XML 54 R40.htm IDEA: XBRL DOCUMENT v3.22.4
Loans (Tables)
12 Months Ended
Dec. 31, 2022
Receivables [Abstract]  
Schedule of Composition of Loan Portfolio
The following table shows the composition of the Company's loan portfolio as of December 31, 2022 and 2021:
 December 31, 2022December 31, 2021
Commercial
Real estate$699,340,000 36.5 %$576,198,000 35.0 %
Construction93,907,000 4.9 %79,365,000 4.8 %
Other319,359,000 16.7 %264,570,000 16.1 %
Municipal40,619,000 2.1 %48,362,000 2.9 %
Residential
Term613,919,000 32.1 %550,783,000 33.4 %
Construction49,907,000 2.6 %31,763,000 1.9 %
Home equity line of credit76,560,000 4.0 %73,632,000 4.5 %
Consumer21,063,000 1.1 %22,976,000 1.4 %
Total loans$1,914,674,000 100.0 %$1,647,649,000 100.0 %
Summary of Loans to Directors, Officers and Employees which exceed $60,000 A summary of loans to directors and executive officers is as follows:
For the years ended December 31,20222021
Balance at beginning of year$26,307,000 $21,214,000 
New loans 5,159,000 10,074,000 
Repayments(1,976,000)(2,498,000)
Retired executive officers (2,483,000)
Balance at end of year$29,490,000 $26,307,000 
Schedule of Past Due Loans Aging Information on the past-due status of loans by class of financing receivable as of December 31, 2022, is presented in the following table:
30-59 Days
Past Due
60-89 Days
Past Due
90+ Days
Past Due
All
Past Due
CurrentTotal90+ Days
&
Accruing
Commercial
Real estate$— $3,000 $190,000 $193,000 $699,147,000 $699,340,000 $— 
Construction— — — — 93,907,000 93,907,000 — 
Other118,000 23,000 85,000 226,000 319,133,000 319,359,000 34,000 
Municipal— — — — 40,619,000 40,619,000 — 
Residential
Term135,000 33,000 284,000 452,000 613,467,000 613,919,000 118,000 
Construction— — — — 49,907,000 49,907,000 — 
Home equity line of credit241,000 29,000 151,000 421,000 76,139,000 76,560,000 86,000 
Consumer131,000 33,000 3,000 167,000 20,896,000 21,063,000 3,000 
Total$625,000 $121,000 $713,000 $1,459,000 $1,913,215,000 $1,914,674,000 $241,000 
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 Due60-89 Days Past Due90+ Days Past DueAll Past DueCurrentTotal90+ 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 
Schedule of Nonaccrual Loans Information on nonaccrual loans as of December 31, 2022 and 2021 is presented in the following table:
As of December 31,20222021
Commercial
Real estate$193,000 $242,000 
Construction23,000 27,000 
Other663,000 1,068,000 
Municipal — 
Residential
Term572,000 3,808,000 
Construction — 
Home equity line of credit304,000 457,000 
Consumer — 
Total$1,755,000 $5,602,000 
Summary of Impaired Loans
Information regarding impaired loans is as follows:
For the years ended December 31,202220212020
Average investment in impaired loans$9,536,000 $13,121,000 $21,088,000 
Interest income recognized on impaired loans, all on cash basis204,000 242,000 478,000 
As of December 31,20222021
Balance of impaired loans$6,160,000 $12,052,000 
Less portion for which no allowance for loan losses is allocated(4,359,000)(8,968,000)
Portion of impaired loan balance for which an allowance for loan losses is allocated$1,801,000 $3,084,000 
Portion of allowance for loan losses allocated to the impaired loan balance$398,000 $576,000 
Schedule of Impaired Loans by Class of Financing Receivable
A breakdown of impaired loans by class of financing receivable as of December 31, 2022, is presented in the following table:

Recorded InvestmentUnpaid
Principal Balance
Related AllowanceAverage
Recorded Investment
Recognized Interest
Income
With No Related Allowance
Commercial
Real estate$1,236,000 $1,532,000 $— $1,440,000 $50,000 
Construction685,000 687,000 — 81,000 35,000 
Other301,000 348,000 — 408,000 13,000 
Municipal— — — — — 
Residential
Term1,833,000 2,035,000 — 4,507,000 56,000 
Construction— — — — — 
Home equity line of credit304,000 340,000 — 295,000 — 
Consumer— — — 1,000 — 
$4,359,000 $4,942,000 $— $6,732,000 $154,000 
With an Allowance Recorded
Commercial
Real estate$— $— $— $11,000 $— 
Construction— — — 606,000 — 
Other545,000 647,000 298,000 693,000 — 
Municipal— — — — — 
Residential
Term1,256,000 1,259,000 100,000 1,486,000 50,000 
Construction— — — — — 
Home equity line of credit— — — 8,000 — 
Consumer— — — — — 
$1,801,000 $1,906,000 $398,000 $2,804,000 $50,000 
Total
Commercial
Real estate$1,236,000 $1,532,000 $— $1,451,000 $50,000 
Construction685,000 687,000 — 687,000 35,000 
Other846,000 995,000 298,000 1,101,000 13,000 
Municipal— — — — — 
Residential
Term3,089,000 3,294,000 100,000 5,993,000 106,000 
Construction— — — — — 
Home equity line of credit304,000 340,000 — 303,000 — 
Consumer— — — 1,000 — 
 $6,160,000 $6,848,000 $398,000 $9,536,000 $204,000 

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 December 31, 2021, is presented in the following table:

 Recorded InvestmentUnpaid
Principal Balance
Related AllowanceAverage
Recorded Investment
Recognized 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 category as of December 31, 2020, is presented in the following table:

Recorded InvestmentUnpaid
Principal Balance
Related AllowanceAverage
Recorded Investment
Recognized Interest
Income
With No Related Allowance
Commercial
Real estate$2,060,000 $2,368,000 $— $4,123,000 $127,000 
Construction89,000 89,000 — 358,000 — 
Other1,591,000 1,623,000 — 999,000 15,000 
Municipal— — — — — 
Residential
Term7,335,000 8,629,000 — 8,773,000 193,000 
Construction— — — — — 
Home equity line of credit1,015,000 1,089,000 — 1,219,000 — 
Consumer8,000 8,000 — 1,000 1,000 
$12,098,000 $13,806,000 $— $15,473,000 $336,000 
With an Allowance Recorded
Commercial
Real estate$969,000 $995,000 $112,000 $1,018,000 $43,000 
Construction681,000 681,000 18,000 579,000 30,000 
Other188,000 202,000 169,000 1,193,000 3,000 
Municipal— — — — — 
Residential
Term2,079,000 2,134,000 163,000 2,073,000 65,000 
Construction— — — — — 
Home equity line of credit24,000 24,000 — 744,000 1,000 
Consumer— — — 8,000 — 
$3,941,000 $4,036,000 $462,000 $5,615,000 $142,000 
Total
Commercial
Real estate$3,029,000 $3,363,000 $112,000 $5,141,000 $170,000 
Construction770,000 770,000 18,000 937,000 30,000 
Other1,779,000 1,825,000 169,000 2,192,000 18,000 
Municipal— — — — — 
Residential
Term9,414,000 10,763,000 163,000 10,846,000 258,000 
Construction— — — — — 
Home equity line of credit1,039,000 1,113,000 — 1,963,000 1,000 
Consumer8,000 8,000 — 9,000 1,000 
$16,039,000 $17,842,000 $462,000 $21,088,000 $478,000 
Schedule of Troubled Debt Restructurings on Financing Receivables
The following table shows TDRs by class and the specific reserve as of December 31, 2022:
Number of LoansBalanceSpecific Reserves
Commercial
Real estate$1,044,000 $— 
Construction661,000 — 
Other361,000 81,000 
Municipal— — — 
Residential
Term20 2,678,000 100,000 
Construction— — — 
Home equity line of credit— — — 
Consumer— — — 
 29 $4,744,000 $181,000 

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 
As of December 31, 2022, one of the loans classified as TDR with a total balance of $97,000 was more than 30 days past due and was not placed on TDR status in the previous 12 months. The following table shows past-due TDRs by class and the associated specific reserves included in the allowance for loan losses as of December 31, 2022:
 Number of LoansBalanceSpecific Reserves
Commercial
Real estate— $— — 
Construction— — — 
Other97,000 — 
Municipal— — — 
Residential 
Term— — — 
Construction— — — 
Home equity line of credit— — — 
Consumer— — — 
 $97,000 — 

As of December 31, 2021, five of the loans classified as TDRs with a total balance of $349,000 were more than 30 days past due. One of these loans had been placed on TDR status in the previous 12 months. The following table shows past-due TDRs by class and the associated specific reserves included in the allowance for loan losses as of December 31, 2021:
Number of LoansBalanceSpecific Reserves
Commercial
Real estate— $— — 
Construction— — — 
Other83,000 — 
Municipal— — — 
Residential
Term266,000 — 
Construction— — — 
Home equity line of credit— — — 
Consumer— — — 
 $349,000 — 
For the year ended December 31, 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 December 31, 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 year ended December 31, 2021, four loans were placed in TDR status. The following table shows these TDRs by class and the associated specific reserves included in the allowance for loan losses as for December 31, 2021.
Number of LoansPre-Modification
Outstanding
Recorded Investment
Post-Modification Outstanding
Recorded
Investment
Specific Reserves
Commercial
Real estate— $— $— $— 
Construction80,000 80,000 — 
Other251,000 247,000 247,000 
Municipal— — — — 
Residential
Term142,000 124,000 — 
Construction— — — — 
Home equity line of credit— — — — 
Consumer— — — — 
 $473,000 $451,000 $247,000