XML 46 R37.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2023
Fair Value Measurements [Abstract]  
Fair Value Assets and Liabilities Measured on Nonrecurring Basis Valuation Techniques

(Dollars in thousands)

    

Fair Value

    

Valuation Technique

    

Unobservable Input

    

Range

March 31, 2023

 

  

 

  

  

  

MSRs (1)

$

5,310

 

Market Approach

Weighted average prepayment speed (PSA) (2)

121

IRLCs - asset

$

101

 

Market Approach

Range of pull through rate

82% - 100%

Average pull through rate

92%

(Dollars in thousands)

    

Fair Value

    

Valuation Technique

    

Unobservable Input

    

Range

December 31, 2022

 

  

 

  

  

  

MSRs (1)

$

5,275

 

Market Approach

Weighted average prepayment speed (PSA) (2)

121

IRLCs - net asset

$

28

 

Market Approach

Range of pull through rate

78% - 100%

Average pull through rate

92%

(1)The weighted average was calculated with reference to the principal balance of the underlying mortgages.
(2)PSA = Public Securities Association Standard Prepayment Model

Schedule of Servicing Asset at Fair Value

For the Three Months Ended

(Dollars in thousands)

    

March 31, 2023

Beginning balance

 

$

5,275

Servicing rights resulting from sales of loans

117

Valuation adjustment

(82)

Ending balance

$

5,310

Schedule of Derivative Asset at Fair Value

For the Three Months Ended

(Dollars in thousands)

    

March 31, 2023

Beginning balance

 

$

28

Valuation adjustment

73

Ending balance

$

101

Schedule of Fair Value of Assets and Liabilities Measured on Recurring Basis

Significant

Other

Significant

Quoted

Observable

Unobservable

Prices

Inputs

Inputs

(Dollars in thousands)

    

Fair Value

    

(Level 1)

    

(Level 2)

    

(Level 3)

March 31, 2023

 

  

 

  

 

  

 

  

Assets:

Securities available for sale:

 

  

 

  

 

  

 

  

U.S. Government agencies

$

18,309

$

$

18,309

$

Mortgage-backed

 

61,373

 

 

61,373

 

Other debt securities

1,843

1,843

 

81,525

 

 

81,525

 

Equity securities

1,258

1,258

TBA securities

142

142

LHFS

3,514

3,514

LHFI, at fair value

9,526

9,526

MSRs

5,310

5,310

IRLCs

101

101

Total assets at fair value

$

101,376

$

$

95,965

$

5,411

Liabilities:

TBA securities

$

80

$

$

80

$

Total liabilities at fair value

$

80

$

$

80

$

Significant

Other

Significant

Quoted

Observable

Unobservable

Prices

Inputs

Inputs

(Dollars in thousands)

    

Fair Value

    

(Level 1)

    

(Level 2)

    

(Level 3)

December 31, 2022

 

  

 

  

 

  

 

  

Assets:

Securities available for sale:

 

  

 

  

 

  

 

  

U.S. Government agencies

$

18,178

$

$

18,178

$

Mortgage-backed

 

63,519

 

 

63,519

 

Other debt securities

1,890

1,890

 

83,587

 

 

83,587

 

Equity securities

1,233

1,233

TBA securities

41

41

LHFS

4,248

4,248

LHFI, at fair value

8,437

8,437

MSRs

5,275

5,275

IRLCs

35

35

Total assets at fair value

$

102,856

$

$

97,546

$

5,310

Liabilities:

IRLCs

$

7

$

$

$

7

TBA securities

6

6

Total liabilities at fair value

$

13

$

$

6

$

7

Fair Value of Assets Measured on Nonrecurring Basis

Quantitative Information about Level 3 Fair Value Measurements

Weighted

(Dollars in thousands)

    

Fair Value

    

Valuation Technique

    

Unobservable Input

    

Range

    

Average (1)

March 31, 2023

 

  

 

  

  

  

  

Nonrecurring measurements:

 

  

 

  

  

  

  

Individually evaluated collateral dependent loans

$

23

 

Appraisal of collateral

Liquidation expense

10%

10%

Other real estate owned

$

179

 

Appraisal of collateral

Appraisal adjustments

0% - 20%

(0%)

Quantitative Information about Level 3 Fair Value Measurements

Weighted

(Dollars in thousands)

    

Fair Value

    

Valuation Technique

    

Unobservable Input

    

Range

Average (1)

December 31, 2022

 

  

 

  

  

  

Nonrecurring measurements:

 

  

 

  

  

  

Other real estate owned

$

197

 

Appraisal of collateral

Appraisal adjustments

0% - 20%

(2%)

(1)Unobservable inputs were weighted by the relative fair value of the instruments.

Schedule of Estimated Fair Values of Financial Assets and Liabilities

March 31, 2023

    

December 31, 2022

Estimated

Estimated

Carrying

Fair

Carrying 

Fair

(Dollars in thousands)

    

Amount

    

Value

    

Amount

    

Value

Financial assets

 

  

 

  

 

  

 

  

Level 1 inputs

 

  

 

  

 

  

 

  

Cash and cash equivalents

$

37,709

$

37,709

$

55,499

$

55,499

Level 2 inputs

 

  

 

  

 

  

 

  

Investment securities available for sale

$

81,525

$

81,525

$

83,587

$

83,587

Investment securities held to maturity

549,096

491,116

559,455

494,626

Equity securities

1,258

1,258

1,233

1,233

Restricted securities

 

15,067

 

15,067

 

11,169

 

11,169

LHFS

3,514

3,514

4,248

4,248

TBA securities

142

142

41

41

Cash surrender value on life insurance

 

59,711

 

59,711

 

59,218

 

59,218

Loans, at fair value

9,526

9,526

8,437

8,437

Level 3 inputs

 

  

 

  

 

  

 

  

Loans, net

$

2,630,691

$

2,417,124

$

2,531,027

$

2,431,808

MSRs

5,310

5,310

5,275

5,275

IRLCs

101

101

35

35

Financial liabilities

 

  

 

  

 

  

 

  

Level 2 inputs

 

  

 

  

 

  

 

  

Deposits:

 

  

 

  

 

  

 

  

Noninterest-bearing demand

$

808,679

$

808,679

$

862,015

$

862,015

Checking plus interest

 

726,070

 

726,070

 

694,101

 

694,101

Money market

 

675,751

 

675,751

 

709,132

 

709,132

Savings

 

295,002

 

295,002

 

319,814

 

319,814

Club

 

755

 

755

 

374

 

374

Certificates of deposit

 

488,305

 

478,065

 

424,348

 

410,455

Advances from FHLB - short-term

 

131,500

 

131,496

 

40,000

 

40,002

Subordinated debt

43,150

 

40,079

 

43,072

 

41,193

TBA Securities

80

 

80

 

6

 

6

Level 3 inputs

IRLCs

7

 

7