XML 16 R7.htm IDEA: XBRL DOCUMENT v3.23.2
CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) - USD ($)
6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
  Operating Activities    
  Net income $ 6,423,000 $ 7,414,000
  Amortization(accretion) and depreciation    
  Securities 641,000 723,000
  Bank premises and equipment 774,000 801,000
  Core deposit intangible 73,000 104,000
  Modification fees on Federal Home Loan Bank of Boston advances 21,000
  Subordinated debt issuance costs 28,000 28,000
  Mortgage servicing rights 51,000 78,000
  Loss (gain) on sales and calls of securities available-for-sale, net 15,000 (165,000)
  (Gain) loss on mutual funds (5,000) 72,000
  Loss (gain) on sales of loans, excluding capitalized servicing rights 209,000 (292,000)
  Loss on sale of disposed assets 158,000 3,000
  Provision for loan losses 521,000 1,463,000
  Proceeds from loans sold 8,007,000 11,119,000
  Loans originated for sale (4,459,000)
  Decrease(increase) in deferred loan origination fees and costs, net 21,000 (733,000)
  Increase in mortgage servicing rights originated (72,000)
  Decrease in interest receivable 251,000 137,000
  (Increase) decrease in deferred tax benefit (324,000) 224,000
  Decrease in prepaid expenses 236,000 202,000
Increase in cash surrender value of life insurance policies and gain on bank owned life insurance (699,000) (414,000)
  Decrease in income tax receivable 37,000
  Increase in other assets (521,000) (52,000)
  Increase in income taxes payable 84,000
  Decrease in accrued expenses (1,594,000) (1,442,000)
  Increase (decrease) in interest payable 511,000 (5,000)
  Increase in other liabilities 1,288,000 19,000
  Stock based compensation-restricted stock awards 453,000 624,000
  Net cash provided by operating activities 16,601,000 15,435,000
  Investing Activities    
  Net redemptions of Federal Home Loan Bank of Boston stock (203,000) 452,000
  Purchases of securities available-for-sale (52,175,000)
  Proceeds from sales of securities available-for-sale 3,969,000 22,012,000
  Proceeds from maturities of securities available-for-sale 6,193,000 9,389,000
  Reinvestment/purchase of mutual funds (82,000) (843,000)
  Loan originations and principal collections, net (33,501,000) (73,434,000)
  Recoveries of loans previously charged off 5,000 12,000
  Proceeds from life insurance 830,000 89,000
  Capital expenditures (52,000) (601,000)
  Net cash utilized by investing activities (22,841,000) (95,099,000)
  Financing Activities    
  Decrease in deposit transaction accounts, net (52,403,000) (53,997,000)
  Increase in time deposits, net 53,960,000 34,343,000
  Increase in securities sold under agreements to repurchase, net 264,000 5,144,000
  Short-term Federal Home Loan Bank of Boston advances, net 10,000,000 (6,000,000)
  Principal payments on amortizing FHLB advances (1,677,000)
  Principal payments on note payable (22,000) (21,000)
  Decrease in finance lease obligation (73,000) (67,000)
  Stock options exercised 95,000
  Net settlement of restricted stock units (111,000) (183,000)
  Common stock dividends paid (1,857,000) (1,841,000)
  Net cash provided (utilized) by financing activities 9,758,000 (24,204,000)
  Net increase (decrease) in cash and cash equivalents 3,518,000 (103,868,000)
  Cash and cash equivalents, beginning of period 50,539,000 175,335,000
  Cash and cash equivalents, end of period 54,057,000 71,467,000
  Interest 9,296,000 1,625,000
  Income taxes 1,203,000 1,310,000
  Non-cash supplemental    
  Fixed Asset 65,000 289,000
  Finance lease liability (65,000) (289,000)
  Loans transferred to Loans Held for Sale $ 8,216,000 $ 3,684,000