XML 38 R28.htm IDEA: XBRL DOCUMENT v3.23.3
Loans (Tables)
9 Months Ended
Sep. 30, 2023
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, 2023 and 2022 and at December 31, 2022:
September 30, 2023December 31, 2022September 30, 2022
Commercial
   Real estate owner occupied$299,943,000 14.4 %$256,623,000 13.4 %$251,410,000 13.6 %
   Real estate non-owner occupied397,024,000 19.1 %363,660,000 19.0 %315,514,000 17.0 %
   Construction72,424,000 3.5 %93,907,000 4.9 %129,036,000 6.9 %
   C&I350,596,000 16.9 %319,359,000 16.7 %310,110,000 16.7 %
   Multifamily91,041,000 4.4 %79,057,000 4.1 %71,784,000 3.9 %
Municipal58,447,000 2.8 %40,619,000 2.1 %48,702,000 2.6 %
Residential
   Term660,049,000 31.7 %597,404,000 31.2 %581,066,000 31.3 %
   Construction28,986,000 1.4 %49,907,000 2.6 %41,631,000 2.2 %
Home Equity
   Revolving and term101,980,000 4.9 %93,075,000 4.9 %87,903,000 4.7 %
Consumer19,370,000 0.9 %21,063,000 1.1 %20,819,000 1.1 %
Total$2,079,860,000 100.0 %$1,914,674,000 100.0 %$1,857,975,000 100.0 %
Schedule of Past Due Loans Aging For all loan classes, loans over 30 days past due are considered delinquent. Information on the past-due status of loans by class of financing receivable as of September 30, 2023, is presented in the following table:
30-59 Days
Past Due
60-89 Days
Past Due
90+ Days
Past Due
All
Past Due
CurrentTotal90+ Days
& Accruing
Commercial
    Real estate owner occupied$— $— $— $— $299,943,000 $299,943,000 $— 
    Real estate non-owner occupied — — — — 397,024,000 397,024,000 — 
    Construction — 7,000 8,000 15,000 72,409,000 72,424,000 — 
    C&I349,000 100,000 221,000 670,000 349,926,000 350,596,000 — 
    Multifamily— — — — 91,041,000 91,041,000 — 
 Municipal — — — — 58,447,000 58,447,000 — 
 Residential
   Term 39,000 106,000 578,000 723,000 659,326,000 660,049,000 — 
   Construction — 62,000 — 62,000 28,924,000 28,986,000 — 
Home equity
    Revolving and term 79,000 — 179,000 258,000 101,722,000 101,980,000 — 
Consumer 210,000 39,000 11,000 260,000 19,110,000 19,370,000 11,000 
Total$677,000 $314,000 $997,000 $1,988,000 $2,077,872,000 $2,079,860,000 $11,000 
Information on the past-due status of loans by class of financing receivable as of December 31, 2022, is presented in the following table:
30-59 Days
Past Due
60-89 Days
Past Due
90+ Days
Past Due
All
Past Due
CurrentTotal90+ Days
& Accruing
Commercial
   Real estate$— $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 33,000 284,000 452,000 596,952,000 597,404,000 118,000 
   Construction— — — — 49,907,000 49,907,000 — 
Home equity line of credit241,000 29,000 151,000 421,000 92,654,000 93,075,000 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 $241,000 
Information on the past-due status of loans by class of financing receivable as of September 30, 2022, is presented in the following table:
30-59 Days
Past Due
60-89 Days
Past Due
90+ Days
Past Due
All
Past Due
CurrentTotal90+ Days
& Accruing
Commercial
   Real estate$— $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 77,000 166,000 322,000 580,744,000 581,066,000 — 
   Construction— — — — 41,631,000 41,631,000 — 
Home equity line of credit473,000 29,000 — 502,000 87,401,000 87,903,000 — 
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 $— 
Schedule of Nonaccrual Loans
The following table presents the amortized costs basis of loans on nonaccrual status as of September 30, 2023, December 31, 2022 and September 30, 2022:
September 30, 2023December 31, 2022September 30, 2022
Nonaccrual with Allowance for Credit LossNonaccrual with no Allowance for Credit LossTotal NonaccrualTotal NonaccrualTotal Nonaccrual
Commercial
   Real estate owner occupied$ $ $ $193,000 $195,000 
   Real estate non-owner occupied   — — 
   Construction 29,000 29,000 23,000 25,000 
   C&I363,000 351,000 714,000 663,000 756,000 
   Multifamily   — — 
Municipal   — — 
Residential
   Term304,000 1,016,000 1,320,000 572,000 637,000 
   Construction   — — 
Home equity
   Revolving and term 490,000 490,000 304,000 247,000 
Consumer   — — 
Total$667,000 $1,886,000 $2,553,000 $1,755,000 $1,860,000 
Schedule of Individually Analyzed Loans by Class of Financing Receivable
The following table presents the amortized cost basis of collateral-dependent loans as of September 30, 2023 by collateral type:
Collateral Type
Commercial Real EstateResidential Real EstateTotal
Commercial
   Real estate owner occupied$— $— $— 
   Real estate non-owner occupied
   Construction
   C&I
   Multifamily
Municipal
Residential
   Term687,000687,000
   Construction
Home Equity
   Revolving and term
Consumer
Total$— $687,000 $687,000 
A breakdown of individually analyzed loans by class of financing receivable as of and for the period ended September 30, 2023 is presented in the following table:
For the nine months ended September 30, 2023For the quarter ended September 30, 2023
Recorded InvestmentUnpaid Principal BalanceRelated AllowanceAverage Recorded InvestmentRecognized Interest IncomeAverage Recorded InvestmentRecognized Interest Income
With No Related Allowance
Commercial
   Real estate owner occupied$— $— $— $143,000 $— $— $— 
   Real estate non-owner occupied— — — 537,000 — — (12,000)
   Construction— — — 157,000 — — — 
   C&I— — — 72,000 — — — 
   Multifamily— — — — — — — 
Municipal— — — — — — — 
Residential
   Term384,000 411,000 — 977,000 15,000 384,000 8,000 
   Construction— — — — — — — 
Home Equity
   Revolving and term— — — 238,000 — — — 
Consumer— — — — — — — 
$384,000 $411,000 $— $2,124,000 $15,000 $384,000 $(4,000)
With an Allowance Recorded
Commercial
   Real estate owner occupied$— $— $— $— $— $— $— 
   Real estate non-owner occupied— — — — — — — 
   Construction— — — — — — — 
   C&I363,000 456,000 225,000 502,000 — 366,000 — 
   Multifamily— — — — — — — 
Municipal— — — — — — — 
Residential
   Term566,000 573,000 41,000 878,000 10,000 697,000 (2,000)
   Construction— — — — — — — 
Home Equity
   Revolving and term— — — 9,000 — — — 
Consumer— — — — — — — 
$929,000 $1,029,000 $266,000 $1,389,000 $10,000 $1,063,000 $(2,000)
Total
Commercial
   Real estate owner occupied$— $— $— $143,000 $— $— $— 
   Real estate non-owner occupied— — — 537,000 — — (12,000)
   Construction— — — 157,000 — $— — 
   C&I363,000 456,000 225,000 574,000 — 366,000 — 
   Multifamily— — — — — — — 
Municipal— — — — — — — 
Residential
   Term950,000 984,000 41,000 1,855,000 25,000 1,081,000 6,000 
   Construction— — — — — — — 
Home Equity
   Revolving and term— — — 247,000 — — — 
Consumer— — — — — — — 
$1,313,000 $1,440,000 $266,000 $3,513,000 $25,000 $1,447,000 $(6,000)
A breakdown of individually analyzed loans by class of financing receivable as of and for the year ended December 31, 2022 is presented in the following table:
Recorded InvestmentUnpaid Principal BalanceRelated AllowanceAverage Recorded InvestmentRecognized 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 
A breakdown of individually analyzed 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 — 5,380,000 40,000 4,666,000 (9,000)
  Construction— — — — — — — 
Home equity line of credit247,000 279,000 — 299,000 — 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 
Schedule of Troubled Debt Restructurings on Financing Receivables
The following table represents loan modifications made to borrowers experiencing financial difficulty by modification type and class of financing receivable, during the three months ended September 30, 2023:

Payment Deferral
Amortized Cost Basis at September 30, 2023% of Total Class of Financing Receivable
Commercial
     Real estate owner occupied$504,000 0.17 %
     C&I19,000 0.01 %
$523,000 0.03 %

The following table describes the financial effect of the modifications made to borrowers experiencing financial difficulty for the three months ended September 30, 2023:

Payment Deferral
Financial Effect
Commercial
     Real estate owner occupiedTemporary payment accommodation, payments deferred to end of loan.
     C&ITemporary payment accommodation, payments deferred to end of loan.

The Company monitors the performance of the loans that are modified to borrowers experiencing financial difficulty to understand the effectiveness of its modification efforts. The following table depicts the performance of loans that have been modified during the nine months ended September 30, 2023:

Payment Status (Amortized Cost Basis)
Current30-59 Days
Past Due
60-89 Days
Past Due
90+ Days
Past Due
Commercial
     Real estate owner occupied$503,000 $— $— $— 
     C&I220,000 40,000 — — 
Total$723,000 $40,000 $— $— 
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 
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 $— 
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 $—