XML 38 R28.htm IDEA: XBRL DOCUMENT v3.22.2.2
Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 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 September 30, 2022, December 31, 2021, and September 30, 2021, by class of financing receivable and allowance element, is presented in the following tables:
As of September 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$— $867,000 $4,708,000 $— $5,575,000 
   Construction6,000 173,000 942,000 — 1,121,000 
   Other315,000 420,000 2,279,000 — 3,014,000 
Municipal— — 160,000 — 160,000 
Residential
   Term99,000 102,000 2,346,000 — 2,547,000 
   Construction— 7,000 161,000 — 168,000 
Home equity line of credit— 106,000 887,000 — 993,000 
Consumer— 216,000 656,000 — 872,000 
Unallocated— — — 1,937,000 1,937,000 
$420,000 $1,891,000 $12,139,000 $1,937,000 $16,387,000 

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 September 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$138,000 $864,000 $5,497,000 $— $6,499,000 
   Construction18,000 117,000 744,000 — 879,000 
   Other397,000 452,000 2,878,000 — 3,727,000 
Municipal— — 189,000 — 189,000 
Residential
   Term129,000 189,000 2,443,000 — 2,761,000 
   Construction— 10,000 132,000 — 142,000 
Home equity line of credit— 109,000 847,000 — 956,000 
Consumer— 263,000 604,000 — 867,000 
Unallocated— — — 1,487,000 1,487,000 
$682,000 $2,004,000 $13,334,000 $1,487,000 $17,507,000 
Schedule of Risk Ratings for Loans
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of September 30, 2022:
Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$— $— $2,266,000 $— $2,266,000 
2 Above Average7,506,000 141,000 23,364,000 45,998,000 77,009,000 
3 Satisfactory116,378,000 1,802,000 40,189,000 1,204,000 159,573,000 
4 Average423,914,000 85,195,000 202,337,000 1,500,000 712,946,000 
5 Watch89,568,000 41,898,000 40,338,000 — 171,804,000 
6 OAEM955,000 — 62,000 — 1,017,000 
7 Substandard387,000 — 1,554,000 — 1,941,000 
8 Doubtful— — — — — 
Total$638,708,000 $129,036,000 $310,110,000 $48,702,000 $1,126,556,000 
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of December 31, 2021:
Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$— $— $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 $968,495,000 
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of September 30, 2021:
Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$— $— $2,434,000 $8,000 $2,442,000 
2 Above Average9,220,000 175,000 7,144,000 38,787,000 55,326,000 
3 Satisfactory92,596,000 1,831,000 79,693,000 354,000 174,474,000 
4 Average355,252,000 47,003,000 155,189,000 1,467,000 558,911,000 
5 Watch79,885,000 24,293,000 38,505,000 — 142,683,000 
6 OAEM3,899,000 — 32,000 — 3,931,000 
7 Substandard9,225,000 — 5,124,000 — 14,349,000 
8 Doubtful— — — — — 
Total$550,077,000 $73,302,000 $288,121,000 $40,616,000 $952,116,000 
Schedule of Allowance for Loan Losses Transactions
The following table presents allowance for loan losses activity by class for the nine months and quarter ended September 30, 2022, and allowance for loan loss balances by class and related loan balances by class as of September 30, 2022:
CommercialMunicipalResidentialHome Equity Line of CreditConsumerUnallocatedTotal
Real EstateConstructionOtherTermConstruction
For the nine months ended September 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— — 272,000 — — — 29,000 318,000 — 619,000 
Recoveries16,000 — 11,000 — 27,000 — 3,000 128,000 — 185,000 
Provision (credit)192,000 375,000 445,000 3,000 (213,000)20,000 94,000 229,000 155,000 1,300,000 
Ending balance$5,575,000 $1,121,000 $3,014,000 $160,000 $2,547,000 $168,000 $993,000 $872,000 $1,937,000 $16,387,000 
For the three months ended September 30, 2022
Beginning 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 
Charge offs— — 229,000 — — — — 31,000 — 260,000 
Recoveries(1,000)— 9,000 — 16,000 — 2,000 20,000 — 46,000 
Provision (credit)96,000 (30,000)286,000 3,000 (61,000)(23,000)25,000 17,000 87,000 400,000 
Ending balance$5,575,000 $1,121,000 $3,014,000 $160,000 $2,547,000 $168,000 $993,000 $872,000 $1,937,000 $16,387,000 
Allowance for loan losses as of September 30, 2022
Ending balance specifically evaluated for impairment$— $6,000 $315,000 $— $99,000 $— $— $— $— $420,000 
Ending balance collectively evaluated for impairment$5,575,000 $1,115,000 $2,699,000 $160,000 $2,448,000 $168,000 $993,000 $872,000 $1,937,000 $15,967,000 
Related loan balances as of September 30, 2022
Ending balance$638,708,000 $129,036,000 $310,110,000 $48,702,000 $595,031,000 $41,631,000 $73,938,000 $20,819,000 $— $1,857,975,000 
Ending balance specifically evaluated for impairment$1,295,000 $686,000 $951,000 $— $3,176,000 $— $247,000 $— $— $6,355,000 
Ending balance collectively evaluated for impairment$637,413,000 $128,350,000 $309,159,000 $48,702,000 $591,855,000 $41,631,000 $73,691,000 $20,819,000 $— $1,851,620,000 
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 nine months and quarter ended September 30, 2021, and allowance for loan loss balances by class and related loan balances by class as of September 30, 2021:
CommercialMunicipalResidential Home Equity Line of CreditConsumerUnallocatedTotal
Real EstateConstructionOtherTermConstruction
For the nine months ended September 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 offs71,000 — 286,000 — 41,000 — — 239,000 — 637,000 
Recoveries95,000 — 83,000 — 12,000 — 60,000 66,000 — 316,000 
Provision (credit)1,297,000 217,000 492,000 18,000 211,000 40,000 (315,000)262,000 (647,000)1,575,000 
Ending balance$6,499,000 $879,000 $3,727,000 $189,000 $2,761,000 $142,000 $956,000 $867,000 $1,487,000 $17,507,000 
For the three months ended September 30, 2021
Beginning 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 
Charge offs66,000 — — — — — — 92,000 — 158,000 
Recoveries— — 81,000 — 3,000 — 12,000 10,000 — 106,000 
Provision (credit)477,000 129,000 (111,000)2,000 (138,000)(18,000)(15,000)57,000 142,000 525,000 
Ending balance$6,499,000 $879,000 $3,727,000 $189,000 $2,761,000 $142,000 $956,000 $867,000 $1,487,000 $17,507,000 
Allowance for loan losses as of September 30, 2021
Ending balance specifically evaluated for impairment$138,000 $18,000 $397,000 $— $129,000 $— $— $— $— $682,000 
Ending balance collectively evaluated for impairment$6,361,000 $861,000 $3,330,000 $189,000 $2,632,000 $142,000 $956,000 $867,000 $1,487,000 $16,825,000 
Related loan balances as of September 30, 2021
Ending balance$550,077,000 $73,302,000 $288,121,000 $40,616,000 $537,811,000 $29,358,000 $74,594,000 $23,333,000 $— $1,617,212,000 
Ending balance specifically evaluated for impairment$2,800,000 $705,000 $1,755,000 $— $8,782,000 $— $503,000 $4,000 $— $14,549,000 
Ending balance collectively evaluated for impairment$547,277,000 $72,597,000 $286,366,000 $40,616,000 $529,029,000 $29,358,000 $74,091,000 $23,329,000 $— $1,602,663,000