significant ownership interests are customers of the Company. Loans outstanding to these persons and entities at June 30, 2026 and December 31, 2025 were $7.1 million and $3.6 million, respectively.