XML 37 R27.htm IDEA: XBRL DOCUMENT v3.22.2.2
Loans (Tables)
9 Months Ended
Sep. 30, 2022
Receivables [Abstract]  
Schedule of Composition of Loan Portfolio
The following table shows the composition of the Company's loan portfolio by class of financing receivable as of September 30, 2022 and 2021 and at December 31, 2021:
September 30, 2022December 31, 2021September 30, 2021
Commercial
   Real estate$638,708,000 34.5 %$576,198,000 35.0 %$550,077,000 34.0 %
   Construction129,036,000 6.9 %79,365,000 4.8 %73,302,000 4.6 %
   Other310,110,000 16.7 %264,570,000 16.1 %288,121,000 17.8 %
Municipal48,702,000 2.6 %48,362,000 2.9 %40,616,000 2.5 %
Residential
   Term595,031,000 32.0 %550,783,000 33.4 %537,811,000 33.3 %
   Construction41,631,000 2.2 %31,763,000 1.9 %29,358,000 1.8 %
Home equity line of credit73,938,000 4.0 %73,632,000 4.5 %74,594,000 4.6 %
Consumer20,819,000 1.1 %22,976,000 1.4 %23,333,000 1.4 %
Total$1,857,975,000 100.0 %$1,647,649,000 100.0 %$1,617,212,000 100.0 %
Schedule of Past Due Loans Aging
For all loan classes, loans over 30 days past due are considered delinquent. Information on the past-due status of loans by class of financing receivable as of September 30, 2022, is presented in the following table:
30-59 Days
Past Due
60-89 Days
Past Due
90+ Days
Past Due
All
Past Due
CurrentTotal90+ Days
& Accruing
Commercial
   Real estate$— $4,000 $191,000 $195,000 $638,513,000 $638,708,000 $— 
   Construction— — — — 129,036,000 129,036,000 — 
   Other172,000 16,000 83,000 271,000 309,839,000 310,110,000 — 
Municipal— — — — 48,702,000 48,702,000 — 
Residential
   Term79,000 77,000 166,000 322,000 594,709,000 595,031,000 — 
   Construction— — — — 41,631,000 41,631,000 — 
Home equity line of credit473,000 29,000 — 502,000 73,436,000 73,938,000 — 
Consumer143,000 28,000 171,000 20,648,000 20,819,000 — 
Total$867,000 $154,000 $440,000 $1,461,000 $1,856,514,000 $1,857,975,000 — 
Information on the past-due status of loans by class of financing receivable as of December 31, 2021, is presented in the following table:
30-59 Days
Past Due
60-89 Days
Past Due
90+ Days
Past Due
All
Past Due
CurrentTotal90+ Days
& Accruing
Commercial
   Real estate$249,000 $— $191,000 $440,000 $575,758,000 $576,198,000 $— 
   Construction12,000 — 12,000 24,000 79,341,000 79,365,000 — 
   Other30,000 23,000 104,000 157,000 264,413,000 264,570,000 — 
Municipal— — — — 48,362,000 48,362,000 — 
Residential
   Term348,000 169,000 1,780,000 2,297,000 548,486,000 550,783,000 — 
   Construction— — — — 31,763,000 31,763,000 — 
Home equity line of credit741,000 159,000 135,000 1,035,000 72,597,000 73,632,000 — 
Consumer168,000 192,000 32,000 392,000 22,584,000 22,976,000 32,000 
Total$1,548,000 $543,000 $2,254,000 $4,345,000 $1,643,304,000 $1,647,649,000 $32,000 
Information on the past-due status of loans by class of financing receivable as of September 30, 2021, is presented in the following table:
30-59 Days
Past Due
60-89 Days
Past Due
90+ Days
Past Due
All
Past Due
CurrentTotal90+ Days
& Accruing
Commercial
   Real estate$33,000 $— $226,000 $259,000 $549,818,000 $550,077,000 $36,000 
   Construction13,000 15,000 — 28,000 73,274,000 73,302,000 — 
   Other92,000 359,000 225,000 676,000 287,445,000 288,121,000 — 
Municipal— — — — 40,616,000 40,616,000 — 
Residential
   Term549,000 918,000 986,000 2,453,000 535,358,000 537,811,000 190,000 
   Construction— — — — 29,358,000 29,358,000 — 
Home equity line of credit251,000 25,000 131,000 407,000 74,187,000 74,594,000 — 
Consumer90,000 202,000 3,000 295,000 23,038,000 23,333,000 3,000 
Total$1,028,000 $1,519,000 $1,571,000 $4,118,000 $1,613,094,000 $1,617,212,000 $229,000 
Schedule of Nonaccrual Loans Information on nonaccrual loans as of September 30, 2022 and 2021 and at December 31, 2021 is presented in the following table:
September 30, 2022December 31, 2021September 30, 2021
Commercial
   Real estate$195,000 $242,000 $604,000 
   Construction25,000 27,000 23,000 
   Other756,000 1,068,000 1,251,000 
Municipal — — 
Residential
   Term637,000 3,808,000 3,785,000 
   Construction — — 
Home equity line of credit247,000 457,000 482,000 
Consumer — — 
Total$1,860,000 $5,602,000 $6,145,000 
Schedule of Impaired Loans by Class of Financing Receivable
A breakdown of impaired loans by class of financing receivable as of and for the period ended September 30, 2022 is presented in the following table:
For the nine months ended September 30, 2022For the quarter ended September 30, 2022
Recorded InvestmentUnpaid Principal BalanceRelated AllowanceAverage Recorded InvestmentRecognized Interest IncomeAverage Recorded InvestmentRecognized Interest Income
With No Related Allowance
Commercial
  Real estate$1,295,000 $1,607,000 $— $1,497,000 $42,000 $1,314,000 $14,000 
  Construction25,000 27,000 — 26,000 — 25,000 — 
  Other399,000 459,000 — 432,000 10,000 405,000 2,000 
Municipal— — — — — — — 
Residential
  Term1,912,000 2,139,000 — 5,381,000 40,000 4,666,000 (9,000)
  Construction— — — — — — — 
Home equity line of credit247,000 279,000 — 298,000 — 249,000 — 
Consumer— — — 1,000 — — — 
$3,878,000 $4,511,000 $— $7,635,000 $92,000 $6,659,000 $7,000 
With an Allowance Recorded
Commercial
  Real estate$— $— $— $14,000 $— $— $— 
  Construction661,000 661,000 6,000 661,000 27,000 661,000 16,000 
  Other552,000 647,000 315,000 745,000 — 679,000 — 
Municipal— — — — — — — 
Residential
  Term1,264,000 1,267,000 99,000 1,562,000 34,000 1,384,000 9,000 
  Construction— — — — — — — 
Home equity line of credit— — — 11,000 — — — 
Consumer— — — — — — — 
$2,477,000 $2,575,000 $420,000 $2,993,000 $61,000 $2,724,000 $25,000 
Total
Commercial
  Real estate$1,295,000 $1,607,000 $— $1,511,000 $42,000 $1,314,000 $14,000 
  Construction686,000 688,000 6,000 687,000 27,000 686,000 16,000 
  Other951,000 1,106,000 315,000 1,177,000 10,000 1,084,000 2,000 
Municipal— — — — — — — 
Residential
  Term3,176,000 3,406,000 99,000 6,942,000 74,000 6,050,000 — 
  Construction— — — — — — — 
Home equity line of credit247,000 279,000 — 310,000 — 249,000 — 
Consumer— — — 1,000 — — — 
$6,355,000 $7,086,000 $420,000 $10,628,000 $153,000 $9,383,000 $32,000 
Substantially all interest income recognized on impaired loans for all classes of financing receivables was recognized on a cash basis as received.
A breakdown of impaired loans by class of financing receivable as of and for the year ended December 31, 2021 is presented in the following table:
Recorded InvestmentUnpaid Principal BalanceRelated AllowanceAverage Recorded InvestmentRecognized Interest Income
With No Related Allowance
Commercial
  Real estate$1,386,000 $1,689,000 $— $1,590,000 $63,000 
  Construction28,000 28,000 — 22,000 — 
  Other917,000 1,009,000 — 1,051,000 15,000 
Municipal— — — — — 
Residential
  Term6,178,000 7,238,000 — 6,429,000 87,000 
  Construction— — — — — 
Home equity line of credit457,000 487,000 — 461,000 — 
Consumer2,000 2,000 — — 1,000 
$8,968,000 $10,453,000 $— $9,553,000 $166,000 
With an Allowance Recorded
Commercial
  Real estate$42,000 $71,000 $42,000 $614,000 $— 
  Construction661,000 661,000 16,000 661,000 22,000 
  Other386,000 411,000 381,000 396,000 — 
Municipal— — — — — 
Residential
  Term1,995,000 2,164,000 137,000 1,897,000 54,000 
  Construction— — — — — 
Home equity line of credit— — — — — 
Consumer— — — — — 
$3,084,000 $3,307,000 $576,000 $3,568,000 $76,000 
Total
Commercial
  Real estate$1,428,000 $1,760,000 $42,000 $2,204,000 $63,000 
  Construction689,000 689,000 16,000 683,000 22,000 
  Other1,303,000 1,420,000 381,000 1,447,000 15,000 
Municipal— — — — — 
Residential
  Term8,173,000 9,402,000 137,000 8,326,000 141,000 
  Construction— — — — — 
Home equity line of credit457,000 487,000 — 461,000 — 
Consumer2,000 2,000 — — 1,000 
$12,052,000 $13,760,000 $576,000 $13,121,000 $242,000 
A breakdown of impaired loans by class of financing receivable as of and for the period ended September 30, 2021 is presented in the following table:
For the nine months ended September 30, 2021For the quarter ended September 30, 2021
Recorded InvestmentUnpaid Principal BalanceRelated AllowanceAverage Recorded InvestmentRecognized Interest IncomeAverage Recorded InvestmentRecognized Interest Income
With No Related Allowance
Commercial
  Real estate$1,906,000 $2,257,000 $— $2,215,000 $50,000 $2,053,000 $15,000 
  Construction24,000 25,000 — 69,000 — 24,000 — 
  Other1,353,000 1,459,000 — 1,534,000 12,000 1,372,000 4,000 
Municipal— — — — — — — 
Residential
  Term7,021,000 8,181,000 — 7,231,000 101,000 7,180,000 33,000 
  Construction— — — 9,000 — — — 
Home equity line of credit482,000 516,000 — 725,000 — 546,000 — 
Consumer4,000 4,000 — 6,000 — 4,000 — 
$10,790,000 $12,442,000 $— $11,789,000 $163,000 $11,179,000 $52,000 
With an Allowance Recorded
Commercial
  Real estate$894,000 $923,000 $138,000 $940,000 $30,000 $910,000 $10,000 
  Construction681,000 681,000 18,000 681,000 17,000 681,000 6,000 
  Other402,000 421,000 397,000 466,000 10,000 403,000 5,000 
Municipal— — — — — — — 
Residential
  Term1,761,000 1,923,000 129,000 1,753,000 32,000 1,641,000 9,000 
  Construction— — — — — — — 
Home equity line of credit21,000 21,000 — 15,000 — 21,000 — 
Consumer— — — 1,000 — 3,000 — 
$3,759,000 $3,969,000 $682,000 $3,856,000 $89,000 $3,659,000 $30,000 
Total
Commercial
  Real estate$2,800,000 $3,180,000 $138,000 $3,155,000 $80,000 $2,963,000 $25,000 
  Construction705,000 706,000 18,000 750,000 17,000 705,000 6,000 
  Other1,755,000 1,880,000 397,000 2,000,000 22,000 1,775,000 9,000 
Municipal— — — — — — — 
Residential
  Term8,782,000 10,104,000 129,000 8,984,000 133,000 8,821,000 42,000 
  Construction— — — 9,000 — — — 
Home equity line of credit503,000 537,000 — 740,000 — 567,000 — 
Consumer4,000 4,000 — 7,000 — 7,000 — 
$14,549,000 $16,411,000 $682,000 $15,645,000 $252,000 $14,838,000 $82,000 
Schedule of Troubled Debt Restructurings on Financing Receivables The following table shows TDRs by class and the specific reserve as of September 30, 2022:
Number of LoansBalanceSpecific Reserves
Commercial
   Real estate$1,100,000 $— 
   Construction661,000 6,000 
   Other461,000 83,000 
Municipal— — — 
Residential
   Term20 2,704,000 100,000 
   Construction— — — 
Home equity line of credit— — — 
Consumer— — — 
31 $4,926,000 $189,000 
The following table shows TDRs by class and the specific reserve as of December 31, 2021:
Number of LoansBalanceSpecific Reserves
Commercial
   Real estate$1,227,000 $42,000 
   Construction661,000 16,000 
   Other765,000 337,000 
Municipal— — — 
Residential
   Term45 5,686,000 137,000 
   Construction— — — 
Home equity line of credit— — — 
Consumer2,000 — 
60 $8,341,000 $532,000 
The following table shows TDRs by class and the specific reserve as of September 30, 2021:
Number of LoansBalanceSpecific Reserves
Commercial
   Real estate10 $2,238,000 $138,000 
   Construction681,000 18,000 
   Other883,000 351,000 
Municipal— — — 
Residential
   Term45 6,224,000 129,000 
   Construction— — — 
Home equity line of credit21,000 — 
Consumer4,000 — 
64 $10,051,000 $636,000 
As of September 30, 2022, one of the loans classified as TDR with a total balance of $83,000 was more than 30 days past due. This loan had not been placed on TDR status in the previous 12 months. The following table shows this TDR by class and the associated specific reserves included in the allowance for loan losses as of September 30, 2022:
Number of LoansBalanceSpecific Reserves
Commercial
   Real estate— $— $— 
   Construction— — — 
   Other83,000 — 
Municipal— — — 
Residential
   Term— — — 
   Construction— — — 
Home equity line of credit— — — 
Consumer— — — 
$83,000 $— 

As of September 30, 2021, 12 of the loans classified as TDRs with a total balance of $1,095,000 were more than 30 days past due. Of these loans, two had been placed on TDR status in the previous 12 months. The following table shows these TDRs by class and the associated specific reserves included in the allowance for loan losses as of September 30, 2021:
Number of LoansBalanceSpecific Reserves
Commercial
   Real estate— $— $— 
   Construction— — 
   Other641,000 351,000 
Municipal— — 
Residential
   Term450,000 — 
   Construction— — — 
Home equity line of credit— — — 
Consumer4,000 — 
12 $1,095,000 $351,000 
For the nine months ended September 30, 2022, one loan was placed on TDR status. The following table shows this TDR by class and associated specific reserves included in the allowance for loan losses as of September 30, 2022:
Number of LoansPre-Modification
Outstanding
Recorded Investment
Post-Modification Outstanding
Recorded
Investment
Specific Reserves
Commercial
   Real estate— $— $— $— 
   Construction— — — — 
   Other— — — — 
Municipal— — — — 
Residential
   Term38,000 38,000 — 
   Construction— — — — 
Home equity line of credit— — — — 
Consumer— — — — 
$38,000 $38,000 $— 
For the nine months ended September 30, 2021, three loans were placed on TDR status. The following table shows these TDRs by class and associated specific reserves included in the allowance for loan losses as of September 30, 2021:
Number of LoansPre-Modification
Outstanding
Recorded Investment
Post-Modification Outstanding
Recorded
Investment
Specific Reserves
Commercial
   Real estate— $— $— $— 
   Construction80,000 80,000 — 
   Other261,000 261,000 261,000 
Municipal— — — — 
Residential
   Term9,000 4,000 — 
   Construction— — — — 
Home equity line of credit— — — — 
Consumer— — — — 
$350,000 $345,000 $261,000 
For the quarter ended September 30, 2022, one loan was placed on TDR status. The following table shows this TDR by class and the associated specific reserves included in the allowance for loan losses as of September 30, 2022:
Number of LoansPre-Modification Outstanding Recorded InvestmentPost-Modification Outstanding Recorded InvestmentSpecific Reserves
Commercial
Real estate— $— $— $— 
Construction— — — — 
Other— — — — 
Municipal— — — — 
Residential
Term38,000 38,000 — 
Construction— — — — 
Home equity line of credit— — — — 
Consumer— — — — 
$38,000 $38,000 $—