XML 21 R12.htm IDEA: XBRL DOCUMENT v3.22.2.2
Loans and Allowance for Loan Losses
9 Months Ended
Sep. 30, 2022
Loans and Allowance for Loan Losses  
Loans and Allowance for Loan Losses

4.    Loans and Allowance for Loan Losses

A summary of the Company’s loan portfolio is as follows:

​

​

​

​

​

​

​

​

​

​

​

September 30, 

​

December 31, 

​

​

    

2022

    

2021

​

Commercial real estate loans:

 

​

 

  

​

Construction

​

$

13,293

​

$

10,095

​

Non-residential

​

 

265,062

​

 

245,568

​

Multi-family

​

 

67,327

​

 

55,926

​

Residential real estate loans

​

 

45,007

​

 

35,646

​

Commercial and industrial loans(1)

​

 

82,642

​

 

104,323

​

Consumer loans:

​

 

  

​

 

  

​

Indirect automobile

​

 

452,819

​

 

382,088

​

Home equity

​

 

11,862

​

 

11,857

​

Other consumer

​

 

9,957

​

 

7,955

​

Total gross loans

​

 

947,969

​

 

853,458

​

Net deferred loan costs

​

 

11,805

​

 

9,068

​

Allowance for loan losses

​

 

(8,492)

​

 

(7,559)

​

Total net loans

​

$

951,282

​

$

854,967

​

(1)

Includes $581 and $29,464 in U.S. Small Business Administration (“SBA”), paycheck protection program (“PPP”) loans at September 30, 2022 and December 31, 2021, respectively.

At September 30, 2022 and December 31, 2021, the unpaid principal balances of loans held for sale, included in the residential real estate category above, were $92 and $3,950, respectively.

The following tables present the classes of the loan portfolio summarized by the pass category and the criticized and classified categories of special mention and substandard within the internal risk system:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2022

​

    

Pass

    

Special Mention

    

Substandard

    

Total

Commercial real estate:

​

​

  

​

​

  

​

​

  

​

​

  

Construction

​

$

13,293

​

$

—

​

$

—

​

$

13,293

Non-residential

​

​

253,992

​

​

7,961

​

​

3,109

​

​

265,062

Multifamily

 

​

67,327

 

​

—

 

​

—

 

​

67,327

Residential real estate

 

​

43,172

 

​

—

 

​

1,835

 

​

45,007

Commercial and industrial

 

​

77,692

 

​

4,000

 

​

950

 

​

82,642

Consumer:

 

​

​

 

​

  

 

​

  

 

​

  

Indirect automobile

 

​

452,227

 

​

—

 

​

592

 

​

452,819

Home equity

 

​

11,740

 

​

—

 

​

122

 

​

11,862

Other consumer

 

​

9,927

 

​

—

 

​

30

 

​

9,957

Total

​

$

929,370

​

$

11,961

​

$

6,638

​

$

947,969

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

December 31, 2021

​

    

Pass

    

Special Mention

    

Substandard

    

Total

Commercial real estate:

​

​

  

​

​

  

​

​

  

​

​

  

Construction

​

$

10,095

​

$

—

​

$

—

​

$

10,095

Non-residential

​

​

232,253

​

​

10,341

​

​

2,974

​

​

245,568

Multifamily

 

​

55,926

 

​

—

 

​

—

 

​

55,926

Residential real estate

 

​

33,416

 

​

—

 

​

2,230

 

​

35,646

Commercial and industrial

 

​

98,171

 

​

5,377

 

​

775

 

​

104,323

Consumer:

 

​

​

 

​

  

 

​

  

 

​

  

Indirect automobile

 

​

381,354

 

​

—

 

​

734

 

​

382,088

Home equity

 

​

11,587

 

​

—

 

​

270

 

​

11,857

Other consumer

 

​

7,908

 

​

—

 

​

47

 

​

7,955

Total

​

$

830,710

​

$

15,718

​

$

7,030

​

$

853,458

​

Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past due. The past due status of all classes of loans is determined based on contractual due dates for loan payments.

The following tables present the classes of the loan portfolio summarized by the aging categories of performing loans and non-accrual loans:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2022

​

​

​

​

​

​

​

​

Greater Than

​

​

​

​

​

​

​

​

30-59 Days

​

60-89 Days

​

90 Days Past

​

Total Loans

​

​

​

    

Current

    

Past Due

    

Past Due

    

Due

    

Receivable

    

Non-accrual

Commercial real estate:

​

​

  

​

​

  

​

​

  

​

​

  

​

​

  

​

​

  

Construction

​

$

13,293

​

$

—

​

$

—

​

$

—

​

$

13,293

​

$

—

Non-residential

​

​

263,609

​

​

—

​

​

—

​

​

1,453

​

​

265,062

​

​

1,453

Multifamily

​

​

67,327

​

​

—

​

​

—

​

​

—

​

​

67,327

​

​

—

Residential real estate

 

​

43,254

 

​

1,160

 

​

—

 

​

593

 

​

45,007

 

​

1,835

Commercial and industrial

 

​

81,994

 

​

8

 

​

—

 

​

640

 

​

82,642

 

​

640

Consumer:

 

​

  

 

​

  

 

​

​

 

​

  

 

​

  

 

​

​

Indirect automobile

 

​

443,282

 

​

7,690

​

​

1,315

 

​

532

 

​

452,819

 

​

592

Home equity

 

​

11,612

 

​

78

​

​

147

 

​

25

 

​

11,862

 

​

122

Other consumer

 

​

9,842

 

​

53

 

​

32

 

​

30

 

​

9,957

 

​

30

Total

​

$

934,213

​

$

8,989

​

$

1,494

​

$

3,273

​

$

947,969

​

$

4,672

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2021

​

​

​

​

​

​

​

​

Greater Than

​

​

​

​

​

​

​

​

30-59 Days

​

60-89 Days

​

90 Days Past

​

Total Loans

​

​

​

    

Current

    

Past Due

    

Past Due

    

Due

    

Receivable

    

Non-accrual

Commercial real estate:

​

​

  

​

​

  

​

​

  

​

​

  

​

​

  

​

​

  

Construction

​

$

10,095

​

$

—

​

$

—

​

$

—

​

$

10,095

​

$

—

Non-residential

​

​

242,205

​

​

115

​

​

527

​

​

2,721

​

​

245,568

​

​

2,721

Multifamily

​

​

55,926

​

​

—

​

​

—

​

​

—

​

​

55,926

​

​

—

Residential real estate

 

​

34,363

 

​

57

 

​

242

 

​

984

 

​

35,646

 

​

2,230

Commercial and industrial

 

​

103,517

 

​

246

 

​

—

 

​

560

 

​

104,323

 

​

687

Consumer:

 

​

  

 

​

  

 

​

​

 

​

  

 

​

  

 

​

​

Indirect automobile

 

​

374,729

 

​

5,977

​

​

715

 

​

667

 

​

382,088

 

​

734

Home equity

 

​

11,429

 

​

149

 

​

106

 

​

173

 

​

11,857

 

​

270

Other consumer

 

​

7,702

 

​

153

 

​

53

 

​

47

 

​

7,955

 

​

47

Total

​

$

839,966

​

$

6,697

​

$

1,643

​

$

5,152

​

$

853,458

​

$

6,689

​

The following tables summarize information regarding impaired loans by loan portfolio class:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2022

​

​

Recorded

​

Unpaid Principal

​

Related

​

Average Recorded

​

    

Investment

    

Balance

    

Allowance

    

Investment

With no related allowance recorded:

​

​

​

​

​

​

​

​

​

​

​

​

Commercial real estate:

​

​

​

​

​

​

​

​

​

​

​

​

Non-residential

​

$

1,453

​

$

2,493

​

$

—

​

$

2,302

Residential real estate

​

 

1,835

​

 

2,460

​

 

—

​

 

1,999

Commercial and industrial

​

 

191

​

 

247

​

 

—

​

 

435

Consumer:

​

 

​

​

 

  

​

 

  

​

 

​

Indirect automobile

​

 

340

​

 

407

​

 

—

​

 

330

Home equity

​

 

122

​

 

123

​

 

—

​

 

159

Other consumer

​

 

27

​

 

31

​

 

—

​

 

37

Total

​

$

3,968

​

$

5,761

​

$

—

​

$

5,262

With an allowance recorded:

​

 

  

​

 

  

​

 

  

​

 

  

Commercial and industrial

​

$

449

​

$

449

​

$

449

​

$

114

Consumer:

​

 

  

​

 

  

​

 

​

​

 

​

Indirect automobile

​

​

252

​

​

262

​

​

68

​

​

284

Other consumer

​

 

3

​

 

3

​

 

1

​

 

10

Total

​

$

704

​

$

714

​

$

518

​

$

408

Total:

​

 

  

​

 

  

​

 

  

​

 

  

Commercial real estate:

​

 

  

​

 

  

​

 

  

​

 

  

Non-residential

​

$

1,453

​

$

2,493

​

$

—

​

$

2,302

Residential real estate

​

 

1,835

​

 

2,460

​

 

—

​

 

1,999

Commercial and industrial

​

 

640

​

 

696

​

 

449

​

 

549

Consumer:

​

 

  

​

 

  

​

 

  

​

 

  

Indirect automobile

​

 

592

​

 

669

​

 

68

​

 

614

Home equity

​

 

122

​

 

123

​

 

—

​

 

159

Other consumer

​

 

30

​

 

34

​

 

1

​

 

47

Total

​

$

4,672

​

$

6,475

​

$

518

​

$

5,670

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2021

​

​

Recorded 

​

Unpaid Principal 

​

Related 

​

Average Recorded 

​

    

Investment

    

Balance

    

Allowance

    

Investment

With no related allowance recorded:

​

  

​

​

  

​

​

  

​

​

  

​

Commercial real estate:

​

  

​

​

  

​

​

  

​

​

  

​

Non-residential

​

$

2,721

​

$

3,797

​

$

—

​

$

2,290

Residential real estate

​

 

2,230

​

 

2,786

​

 

—

​

 

2,459

Commercial and industrial

​

 

687

​

 

921

​

 

—

​

 

674

Consumer:

​

 

​

​

 

  

​

 

  

​

 

​

Indirect automobile

​

 

345

​

 

408

​

 

—

​

 

219

Home equity

​

 

270

​

 

276

​

 

—

​

 

338

Other consumer

​

 

47

​

 

48

​

 

—

​

 

50

Total

​

$

6,300

​

$

8,236

​

$

—

​

$

6,030

With an allowance recorded:

​

 

  

​

 

  

​

 

  

​

 

  

Commercial real estate:

​

 

  

​

 

  

​

 

  

​

 

  

Commercial and industrial

​

$

—

​

$

—

​

$

—

​

$

148

Consumer:

​

 

  

​

 

  

​

 

​

​

 

  

Indirect automobile

​

​

389

​

​

395

​

​

68

​

​

286

Total

​

$

389

​

$

395

​

$

68

​

$

434

Total:

​

 

  

​

 

  

​

 

  

​

 

  

Commercial real estate:

​

 

  

​

 

  

​

 

  

​

 

  

Non-residential

​

$

2,721

​

$

3,797

​

$

—

​

$

2,290

Residential real estate

​

 

2,230

​

 

2,786

​

 

—

​

 

2,459

Commercial and industrial

​

 

687

​

 

921

​

 

—

​

 

822

Consumer:

​

 

  

​

 

  

​

 

  

​

 

  

Indirect automobile

​

 

734

​

 

803

​

 

68

​

 

505

Home equity

​

 

270

​

 

276

​

 

—

​

 

338

Other consumer

​

 

47

​

 

48

​

 

—

​

 

50

Total

​

$

6,689

​

$

8,631

​

$

68

​

$

6,464

​

A loan is considered impaired when based on current information and events it is probable that the Company will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan. Impaired loans include nonperforming loans and loans modified as TDRs. Loan modifications, which resulted in these loans being considered TDRs, are primarily in the form of rate concessions and extensions of maturity dates that are made specifically due to hardships experienced by the customer. The Company does not generally recognize interest income on a loan in an impaired status. At September 30, 2022 and December 31, 2021, respectively, three loans totaling $1,339 and $1,440, included in impaired loans, were identified as TDRs. There were no new TDRs in 2021 or the first nine months of 2022. At September 30, 2022 and December 31, 2021, all TDR loans were performing in accordance with their restructured terms. At September 30, 2022 and December 31, 2021, the Company had no commitments to advance additional funds to borrowers under TDR loans.

The Company has transferred a portion of its originated commercial real estate loans to participating lenders. The amounts transferred have been accounted for as sales and are therefore not included in the Company’s accompanying statements of financial condition. The Company and participating lenders share ratably in any gains or losses that may result from a borrower’s lack of compliance with the contractual terms of the loan. The Company continues to service the loans on behalf of the participating lenders and, as such, collects cash payments from the borrowers, remits payments to participating lenders and disburses required escrow funds to relevant parties. At September 30, 2022 and December 31, 2021, the Company was servicing loans for participants aggregating $7,622 and $3,962, respectively.

Residential mortgage and consumer loans secured by residential real estate properties for which formal foreclosure proceedings are in process totaled $637 and $935 at September 30, 2022 and December 31, 2021, respectively.

The Company services certain loans that it has sold without recourse to third parties. The aggregate balances of loans serviced for others were $306,824 and $314,953 as of September 30, 2022 and December 31, 2021, respectively.

The balances of capitalized servicing rights, included in other assets at September 30, 2022 and December 31, 2021, were $2,531 and $2,633, respectively. Fair value exceeds carrying value, and thus, no impairment charges related to servicing rights were recognized during the period ended September 30, 2022 or the year ended December 31, 2021.

The following tables summarize the segments of the loan portfolio and the allowance for loan losses, segregated into the amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for impairment and the activity in the allowance for loan losses for the periods then ended:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

Commercial 

    

​

    

Commercial 

    

​

    

​

    

​

​

    

Real Estate

    

Residential

    

and Industrial

    

Indirect

    

Consumer

    

Totals

​

    

Three months ended September 30, 2022

Allowance for loan losses:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Beginning balance

​

$

3,440

​

$

59

​

$

859

​

$

3,738

​

$

73

​

$

8,169

(Credit to) provision for loan losses

​

​

(86)

​

​

26

​

​

344

​

​

238

​

​

23

​

​

545

Loans charged-off

​

​

—

​

​

—

​

​

(6)

​

​

(736)

​

​

(39)

​

​

(781)

Recoveries

 

​

117

 

​

1

 

​

—

 

​

430

 

​

11

 

​

559

Ending balance

​

$

3,471

​

$

86

​

$

1,197

​

$

3,670

​

$

68

​

$

8,492

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial

​

Residential

​

Commercial

​

​

​

​

​

​

​

    

Real Estate

    

Real Estate

    

and Industrial

    

​

Indirect

​

Consumer

    

Totals

​

​

Three months ended September 30, 2021

Allowance for loan losses:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Beginning balance

​

$

4,833

​

$

120

​

$

759

​

$

4,071

​

$

343

​

$

10,126

(Credit to) provision for loan losses

​

​

(792)

​

​

(67)

​

​

491

​

​

(294)

​

​

(292)

​

​

(954)

Loans charged-off

​

​

—

​

​

—

​

​

(12)

​

​

(527)

​

​

(5)

​

​

(544)

Recoveries

 

​

—

 

​

—

 

​

1

 

​

390

 

​

15

 

​

406

Ending balance

​

$

4,041

​

$

53

​

$

1,239

​

$

3,640

​

$

61

​

$

9,034

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial

​

Residential

​

Commercial

​

​

​

​

​

​

​

    

Real Estate

    

Real Estate

    

and Industrial

    

Indirect

    

Consumer

    

Totals

​

​

Nine months ended September 30, 2022

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Allowance for loan losses:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Beginning balance

​

$

3,317

​

$

54

​

$

725

​

$

3,416

​

$

47

​

$

7,559

Provision for (credit to) loan losses

​

​

37

​

​

(79)

​

​

477

​

​

593

​

​

84

​

​

1,112

Loans charged-off

​

​

—

​

​

(44)

​

​

(6)

​

​

(1,790)

​

​

(100)

​

​

(1,940)

Recoveries

 

​

117

 

​

155

 

​

1

 

​

1,451

 

​

37

 

​

1,761

Ending balance

​

$

3,471

​

$

86

​

$

1,197

​

$

3,670

​

$

68

​

$

8,492

Ending balance:

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Loans deemed impaired

​

$

—

​

$

—

​

$

449

​

$

68

​

$

1

​

$

518

Loans not deemed impaired

​

$

3,471

​

$

86

​

$

748

​

$

3,602

​

$

67

​

$

7,974

Loan receivables:

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Ending balance

​

$

345,682

​

$

45,007

​

$

82,642

​

$

452,819

​

$

21,819

​

$

947,969

Ending balance:

​

 

  

​

 

​

​

 

  

​

 

  

​

 

  

​

 

  

Loans deemed impaired

​

$

1,453

​

$

1,835

​

$

640

​

$

592

​

$

152

​

$

4,672

Loans not deemed impaired

​

$

344,229

​

$

43,172

​

$

82,002

​

$

452,227

​

$

21,667

​

$

943,297

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial

​

Residential

​

Commercial

​

​

​

​

​

​

​

    

Real Estate

    

Real Estate

    

and Industrial

    

​

Indirect

​

Consumer

    

Totals

​

​

Nine months ended September 30, 2021

Allowance for loan losses:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Beginning balance

​

$

5,354

​

$

117

​

$

1,050

​

$

4,974

​

$

138

​

$

11,633

(Credit to) provision for loan losses

​

​

(1,313)

​

​

(67)

​

​

113

​

​

(803)

​

​

(101)

​

​

(2,171)

Loans charged-off

​

​

—

​

​

—

​

​

(13)

​

​

(1,644)

​

​

(14)

​

​

(1,671)

Recoveries

 

​

—

 

​

3

 

​

89

 

​

1,113

 

​

38

 

​

1,243

Ending balance

​

$

4,041

​

$

53

​

$

1,239

​

$

3,640

​

$

61

​

$

9,034

Ending balance:

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Loans deemed impaired

​

$

—

​

$

—

​

$

—

​

$

68

​

$

—

​

$

68

Loans not deemed impaired

​

$

4,041

​

$

53

​

$

1,239

​

$

3,572

​

$

61

​

$

8,966

Loan receivables:

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Ending balance

​

$

283,155

​

$

35,830

​

$

117,755

​

$

377,116

​

$

20,493

​

$

834,349

Ending balance:

​

 

  

​

 

​

​

 

  

​

 

  

​

 

  

​

 

  

Loans deemed impaired

​

$

2,088

​

$

2,483

​

$

884

​

$

477

​

$

271

​

$

6,203

Loans not deemed impaired

​

$

281,067

​

$

33,347

​

$

116,871

​

$

376,639

​

$

20,222

​

$

828,146

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial

​

Residential

​

Commercial

​

​

​

​

​

​

​

    

Real Estate

    

Real Estate

    

and Industrial

    

Indirect

    

Consumer

    

Totals

​

​

December 31, 2021

Allowance for loan losses:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Ending balance:

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Loans deemed impaired

​

$

—

​

$

—

​

$

—

​

$

68

​

$

—

​

$

68

Loans not deemed impaired

​

$

3,317

​

$

54

​

$

725

​

$

3,348

​

$

47

​

$

7,491

Loan receivables:

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Ending balance

​

$

311,589

​

$

35,646

​

$

104,323

​

$

382,088

​

$

19,812

​

$

853,458

Ending balance:

​

 

  

​

 

​

​

 

  

​

 

  

​

 

  

​

 

  

Loans deemed impaired

​

$

2,721

​

$

2,230

​

$

687

​

$

734

​

$

317

​

$

6,689

Loans not deemed impaired

​

$

308,868

​

$

33,416

​

$

103,636

​

$

381,354

​

$

19,495

​

$

846,769

​

In the normal course of business, the Company grants loans to officers, directors and other related parties. Balances and activity of such loans during the periods presented were not material.