XML 38 R28.htm IDEA: XBRL DOCUMENT v3.22.2
Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2022
Receivables [Abstract]  
Allowance for Loan Losses by Class of Financing Receivable and Allowance A breakdown of the allowance for loan losses as of June 30, 2022, December 31, 2021, and June 30, 2021, by class of financing receivable and allowance element, is presented in the following tables:
As of June 30, 2022Specific Reserves on Loans Evaluated Individually for ImpairmentGeneral Reserves on Loans Based on Historical Loss ExperienceReserves for Qualitative FactorsUnallocated
Reserves
Total Reserves
Commercial
   Real estate$— $873,000 $4,607,000 $— $5,480,000 
   Construction8,000 182,000 961,000 — 1,151,000 
   Other502,000 390,000 2,056,000 — 2,948,000 
Municipal— — 157,000 — 157,000 
Residential
   Term103,000 164,000 2,325,000 — 2,592,000 
   Construction— 13,000 178,000 — 191,000 
Home equity line of credit— 104,000 862,000 — 966,000 
Consumer— 240,000 626,000 — 866,000 
Unallocated— — — 1,850,000 1,850,000 
$613,000 $1,966,000 $11,772,000 $1,850,000 $16,201,000 

As of December 31, 2021Specific Reserves on Loans Evaluated Individually for ImpairmentGeneral Reserves on Loans Based on Historical Loss ExperienceReserves for Qualitative FactorsUnallocated
Reserves
Total Reserves
Commercial
   Real estate$42,000 $831,000 $4,494,000 $— $5,367,000 
   Construction16,000 114,000 616,000 — 746,000 
   Other381,000 382,000 2,067,000 — 2,830,000 
Municipal— — 157,000 — 157,000 
Residential
   Term137,000 175,000 2,421,000 — 2,733,000 
   Construction— 10,000 138,000 — 148,000 
Home equity line of credit— 101,000 824,000 — 925,000 
Consumer— 243,000 590,000 — 833,000 
Unallocated— — — 1,782,000 1,782,000 
$576,000 $1,856,000 $11,307,000 $1,782,000 $15,521,000 
As of June 30, 2021Specific Reserves on Loans Evaluated Individually for ImpairmentGeneral Reserves on Loans Based on Historical Loss ExperienceReserves for Qualitative FactorsUnallocated
Reserves
Total Reserves
Commercial
   Real estate$167,000 $850,000 $5,071,000 $— $6,088,000 
   Construction19,000 105,000 626,000 — 750,000 
   Other403,000 482,000 2,872,000 — 3,757,000 
Municipal— — 187,000 — 187,000 
Residential
   Term118,000 202,000 2,576,000 — 2,896,000 
   Construction— 12,000 148,000 — 160,000 
Home equity line of credit— 116,000 843,000 — 959,000 
Consumer— 285,000 607,000 — 892,000 
Unallocated— — — 1,345,000 1,345,000 
$707,000 $2,052,000 $12,930,000 $1,345,000 $17,034,000 
Schedule of Risk Ratings for Loans
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of June 30, 2022:
Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$— $— $2,399,000 $— $2,399,000 
2 Above Average6,707,000 145,000 8,963,000 44,125,000 59,940,000 
3 Satisfactory116,471,000 1,656,000 40,952,000 1,210,000 160,289,000 
4 Average394,634,000 91,426,000 181,928,000 1,500,000 669,488,000 
5 Watch94,954,000 35,700,000 39,555,000 — 170,209,000 
6 OAEM4,332,000 — 153,000 — 4,485,000 
7 Substandard390,000 — 1,764,000 — 2,154,000 
8 Doubtful— — — — — 
Total$617,488,000 $128,927,000 $275,714,000 $46,835,000 $1,068,964,000 
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of December 31, 2021:
Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$— $— $2,118,000 $— $2,118,000 
2 Above Average6,977,000 169,000 7,328,000 46,547,000 61,021,000 
3 Satisfactory98,473,000 2,589,000 60,787,000 349,000 162,198,000 
4 Average378,147,000 47,196,000 154,247,000 1,466,000 581,056,000 
5 Watch88,679,000 29,411,000 37,942,000 — 156,032,000 
6 OAEM3,482,000 — 52,000 — 3,534,000 
7 Substandard440,000 — 2,096,000 — 2,536,000 
8 Doubtful— — — — — 
Total$576,198,000 $79,365,000 $264,570,000 $48,362,000 $968,495,000 
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of June 30, 2021:
Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$— $— $2,117,000 $12,000 $2,129,000 
2 Above Average8,237,000 181,000 3,742,000 39,240,000 51,400,000 
3 Satisfactory100,934,000 1,928,000 97,205,000 361,000 200,428,000 
4 Average329,498,000 42,928,000 140,406,000 1,466,000 514,298,000 
5 Watch79,155,000 20,757,000 49,674,000 — 149,586,000 
6 OAEM2,250,000 — 35,000 — 2,285,000 
7 Substandard7,341,000 — 5,568,000 — 12,909,000 
8 Doubtful— — — — — 
Total$527,415,000 $65,794,000 $298,747,000 $41,079,000 $933,035,000 
Schedule of Allowance for Loan Losses Transactions
The following table presents allowance for loan losses activity by class for the six months and quarter ended June 30, 2022, and allowance for loan loss balances by class and related loan balances by class as of June 30, 2022:
CommercialMunicipalResidentialHome Equity Line of CreditConsumerUnallocatedTotal
Real EstateConstructionOtherTermConstruction
For the six months ended June 30, 2022
Beginning balance$5,367,000 $746,000 $2,830,000 $157,000 $2,733,000 $148,000 $925,000 $833,000 $1,782,000 $15,521,000 
Charge offs— — 43,000 — — — 29,000 287,000 — 359,000 
Recoveries17,000 — 2,000 — 11,000 — 1,000 108,000 — 139,000 
Provision (credit)96,000 405,000 159,000 — (152,000)43,000 69,000 212,000 68,000 900,000 
Ending balance$5,480,000 $1,151,000 $2,948,000 $157,000 $2,592,000 $191,000 $966,000 $866,000 $1,850,000 $16,201,000 
For the three months ended June 30, 2022
Beginning balance$5,369,000 $939,000 $2,956,000 $156,000 $2,648,000 $161,000 $939,000 $866,000 $1,732,000 $15,766,000 
Charge offs— — 42,000 — — — — 70,000 — 112,000 
Recoveries1,000 — 1,000 — 3,000 — — 92,000 — 97,000 
Provision (credit)110,000 212,000 33,000 1,000 (59,000)30,000 27,000 (22,000)118,000 450,000 
Ending balance$5,480,000 $1,151,000 $2,948,000 $157,000 $2,592,000 $191,000 $966,000 $866,000 $1,850,000 $16,201,000 
Allowance for loan losses as of June 30, 2022
Ending balance specifically evaluated for impairment$— $8,000 $502,000 $— $103,000 $— $— $— $— $613,000 
Ending balance collectively evaluated for impairment$5,480,000 $1,143,000 $2,446,000 $157,000 $2,489,000 $191,000 $966,000 $866,000 $1,850,000 $15,588,000 
Related loan balances as of June 30, 2022
Ending balance$617,488,000 $128,927,000 $275,714,000 $46,835,000 $582,313,000 $44,011,000 $71,711,000 $21,356,000 $— $1,788,355,000 
Ending balance specifically evaluated for impairment$1,352,000 $686,000 $1,160,000 $— $7,502,000 $— $254,000 $1,000 $— $10,955,000 
Ending balance collectively evaluated for impairment$616,136,000 $128,241,000 $274,554,000 $46,835,000 $574,811,000 $44,011,000 $71,457,000 $21,355,000 $— $1,777,400,000 
The following table presents allowance for loan losses activity by class for the year ended December 31, 2021 and allowance for loan loss balances by class and related loan balances by class as of December 31, 2021:
CommercialMunicipalResidentialHome Equity Line of CreditConsumerUnallocatedTotal
Real EstateConstructionOtherTermConstruction
For the year ended December 31, 2021
Beginning balance$5,178,000 $662,000 $3,438,000 $171,000 $2,579,000 $102,000 $1,211,000 $778,000 $2,134,000 $16,253,000 
Charge offs106,000 — 288,000 — 42,000 — — 312,000 — 748,000 
Recoveries95,000 — 84,000 — 66,000 — 61,000 85,000 — 391,000 
Provision (credit)200,000 84,000 (404,000)(14,000)130,000 46,000 (347,000)282,000 (352,000)(375,000)
Ending balance$5,367,000 $746,000 $2,830,000 $157,000 $2,733,000 $148,000 $925,000 $833,000 $1,782,000 $15,521,000 
Allowance for loan losses as of December 31, 2021
Ending balance specifically evaluated for impairment$42,000 $16,000 $381,000 $— $137,000 $— $— $— $— $576,000 
Ending balance collectively evaluated for impairment$5,325,000 $730,000 $2,449,000 $157,000 $2,596,000 $148,000 $925,000 $833,000 $1,782,000 $14,945,000 
Related loan balances as of December 31, 2021
Ending balance$576,198,000 $79,365,000 $264,570,000 $48,362,000 $550,783,000 $31,763,000 $73,632,000 $22,976,000 $— $1,647,649,000 
Ending balance specifically evaluated for impairment$1,428,000 $689,000 $1,303,000 $— $8,173,000 $— $457,000 $2,000 $— $12,052,000 
Ending balance collectively evaluated for impairment$574,770,000 $78,676,000 $263,267,000 $48,362,000 $542,610,000 $31,763,000 $73,175,000 $22,974,000 $— $1,635,597,000 
The following table presents allowance for loan losses activity by class for the six months and quarter ended June 30, 2021, and allowance for loan loss balances by class and related loan balances by class as of June 30, 2021:
CommercialMunicipalResidential Home Equity Line of CreditConsumerUnallocatedTotal
Real EstateConstructionOtherTermConstruction
For the six months ended June 30, 2021
Beginning balance$5,178,000 $662,000 $3,438,000 $171,000 $2,579,000 $102,000 $1,211,000 $778,000 $2,134,000 $16,253,000 
Charge offs5,000 — 286,000 — 41,000 — — 147,000 — 479,000 
Recoveries95,000 — 2,000 — 9,000 — 48,000 56,000 — 210,000 
Provision (credit)820,000 88,000 603,000 16,000 349,000 58,000 (300,000)205,000 (789,000)1,050,000 
Ending balance$6,088,000 $750,000 $3,757,000 $187,000 $2,896,000 $160,000 $959,000 $892,000 $1,345,000 $17,034,000 
For the three months ended June 30, 2021
Beginning balance$5,741,000 $649,000 $4,080,000 $185,000 $2,962,000 $131,000 $947,000 $872,000 $1,027,000 $16,594,000 
Charge offs— — 144,000 — 12,000 — — 44,000 — 200,000 
Recoveries30,000 — 2,000 — 3,000 — 47,000 33,000 — 115,000 
Provision (credit)317,000 101,000 (181,000)2,000 (57,000)29,000 (35,000)31,000 318,000 525,000 
Ending balance$6,088,000 $750,000 $3,757,000 $187,000 $2,896,000 $160,000 $959,000 $892,000 $1,345,000 $17,034,000 
Allowance for loan losses as of June 30, 2021
Ending balance specifically evaluated for impairment$167,000 $19,000 $403,000 $— $118,000 $— $— $— $— $707,000 
Ending balance collectively evaluated for impairment$5,921,000 $731,000 $3,354,000 $187,000 $2,778,000 $160,000 $959,000 $892,000 $1,345,000 $16,327,000 
Related loan balances as of June 30, 2021
Ending balance$527,415,000 $65,794,000 $298,747,000 $41,079,000 $523,344,000 $29,818,000 $77,709,000 $24,358,000 $— $1,588,264,000 
Ending balance specifically evaluated for impairment$3,074,000 $787,000 $1,989,000 $— $9,126,000 $— $596,000 $6,000 $— $15,578,000 
Ending balance collectively evaluated for impairment$524,341,000 $65,007,000 $296,758,000 $41,079,000 $514,218,000 $29,818,000 $77,113,000 $24,352,000 $— $1,572,686,000