XML 23 R11.htm IDEA: XBRL DOCUMENT v3.22.2.2
LOANS AND ALLOWANCE FOR CREDIT LOSSES
9 Months Ended
Sep. 30, 2022
LOANS AND ALLOWANCE FOR CREDIT LOSSES  
LOANS AND ALLOWANCE FOR CREDIT LOSSES

NOTE 3.           LOANS AND ALLOWANCE FOR CREDIT LOSSES

​

We evaluate risk characteristics of loans based on regulatory call report code with segmentation based on the underlying collateral for certain loan types. The following is a summary of total loans by regulatory call report code segmentation based on underlying collateral for certain loan types:

​

​

​

​

​

​

​

​

​

​

September 30, 

​

December 31, 

(in thousands)

    

2022

    

2021

Commercial construction

​

$

97,156

​

$

56,263

Commercial real estate owner occupied

​

 

256,475

​

 

257,122

Commercial real estate non-owner occupied

​

 

1,081,924

​

 

887,092

Tax exempt

​

 

41,622

​

 

41,280

Commercial and industrial

​

 

319,645

​

 

307,112

Residential real estate

​

 

953,113

​

 

888,263

Home equity

​

 

92,296

​

 

86,657

Consumer other

​

 

8,133

​

 

8,121

Total loans

​

 

2,850,364

​

 

2,531,910

Allowance for credit losses

​

 

25,018

​

 

22,718

Net loans

​

$

2,825,346

​

$

2,509,192

​

Total unamortized net costs and premiums included in loan totals were as follows:

​

​

​

​

​

​

​

​

​

​

September 30, 

​

December 31, 

(in thousands)

    

2022

    

2021

Net unamortized loan origination costs

​

$

3,367

​

$

3,014

Net unamortized fair value discount on acquired loans

​

 

(3,898)

​

 

(4,758)

Total

​

$

(531)

​

$

(1,744)

​

We exclude accrued interest receivable from the amortized cost basis of loans disclosed throughout this footnote. As of September 30, 2022 and December 31, 2021, accrued interest receivable for loans totaled $8.8 million and $6.3 million, respectively, and is included in the “other assets” line item on the consolidated balance sheets.

​

The Coronavirus Aid, Relief, and Economic Security Act (CARES Act) and subsequent legislation established the Payroll Protection Program (“PPP”) are administered directly by the Small Business Administration (“SBA”).  As of September 30, 2022, we had no remaining PPP loans and as of December 31, 2021, we had 61 PPP loans outstanding, with an outstanding principal balance of  $6.7 million.  PPP loans are included in the commercial and industrial portfolio segment.

​

Characteristics of each loan portfolio segment are as follows:

​

Commercial construction - Loans in this segment primarily include raw land, land development and construction of commercial and multifamily residential properties.  Collateral values are determined based upon appraisals and evaluations of the completed structure in accordance with established policy guidelines. Maximum loan-to-value ratios at origination are governed by established policy guidelines that are more restrictive than on stabilized commercial real estate transactions.  Construction loans are primarily paid by the cash flow generated from the completed structure, such as operating leases, rents, or other operating cash flows from the borrower.

​

Commercial real estate owner occupied and non-owner occupied - Loans in these segments are primarily owner-occupied or income-producing properties.  Loans to Real Estate Investment Trusts (REITs) and unsecured loans to developers that closely correlate to the inherent risk in commercial real estate markets are also included.  Commercial real estate loans are typically written with amortizing payment structures. Collateral values are determined based upon appraisals and evaluations in accordance with established policy guidelines. Maximum loan-to-value ratios at origination are governed by established policy and regulatory guidelines.  Commercial real estate loans are primarily paid by the cash flow generated from the real property, such as operating leases, rents, or other operating cash flows from the borrower.

​

Tax Exempt - Loans in this segment primarily include loans to various state and municipal government entities. Loans made in these borrowers may provide us with tax-exempt income. While governed and underwritten similar to commercial loans they do have unique requirements based on established polices. Almost all state and municipal loans are considered a general obligation of the issuing entity. Given the size of many municipal borrowers, borrowings are normally not rated by major rating agencies.

​

Commercial and industrial loans - Loans consist of revolving and term loan obligations extended to business and corporate enterprises for the purpose of financing working capital and/or capital investment in this segment.  Generally loans are secured by assets of the business such as accounts receivable, inventory, marketable securities, other liquid collateral, equipment and other business assets.  Some loans in this category may be unsecured or guaranteed by government agencies such as the SBA.  Loans are primarily paid by the operating cash flow of the borrower.

​

Residential real estate - All loans in this segment are collateralized by one-to-four family homes.  Residential real estate loans held in the loan portfolio are made to borrowers who demonstrate the ability to make scheduled payments with full consideration to various underwriting factors. Borrower qualifications include favorable credit history combined with supportive income requirements and combined loan-to-value ratios within established policy guidelines.

​

Home equity - All loans and lines of credit are made to qualified individuals and are secured by senior or junior mortgage liens on owner-occupied one- to four-family homes, condominiums, or vacation homes. The home equity loan has a fixed rate and is billed as equal payments comprised of principal and interest. The home equity line of credit has a variable rate and is billed as interest-only payments during the draw period. At the end of the draw period, the home equity line of credit is billed as a percentage of the principal balance plus all accrued interest. Borrower qualifications include favorable credit history combined with supportive income requirements and combined loan-to-value ratios within established policy guidelines.

​

Consumer other - Loans in this segment include personal lines of credit and amortizing loans made to qualified individuals for various purposes such as auto loans, recreational equipment, overdraft protection or other consumer loans. Borrower qualifications include favorable credit history combined with supportive income and collateral requirements within established policy guidelines, as applicable.

​

Allowance for Credit Losses

The Allowance for Credit Losses (“ACL”) is comprised of the allowance for loan losses and the allowance for unfunded commitments which is accounted for as a separate liability in other liabilities on the balance sheet. The level of the ACL represents management’s estimate of expected credit losses over the expected life of the loans at the balance sheet date.

​

The allowance for credit losses is a valuation account that is deducted from the amortized cost basis of loans to present the net amount expected to be collected on the loans. Loans, or portions thereof, are charged off against the allowance when they are deemed uncollectible. Expected recoveries do not exceed the aggregate of amounts previously charged-off and expected to be charged off.  The ACL is comprised of reserves measured on a collective (pool) basis based on a lifetime loss-rate model when similar risk characteristics exist. Loans that do not share risk characteristics are evaluated on an individual basis, generally larger non-accruing commercial loans and TDRs.

​

​

​

​

​

​

The activity in the allowance for credit losses for the periods ended are as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

At or for the Three Months Ended September 30, 2022

​

​

Balance at

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Beginning of

​

​

​

​

​

​

​

​

​

​

Balance at

(in thousands)

    

Period

​

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

​

$

1,010

​

$

—

​

$

—

​

$

213

​

$

1,223

Commercial real estate owner occupied

​

 

2,722

​

 

—

​

 

7

​

 

132

​

 

2,861

Commercial real estate non-owner occupied

​

 

7,361

​

 

—

​

 

—

​

 

610

​

 

7,971

Tax exempt

​

 

105

​

 

—

​

 

—

​

 

(11)

​

 

94

Commercial and industrial

​

 

4,820

​

 

(8)

​

 

20

​

 

290

​

 

5,122

Residential real estate

​

 

6,806

​

 

(11)

​

 

6

​

 

85

​

 

6,886

Home equity

​

 

865

​

 

—

​

 

2

​

 

(76)

​

 

791

Consumer other

​

 

67

​

 

(66)

​

 

6

​

 

63

​

 

70

Total

​

$

23,756

​

$

(85)

​

$

41

​

$

1,306

​

$

25,018

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

At or for the Nine Months Ended September 30, 2022

​

​

Balance at

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Beginning of

​

​

​

​

​

​

​

​

​

Balance at

(in thousands)

    

Period

​

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

​

$

2,111

​

$

—

​

$

—

​

$

(888)

​

$

1,223

Commercial real estate owner occupied

​

 

2,751

​

 

—

​

 

120

​

 

(10)

​

 

2,861

Commercial real estate non-owner occupied

​

 

5,650

​

 

—

​

 

—

​

 

2,321

​

 

7,971

Tax exempt

​

 

86

​

 

—

​

 

—

​

 

8

​

 

94

Commercial and industrial

​

 

5,369

​

 

(14)

​

 

56

​

 

(289)

​

 

5,122

Residential real estate

​

 

5,862

​

 

(26)

​

 

103

​

 

947

​

 

6,886

Home equity

​

 

814

​

 

(6)

​

 

22

​

 

(39)

​

 

791

Consumer other

​

 

75

​

 

(181)

​

 

9

​

 

167

​

 

70

Total

​

$

22,718

​

$

(227)

​

$

310

​

$

2,217

​

$

25,018

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

At or for the Three Months Ended September 30, 2021

​

​

Balance at

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Beginning of

​

​

​

​

​

​

​

​

​

Balance at

(in thousands)

    

Period

​

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

​

$

2,372

​

$

—

​

$

—

​

$

(286)

​

$

2,086

Commercial real estate owner occupied

​

 

2,552

​

 

(142)

​

 

72

​

 

237

​

 

2,719

Commercial real estate non-owner occupied

​

 

5,604

​

 

—

​

 

—

​

 

(22)

​

 

5,582

Tax exempt

​

 

91

​

 

—

​

 

—

​

 

(6)

​

 

85

Commercial and industrial

​

 

5,225

​

 

(24)

​

 

—

​

 

105

​

 

5,306

Residential real estate

​

 

6,069

​

 

(6)

​

 

19

​

 

(290)

​

 

5,792

Home equity

​

 

822

​

 

(49)

​

 

1

​

 

30

​

 

804

Consumer other

​

 

80

​

 

(65)

​

 

1

​

 

58

​

 

74

Total

​

$

22,815

​

$

(286)

​

$

93

​

$

(174)

​

$

22,448

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

At or for the Nine Months Ended September 30, 2021

​

​

Balance at

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Beginning of

​

Impact of ASC

​

​

​

​

​

​

​

​

​

​

Balance at

(in thousands)

    

Period

​

326

    

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

​

$

824

​

$

1,196

​

$

—

​

$

18

​

$

48

​

$

2,086

Commercial real estate owner occupied

​

 

1,783

​

 

708

​

 

(403)

​

 

72

​

 

559

​

 

2,719

Commercial real estate non-owner occupied

​

 

7,864

​

 

(2,008)

​

 

—

​

 

4

​

 

(278)

​

 

5,582

Tax exempt

​

 

58

​

 

40

​

 

—

​

 

—

​

 

(13)

​

 

85

Commercial and industrial

​

 

3,137

​

 

2,996

​

 

(44)

​

​

14

​

 

(797)

​

 

5,306

Residential real estate

​

 

5,010

​

 

1,732

​

 

(67)

​

 

141

​

 

(1,024)

​

 

5,792

Home equity

​

 

285

​

 

603

​

 

(108)

​

 

48

​

 

(24)

​

 

804

Consumer other

​

 

121

​

 

(39)

​

 

(119)

​

 

10

​

 

101

​

 

74

Total

​

$

19,082

​

$

5,228

​

$

(741)

​

$

307

​

$

(1,428)

​

$

22,448

​

​

​

Unfunded Commitments

​

The allowance for credit losses on unfunded commitments is recognized as a liability (other liabilities on the consolidated balance sheet), with adjustments to the reserve recognized in other non-interest expense in the consolidated statement of operations. The activity in the allowance for credit losses on unfunded commitments for the periods ended was as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

(in thousands)

​

Three Months Ended September 30, 2022

    

Nine Months Ended September 30, 2022

Beginning Balance

​

$

2,523

​

$

2,152

Provision for credit losses

​

 

(26)

​

 

345

Ending Balance

​

$

2,497

​

$

2,497

​

​

​

​

​

​

​

​

(in thousands)

​

Three Months Ended September 30, 2021

    

Nine Months Ended September 30, 2021

Beginning Balance

​

$

1,921

​

$

359

Impact of ASC 326

​

​

—

​

​

1,616

Provision for credit losses

​

 

280

​

 

226

Ending Balance

​

$

2,201

​

$

2,201

​

Loan Origination/Risk Management: We have certain lending policies and procedures in place designed to maximize loan income within an acceptable level of risk. Our Board of Directors review and approve these policies and procedures on a regular basis. A reporting system supplements the review process by providing management and the Board of Directors with frequent reports related to loan production, loan quality, and concentration of credit, loan delinquencies, non-performing loans and potential problem loans. We seek to diversify the loan portfolio as a means of managing risk associated with fluctuations in economic conditions.

​

Credit Quality Indicators:  In monitoring the credit quality of the portfolio, management applies a credit quality indicator and uses an internal risk rating system to categorize commercial loans. These credit quality indicators range from one through nine, with a higher number correlating to increasing risk of loss.  Consistent with regulatory guidelines, the Company provides for the classification of loans which are considered to be of lesser quality as special mention, substandard, doubtful, or loss (i.e. risk-rated 6, 7, 8 and 9, respectively).

​

The following are the definitions of our credit quality indicators:

​

Pass: Loans we consider in the commercial portfolio segments that are not adversely rated, are contractually current as to principal and interest, and are otherwise in compliance with the contractual terms of the loan agreement. Management believes there is a low risk of loss related to these loans considered pass-rated.

​

Special Mention: Loans considered having some potential weaknesses, but are deemed to not carry levels of risk inherent in one of the subsequent categories, are designated as special mention. A special mention loan has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the institution’s credit position at some future date. This might include loans which may require a higher level of supervision or internal reporting because of: (i) declining industry trends; (ii) increasing reliance on secondary sources of repayment; (iii) the poor condition of or lack of control over collateral; or (iv) failure to obtain proper documentation or any other deviations from prudent lending practices. Economic or market conditions which may, in the future, affect the obligor may warrant special mention of the asset. Loans for which an adverse trend in the borrower's operations or an imbalanced position in the balance sheet which has not reached a point where the liquidation is jeopardized may be included in this classification. Special mention loans are not adversely classified and do not expose us to sufficient risks to warrant classification.

​

Substandard: Loans we consider as substandard are inadequately protected by the current net worth and paying capacity of the borrower or of the collateral pledged, if any. Substandard loans have a well-defined weakness that jeopardizes

liquidation of the debt. Substandard loans include those loans where there is the distinct possibility of some loss of principal, if the deficiencies are not corrected.

​

Doubtful: Loans we consider as doubtful have all of the weaknesses inherent in those loans that are classified as substandard. These loans have the added characteristic of a well-defined weakness which is inadequately protected by the current sound worth and paying capacity of borrower or of the collateral pledged, if any, and calls into question the collectability of the full balance of the loan. The possibility of loss is high but because of certain important and reasonably specific pending factors, which may work to the advantage and strengthening of the loan, its classification as loss is deferred until its more exact status is determined. Pending factors include proposed merger, acquisition, or liquidation procedures, capital injection, perfecting liens on additional collateral and refinancing plans. The entire amount of the loan might not be classified as doubtful when collection of a specific portion appears highly probable. Loans are generally not classified doubtful for an extended period of time (i.e., over a year).

​

Loss: Loans we consider as losses are those considered uncollectible and of such little value that their continuance as an asset is not warranted and the uncollectible amounts are charged-off. This classification does not mean the asset has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this worthless asset even though partial recovery may be affected in the future. Losses are taken in the period in which they are determined to be uncollectible.

​

The following table presents our loans by year of origination, loan segmentation and risk indicator as of September 30, 2022:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

​

​

    

​

​

    

​

​

    

​

​

    

​

​

    

​

​

    

​

​

(in thousands)

​

2022

​

2021

​

2020

​

2019

​

2018

​

Prior

​

Total

Commercial construction

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

Risk rating:

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

Pass

​

$

34,032

​

$

32,179

​

$

5,928

​

$

1,011

​

$

973

​

$

—

​

$

74,123

Special mention

​

 

—

​

 

—

​

 

23,033

​

 

—

​

 

—

​

 

—

​

 

23,033

Substandard

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

Total

​

$

34,032

​

$

32,179

​

$

28,961

​

$

1,011

​

$

973

​

$

—

​

$

97,156

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial real estate owner occupied

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Risk rating:

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Pass

​

$

20,248

​

$

12,973

​

$

23,785

​

$

31,795

​

$

47,090

​

$

110,306

​

$

246,197

Special mention

​

 

—

​

 

—

​

 

245

​

 

672

​

 

1,145

​

 

1,711

​

 

3,773

Substandard

​

 

—

​

 

—

​

 

—

​

 

—

​

 

931

​

 

5,276

​

 

6,207

Doubtful

​

​

—

​

​

—

​

​

—

​

​

—

​

​

151

​

​

147

​

​

298

Total

​

$

20,248

​

$

12,973

​

$

24,030

​

$

32,467

​

$

49,317

​

$

117,440

​

$

256,475

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial real estate non-owner occupied

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Risk rating:

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Pass

​

$

283,316

​

$

249,574

​

$

146,764

​

$

89,252

​

$

35,671

​

$

259,250

​

$

1,063,827

Special mention

​

 

—

​

 

—

​

 

—

​

 

139

​

 

918

​

 

14,665

​

 

15,722

Substandard

​

 

—

​

 

—

​

 

—

​

 

173

​

 

—

​

 

2,048

​

 

2,221

Doubtful

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

154

​

​

154

Total

​

$

283,316

​

$

249,574

​

$

146,764

​

$

89,564

​

$

36,589

​

$

276,117

​

$

1,081,924

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Tax exempt

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Risk rating:

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Pass

​

$

6,944

​

$

1,044

​

$

256

​

$

778

​

$

13,276

​

$

19,324

​

$

41,622

Special mention

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

Substandard

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

Total

​

$

6,944

​

$

1,044

​

$

256

​

$

778

​

$

13,276

​

$

19,324

​

$

41,622

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial and industrial

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Risk rating:

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Pass

​

$

56,222

​

$

70,975

​

$

60,338

​

$

29,867

​

$

11,053

​

$

84,792

​

$

313,247

Special mention

​

 

1,497

​

 

—

​

 

155

​

 

1,083

​

 

516

​

 

2,432

​

 

5,683

Substandard

​

 

—

​

 

55

​

 

12

​

 

70

​

 

—

​

 

514

​

 

651

Doubtful

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

64

​

​

64

Total

​

$

57,719

​

$

71,030

​

$

60,505

​

$

31,020

​

$

11,569

​

$

87,802

​

$

319,645

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Residential real estate

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

Performing

​

$

170,291

​

$

178,875

​

$

113,573

​

$

71,869

​

$

51,588

​

$

361,823

​

$

948,019

Nonperforming

​

 

—

​

 

48

​

 

—

​

 

50

​

 

643

​

 

4,353

​

 

5,094

Total

​

$

170,291

​

$

178,923

​

$

113,573

​

$

71,919

​

$

52,231

​

$

366,176

​

$

953,113

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Home equity

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Performing

​

$

11,839

​

$

12,152

​

$

8,965

​

$

7,796

​

$

7,326

​

$

43,173

​

$

91,251

Nonperforming

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

1,045

​

 

1,045

Total

​

$

11,839

​

$

12,152

​

$

8,965

​

$

7,796

​

$

7,326

​

$

44,218

​

$

92,296

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Consumer other

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Performing

​

$

3,833

​

$

1,596

​

$

1,029

​

$

362

​

$

328

​

$

980

​

$

8,128

Nonperforming

​

 

—

​

 

—

​

 

5

​

 

—

​

 

—

​

 

—

​

 

5

Total

​

$

3,833

​

$

1,596

​

$

1,034

​

$

362

​

$

328

​

$

980

​

$

8,133

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Loans

​

$

588,222

​

$

559,471

​

$

384,088

​

$

234,917

​

$

171,609

​

$

912,057

​

$

2,850,364

​

​

​

​

​

​

The following table presents our loans by year of origination, loan segmentation and risk indicator as of December 31, 2021:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

​

​

    

​

​

    

​

​

    

​

​

    

​

​

    

​

​

    

​

​

(in thousands)

​

2021

​

2020

​

2019

​

2018

​

2017

​

Prior

​

Total

Commercial construction

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

Risk rating:

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

Pass

​

$

22,866

​

$

4,787

​

$

19,211

​

$

9,399

​

$

—

​

$

—

​

$

56,263

Special mention

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

Substandard

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

Total

​

$

22,866

​

$

4,787

​

$

19,211

​

$

9,399

​

$

—

​

$

—

​

$

56,263

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial real estate owner occupied

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Risk rating:

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Pass

​

$

12,940

​

$

25,240

​

$

34,782

​

$

49,136

​

$

19,292

​

$

103,144

​

$

244,534

Special mention

​

 

—

​

 

—

​

 

760

​

 

—

​

 

—

​

 

2,659

​

 

3,419

Substandard

​

 

—

​

 

—

​

 

1

​

 

853

​

 

247

​

 

7,737

​

 

8,838

Doubtful

​

​

—

​

​

—

​

​

—

​

​

167

​

​

—

​

​

164

​

​

331

Total

​

$

12,940

​

$

25,240

​

$

35,543

​

$

50,156

​

$

19,539

​

$

113,704

​

$

257,122

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial real estate non-owner occupied

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Risk rating:

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Pass

​

$

235,646

​

$

172,785

​

$

119,326

​

$

39,663

​

$

136,120

​

$

165,329

​

$

868,869

Special mention

​

 

—

​

 

—

​

 

174

​

 

—

​

 

—

​

 

14,789

​

 

14,963

Substandard

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

3,097

​

 

3,097

Doubtful

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

163

​

​

163

Total

​

$

235,646

​

$

172,785

​

$

119,500

​

$

39,663

​

$

136,120

​

$

183,378

​

$

887,092

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Tax exempt

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Risk rating:

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Pass

​

$

1,249

​

$

299

​

$

968

​

$

14,408

​

$

5,329

​

$

19,027

​

$

41,280

Special mention

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

Substandard

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

Total

​

$

1,249

​

$

299

​

$

968

​

$

14,408

​

$

5,329

​

$

19,027

​

$

41,280

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Commercial and industrial

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Risk rating:

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Pass

​

$

77,608

​

$

80,569

​

$

33,405

​

$

16,457

​

$

33,413

​

$

61,594

​

$

303,046

Special mention

​

 

—

​

 

—

​

 

584

​

 

468

​

 

172

​

 

1,396

​

 

2,620

Substandard

​

 

58

​

 

3

​

 

512

​

 

—

​

 

48

​

 

578

​

 

1,199

Doubtful

​

​

—

​

​

—

​

​

—

​

​

—

​

​

92

​

​

155

​

​

247

Total

​

$

77,666

​

$

80,572

​

$

34,501

​

$

16,925

​

$

33,725

​

$

63,723

​

$

307,112

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Residential real estate

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

 

​

  

Performing

​

$

191,466

​

$

120,495

​

$

83,044

​

$

62,299

​

$

59,642

​

$

364,482

​

$

881,428

Nonperforming

​

 

—

​

 

—

​

 

—

​

 

286

​

 

178

​

 

6,371

​

 

6,835

Total

​

$

191,466

​

$

120,495

​

$

83,044

​

$

62,585

​

$

59,820

​

$

370,853

​

$

888,263

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Home equity

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Performing

​

$

12,770

​

$

10,461

​

$

9,005

​

$

7,855

​

$

6,474

​

$

38,823

​

$

85,388

Nonperforming

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

1,269

​

 

1,269

Total

​

$

12,770

​

$

10,461

​

$

9,005

​

$

7,855

​

$

6,474

​

$

40,092

​

$

86,657

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Consumer other

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

​

 

  

Performing

​

$

2,525

​

$

1,659

​

$

792

​

$

669

​

$

92

​

$

2,379

​

$

8,116

Nonperforming

​

 

—

​

 

—

​

 

—

​

 

—

​

 

—

​

 

5

​

 

5

Total

​

$

2,525

​

$

1,659

​

$

792

​

$

669

​

$

92

​

$

2,384

​

$

8,121

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total Loans

​

$

557,128

​

$

416,298

​

$

302,564

​

$

201,660

​

$

261,099

​

$

793,161

​

$

2,531,910

​

​

​

Past Dues

​

The following is a summary of past due loans for the periods ended:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2022

(in thousands)

    

30-59

    

60-89

    

90+

    

Total Past Due

    

Current

    

Total Loans

Commercial construction

​

$

—

​

$

—

​

$

—

​

$

—

​

$

97,156

​

$

97,156

Commercial real estate owner occupied

​

 

84

​

 

—

​

 

—

​

 

84

​

 

256,391

​

 

256,475

Commercial real estate non-owner occupied

​

 

298

​

 

—

​

 

173

​

 

471

​

 

1,081,453

​

 

1,081,924

Tax exempt

​

 

—

​

 

—

​

 

—

​

 

—

​

 

41,622

​

 

41,622

Commercial and industrial

​

 

200

​

 

100

​

 

12

​

 

312

​

 

319,333

​

 

319,645

Residential real estate

​

 

565

​

 

928

​

 

1,882

​

 

3,375

​

 

949,738

​

 

953,113

Home equity

​

 

269

​

 

236

​

 

204

​

 

709

​

 

91,587

​

 

92,296

Consumer other

​

 

11

​

 

4

​

 

—

​

 

15

​

 

8,118

​

 

8,133

Total

​

$

1,427

​

$

1,268

​

$

2,271

​

$

4,966

​

$

2,845,398

​

$

2,850,364

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2021

(in thousands)

    

30-59

    

60-89

    

90+

    

Total Past Due

    

Current

    

Total Loans

Commercial construction

​

$

—

​

$

—

​

$

—

​

$

—

​

$

56,263

​

$

56,263

Commercial real estate owner occupied

​

 

1,190

​

 

7

​

 

1

​

 

1,198

​

 

255,924

​

 

257,122

Commercial real estate non-owner occupied

​

 

—

​

 

—

​

 

—

​

 

—

​

 

887,092

​

 

887,092

Tax exempt

​

 

—

​

 

—

​

 

—

​

 

—

​

 

41,280

​

 

41,280

Commercial and industrial

​

 

31

​

 

318

​

 

185

​

 

534

​

 

306,578

​

 

307,112

Residential real estate

​

 

5,010

​

 

1,238

​

 

1,416

​

 

7,664

​

 

880,599

​

 

888,263

Home equity

​

 

699

​

 

149

​

 

101

​

 

949

​

 

85,708

​

 

86,657

Consumer other

​

 

29

​

 

—

​

 

2

​

 

31

​

 

8,090

​

 

8,121

Total

​

$

6,959

​

$

1,712

​

$

1,705

​

$

10,376

​

$

2,521,534

​

$

2,531,910

​

Non-Accrual Loans

​

The following is a summary of non-accrual loans for the periods ended:

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2022

​

​

​

​

​

Nonaccrual With No

​

90+ Days Past

(in thousands)

    

Nonaccrual

    

Related Allowance

    

Due and Accruing

Commercial construction

​

$

—

​

$

—

​

$

—

Commercial real estate owner occupied

​

 

604

​

 

371

​

 

—

Commercial real estate non-owner occupied

​

 

747

​

 

430

​

 

—

Tax exempt

​

 

—

​

 

—

​

 

—

Commercial and industrial

​

 

279

​

 

187

​

 

2

Residential real estate

​

 

5,094

​

 

1,539

​

 

242

Home equity

​

 

1,044

​

 

70

​

 

15

Consumer other

​

 

5

​

 

—

​

 

—

Total

​

$

7,773

​

$

2,597

​

$

259

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2021

​

​

​

​

​

Nonaccrual With No

​

90+ Days Past

(in thousands)

    

Nonaccrual

    

Related Allowance

    

Due and Accruing

Commercial construction

​

$

—

​

$

—

​

$

—

Commercial real estate owner occupied

​

 

783

​

 

424

​

 

—

Commercial real estate non-owner occupied

​

 

622

​

 

459

​

 

—

Tax exempt

​

 

—

​

 

—

​

 

—

Commercial and industrial

​

 

677

​

 

542

​

 

30

Residential real estate

​

 

6,835

​

 

2,537

​

 

41

Home equity

​

 

1,269

​

 

305

​

 

63

Consumer other

​

 

5

​

 

—

​

 

—

Total

​

$

10,191

​

$

4,267

​

$

134

​

​

Collateral Dependent Loans

Loans that do not share risk characteristics are evaluated on an individual basis. For loans that are individually evaluated and collateral dependent, financial loans where we have determined that foreclosure of the collateral is probable, or where the borrower is experiencing financial difficulty and we expect repayment of the financial asset to be provided substantially through the operation or sale of the collateral, the ACL is measured based on the difference between the fair value of the collateral and the amortized cost basis of the asset as of the measurement date.

​

The following table presents the amortized cost basis of collateral-dependent loans by loan portfolio segment for the periods ended.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2022

​

December 31, 2021

(in thousands)

    

Real Estate

    

Other

    

Real Estate

    

Other

Commercial construction

​

$

—

​

$

—

​

$

—

​

$

—

Commercial real estate owner occupied

​

 

604

​

 

—

​

 

783

​

 

—

Commercial real estate non-owner occupied

​

 

747

​

 

—

​

 

622

​

 

—

Tax exempt

​

 

—

​

 

—

​

 

—

​

 

—

Commercial and industrial

​

 

122

​

 

157

​

 

385

​

 

292

Residential real estate

​

 

5,094

​

 

—

​

 

6,835

​

 

—

Home equity

​

 

1,044

​

 

—

​

 

1,269

​

 

—

Consumer other

​

 

5

​

 

—

​

 

5

​

 

—

Total

​

$

7,616

​

$

157

​

$

9,899

​

$

292

​

Troubled Debt Restructuring Loans

The loan portfolio also includes certain loans that have been modified in a TDR, where economic concessions have been granted to borrowers who have experienced or are expected to experience financial difficulties. These concessions typically result from loss mitigation activities and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance, or other actions. Certain TDRs are classified as non-performing at the time of restructure and may only be returned to performing status after considering the borrower’s sustained repayment performance for a reasonable period, generally six months. TDRs are evaluated individually for impairment and may result in a specific allowance amount allocated to an individual loan. There were no modifications qualifying as TDR’s for the three and nine months ended September 30, 2022 and 2021.

​

Foreclosure

Residential mortgage loans collateralized by real estate that are in the process of foreclosure as of September 30, 2022 and December 31, 2021 totaled $249 thousand and $574 thousand, respectively.

​

Mortgage Banking

Loans held for sale had at September 30, 2022 and December 31, 2021 had an unpaid principal balance of $987 thousand and $5.4 million, respectively.  The interest rate exposure on loans held for sale are mitigated through forward delivery commitments with certain approved secondary market investors. Forward delivery commitments had a notional amount

of $200 thousand, and $14.8 million at September 30, 2022 and December 31, 2021, respectively.  Refer to Note 8 for further discussion of forward delivery commitments.

​

For the three months ended September 30, 2022 and 2021, we sold $5.2 million and $28.5 million, respectively, of residential mortgage loans on the secondary market, which resulted in a net loss on sale of loans (net of costs, including direct and indirect origination costs) of $52 thousand and a gain of $682 thousand, respectively. For the nine months ended September 30, 2022 and 2021, we sold $38.2 million and $153.8 million, respectively, of residential mortgage loans on the secondary market, which resulted in a net gain on sale of loans (net of costs, including direct and indirect origination costs) of $281 thousand and $3.6 million, respectively.

​

We sell residential loans on the secondary market while primarily retaining the servicing of these loans.  Servicing sold loans helps to maintain customer relationships and earn fees over the servicing period. Loans serviced for others are not included in the accompanying consolidated balance sheets. The risks inherent in servicing assets relate primarily to level of prepayments that result from shifts in interest rates.  We obtain third-party valuations of our servicing assets portfolio quarterly, and the assumptions are reflected in Fair Value disclosures.