XML 33 R23.htm IDEA: XBRL DOCUMENT v3.23.3
Loans and Allowance for Credit Losses (Tables)
9 Months Ended
Sep. 30, 2023
Loans and Allowance for Credit Losses  
Schedule of categories of loans

September 30, 

December 31, 

    

2023

    

2022

(In thousands)

Commercial and Industrial

$

94,840

$

90,548

Commercial real estate

 

272,457

 

270,312

Residential real estate

 

92,746

 

94,012

Consumer loans

 

6,799

 

6,003

Total gross loans

 

466,842

 

460,875

Less allowance for credit losses

 

(4,112)

 

(2,052)

Total loans

$

462,730

$

458,823

Schedule of allowance for Credit Losses and Recorded Investment in Loans

Allowance for Credit Losses and Recorded Investment in Loans

As of and for the three and nine month periods ended September 30, 2023

Commercial

    

Commercial

    

Real Estate

    

Residential

    

Consumer

    

Total

(in thousands)

Allowance for credit losses:

Balance, July 1, 2023

$

902

$

1,079

$

2,092

$

208

$

4,281

Provision (credit) for credit loss exposure

(26)

11

(75)

(64)

(154)

Losses charged off

(1)

(32)

(33)

Recoveries

12

6

18

Balance, September 30, 2023

$

887

$

1,090

$

2,017

$

118

$

4,112

Balance, January 1, 2023

$

215

$

815

$

816

$

206

$

2,052

Impact of adopting ASC 326

755

388

1,379

(103)

2,419

Provision (credit) for credit loss exposure

(104)

(113)

(178)

95

(300)

Losses charged off

(1)

(94)

(95)

Recoveries

22

14

36

Balance, September 30, 2023

$

887

$

1,090

$

2,017

$

118

$

4,112

Allocation:

Ending balance: individually evaluated for credit losses

$

$

$

$

$

Ending balance: collectively evaluated for credit losses

$

887

$

1,090

$

2,017

$

118

$

4,112

Loans:

Ending balance: individually evaluated for credit losses

$

$

24

$

$

$

24

Ending balance: collectively evaluated for credit losses

$

94,840

$

272,433

$

92,746

$

6,799

$

466,818

Allowance for Loan Losses and Recorded Investment in Loans

As of and for the three and nine month periods ended September 30, 2022

Commercial

    

Commercial

    

Real Estate

    

Residential

    

Consumer

    

Total

(In thousands)

Allowance for loan losses:

Balance, July 1, 2022

$

497

$

1,219

$

814

$

123

$

2,653

Provision (credit) charged to expense

(125)

24

(7)

123

15

Losses charged off

(16)

(2)

(38)

(56)

Recoveries

7

7

Balance, September 30, 2022

$

356

$

1,243

$

805

$

215

$

2,619

Balance, January 1, 2022

$

1,046

$

1,235

$

1,121

$

271

$

3,673

Provision (credit) charged to expense

(696)

8

(314)

32

(970)

Losses charged off

(16)

(2)

(112)

(130)

Recoveries

22

24

46

Balance, September 30, 2022

$

356

$

1,243

$

805

$

215

$

2,619

Allocation:

Ending balance: individually evaluated for impairment

$

$

406

$

$

$

406

Ending balance: collectively evaluated for impairment

$

356

$

837

$

805

$

215

$

2,213

Loans:

Ending balance: individually evaluated for impairment

$

15

$

3,792

$

$

$

3,807

Ending balance: collectively evaluated for impairment

$

92,455

$

270,206

$

95,666

$

6,230

$

464,557

Allowance for Loan Losses and Recorded Investment in Loans

As of December 31, 2022

Commercial

    

Commercial

    

Real Estate

    

Residential

    

Consumer

    

Total

(In thousands)

Allowance for loan losses:

Ending balance: individually evaluated for impairment

$

$

$

––

$

––

$

Ending balance: collectively evaluated for impairment

$

215

$

815

$

816

$

206

$

2,052

Loans:

 

  

 

 

  

 

  

 

  

Ending balance: individually evaluated for impairment

$

$

57

$

$

$

57

Ending balance: collectively evaluated for impairment

$

90,548

$

270,255

$

94,012

$

6,003

$

460,875

Schedule of portfolio quality indicators

    

    

    

    

    

    

    

    

    

    

    

Revolving

    

Revolving

    

    

Loans

Loans

 

 

Amortized

Converted

September 30, 2023

 

2023

 

2022

 

2021

 

2020

 

2019

 

Prior

 

Cost Basis

 

to Term

 

Total

Commercial and industrial

Risk Rating

Pass

$

15,880

$

16,474

$

14,235

$

15,192

$

6,537

$

6,092

$

20,279

$

$

94,689

Special Mention

26

125

151

Substandard

Doubtful

Total

$

15,880

$

16,500

$

14,235

$

15,192

$

6,537

$

6,217

$

20,279

$

$

94,840

Commercial and industrial

Current period gross charge-offs

$

1

$

$

$

$

$

$

$

$

1

Commercial real estate

Risk Rating

Pass

$

7,915

$

31,262

$

49,136

$

25,267

$

27,223

$

60,548

$

66,892

$

$

268,243

Special Mention

244

2,067

1,879

4,190

Substandard

24

24

Doubtful

Total

$

7,915

$

31,262

$

49,380

$

27,334

$

27,223

$

62,451

$

66,892

$

$

272,457

Commercial real estate

 

 

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Current period gross charge-offs

$

$

$

$

$

$

$

$

$

Total

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

23,795

$

47,736

$

63,371

$

40,459

$

33,760

$

66,640

$

87,171

$

$

362,932

Special Mention

26

244

2,067

2,004

4,341

Substandard

24

24

Doubtful

Total

$

23,795

$

47,762

$

63,615

$

42,526

$

33,760

$

68,668

$

87,171

$

$

367,297

Current period gross charge-offs

$

1

$

$

$

$

$

$

$

$

1

    

    

    

    

    

    

    

    

    

    

    

Revolving

    

Revolving

    

    

Loans

Loans

 

 

Amortized

Converted

September 30, 2023

 

2023

 

2022

 

2021

 

2020

 

2019

 

Prior

 

Cost Basis

 

to Term

 

Total

Residential Real Estate

Payment Performance

Performing

$

8,489

$

18,664

$

16,479

$

20,070

$

5,945

$

22,891

$

$

$

92,538

Nonperforming

39

169

208

Total

$

8,489

$

18,664

$

16,479

$

20,070

$

5,984

$

23,060

$

$

$

92,746

Residential real estate

Current period gross charge-offs

$

$

$

$

$

$

$

$

$

Consumer

Payment Performance

Performing

$

2,227

$

1,554

$

750

$

503

$

358

$

1,035

$

372

$

$

6,799

Nonperforming

Total

$

2,227

$

1,554

$

750

$

503

$

358

$

1,035

$

372

$

$

6,799

Consumer

 

Current period gross charge-offs

$

93

$

1

$

$

$

$

$

$

$

94

Total

 

Payment Performance

 

Performing

$

10,716

$

20,218

$

17,229

$

20,573

$

6,303

$

23,926

$

372

$

$

99,337

Nonperforming

39

169

208

Total

$

10,716

$

20,218

$

17,229

$

20,573

$

6,342

$

24,095

$

372

$

$

99,545

December 31, 2022

Commercial

Loan Class

    

Commercial

    

Real Estate

    

Residential

    

Consumer

    

Total

(In thousands)

Pass Grade

$

90,548

$

262,472

$

94,012

$

6,003

$

453,035

Special Mention

 

 

4,066

 

 

 

4,066

Substandard

 

 

3,774

 

 

 

3,774

Doubtful

 

 

 

 

 

$

90,548

$

270,312

$

94,012

$

6,003

$

460,875

Schedule of loan portfolio aging analysis

Loan Portfolio Aging Analysis

As of September 30, 2023

30-59 Days

6089 Days

Greater

Past Due

Past Due

Than 90 Days 

Total Past

and

and

and

Due and

Total Loans

    

Accruing

    

Accruing

    

Accruing

    

Non Accrual

    

 Non Accrual

    

Current

    

Receivable

(In thousands)

Commercial

$

58

$

218

$

$

$

276

$

94,564

$

94,840

Commercial real estate

 

8

8

272,449

272,457

Residential

 

159

42

208

409

92,337

92,746

Consumer

 

16

16

6,783

6,799

Total

$

233

$

260

$

$

216

$

709

$

466,133

$

466,842

Loan Portfolio Aging Analysis

As of December 31, 2022

3059 Days

6089 Days

Greater

Past Due

Past Due

Than 90 Days 

Total Past

and

and

and

Due and

Total Loans

    

Accruing

    

Accruing

    

Accruing

    

Non Accrual

    

Non Accrual

    

Current

    

Receivable

(In thousands)

Commercial

$

126

$

$

$

$

126

$

90,422

$

90,548

Commercial real estate

 

158

 

 

 

9

 

167

 

270,145

 

270,312

Residential

 

102

 

24

 

 

173

 

299

 

93,713

 

94,012

Consumer

 

15

 

 

 

 

15

 

5,988

 

6,003

Total

$

401

$

24

$

$

182

$

607

$

460,268

$

460,875

Schedule of amortized cost basis of loans on nonaccrual status and loans past due over 90 days still accruing interest

The following table present the amortized cost basis of loans on nonaccrual status and loans past due over 90 days still accruing interest as of September 30, 2023:

    

Loans Past

Due Over 90 Days

Total

Nonaccrual with no ACL

    

Nonaccrual with ACL

    

Total Nonaccrual

    

Still Accruing

    

Nonperforming

 

(In thousands)

Commercial

$

$

$

$

$

Commercial real estate

 

 

8

 

8

 

 

8

Residential

 

192

 

16

 

208

 

 

208

Consumer

 

 

 

 

 

Total

$

192

$

24

$

216

$

$

216

Schedule of impaired loans

For the three months ended

For the nine months ended

As of September 30, 2022

September 30, 2022

September 30, 2022

Unpaid

Average

Interest

Average

Interest

Recorded

Principal

Specific

Investment in

Income

Investment in

Income

    

Balance

    

Balance

    

Allowance

    

Impaired Loans

    

Recognized

    

Impaired Loans

    

Recognized

(In thousands)

Loans without a specific valuation allowance:

 

  

 

  

 

  

Commercial

$

15

$

30

$

$

30

$

$

31

$

1

Commercial real estate

 

2,839

 

2,839

 

 

2,844

 

 

2,842

 

Residential

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

2,854

 

2,869

 

 

2,874

 

 

2,873

 

Loans with a specific valuation allowance:

 

 

 

  

 

 

 

 

Commercial

 

 

 

 

 

 

 

Commercial real estate

 

953

 

953

 

406

 

983

 

 

983

 

30

Residential

 

 

 

 

 

 

 

––

Consumer

 

––

 

––

 

––

 

––

 

 

 

 

953

953

406

983

983

30

Total:

 

 

 

 

 

 

 

Commercial

$

15

$

30

$

$

30

$

$

31

$

1

Commercial real estate

$

3,792

$

3,792

$

406

$

3,827

$

$

3,825

$

30

Residential

$

$

$

$

$

$

$

Consumer

$

$

$

$

$

$

$

Schedule of troubled debt restructurings on financing receivables

Nine Months Ended September 30, 2022

Interest

Total

    

Only

    

Term

    

Combination

    

Modification

(In thousands)

Commercial

$

$

$

$

Commercial real estate

 

1

 

1

 

 

1

Residential

 

 

 

 

Consumer