XML 59 R45.htm IDEA: XBRL DOCUMENT v3.22.4
FAIR VALUE (Tables)
12 Months Ended
Dec. 31, 2022
FAIR VALUE  
Schedule of fair values of assets and liabilities measured on recurring and non-recurring basis

December 31, 2022

Total Gains

(Dollars in thousands)

    

Total

    

Level 1

    

Level 2

    

Level 3

    

(Losses)

Assets

 

  

 

  

 

  

 

  

 

  

Recurring fair value measurements:

 

 

  

 

  

 

  

 

  

Securities available for sale:

 

 

  

 

  

 

  

 

  

Obligations of U.S. Government entities and agencies

$

5,059

$

$

$

5,059

 

  

States and political subdivisions

 

6,403

 

6,403

 

  

Mortgage-backed GSE residential

 

7,783

 

7,783

 

  

Total securities available for sale

 

19,245

 

14,186

 

5,059

 

  

Equity securities

10,300

10,300

SBA servicing asset

 

7,038

 

7,038

 

  

Interest only strip

 

47

 

47

 

  

Interest rate derivatives

28,781

28,781

$

65,411

$

10,300

$

42,967

$

12,144

Nonrecurring fair value measurements:

 

  

 

  

 

  

 

  

Impaired loans

$

1,045

$

$

$

1,045

$

229

Liabilities

 

  

 

  

 

  

 

  

Recurring fair value measurements:

Interest rate derivatives

$

779

$

$

779

$

    

December 31, 2021

Total Gains

(Dollars in thousands)

Total

    

Level 1

    

Level 2

    

Level 3

    

(Losses)

Assets

 

  

 

  

 

  

 

  

 

  

Recurring fair value measurements:

 

  

 

  

 

  

 

  

 

  

Securities available for sale:

 

  

 

  

 

  

 

  

 

  

Obligations of U.S. Government entities and agencies

$

6,949

$

$

$

6,949

 

  

States and political subdivisions

 

8,361

 

8,361

 

  

Mortgage-backed GSE residential

 

10,423

 

10,423

 

  

Total securities available for sale

 

25,733

 

18,784

 

6,949

 

  

Equity securities

11,386

11,386

SBA servicing asset

 

10,091

 

10,091

 

  

Interest only strip

 

143

 

143

 

  

Interest rate derivatives

367

367

$

47,720

$

11,386

$

19,151

$

17,183

Nonrecurring fair value measurements:

 

  

 

  

 

  

 

  

Impaired loans

$

947

$

$

$

947

$

(7)

Liabilities

 

  

 

  

 

  

Recurring fair value measurements:

Interest rate derivatives

$

46

$

$

46

$

Schedule of reconciliation of fair values of assets and liabilities measured on recurring basis using unobservable inputs

Obligations of

SBA

U.S. Government

Servicing

Interest Only

(Dollars in thousands)

    

Entities and Agencies

    

Asset

    

Strip

    

Liabilities

Fair value, January 1, 2022

$

6,949

$

10,091

$

143

$

Total loss included in income

 

 

(3,053)

(96)

 

Settlements

 

 

 

 

Prepayments/paydowns

 

(1,890)

 

 

 

Transfers in and/or out of level 3

 

 

 

 

Fair value, December 31, 2022

$

5,059

$

7,038

$

47

$

Fair value, January 1, 2021

$

9,306

$

9,488

$

155

$

Total gain (loss) included in income

 

 

603

 

(12)

 

Settlements

 

 

 

 

Prepayments/paydowns

 

(2,357)

 

 

 

Transfers in and/or out of level 3

 

 

 

 

Fair value, December 31, 2021

$

6,949

$

10,091

$

143

$

Fair value, January 1, 2020

$

12,436

$

8,162

$

26

$

Total loss included in income

 

 

1,326

 

129

 

Settlements

 

 

 

 

Prepayments/paydowns

 

(3,130)

 

 

 

Transfers in and/or out of level 3

 

 

 

 

Fair value, December 31, 2020

$

9,306

$

9,488

$

155

$

Schedule of quantitative information about recurring Level 3 fair value measures

    

Valuation

    

Unobservable

    

General

Technique

Input

Range

December 31, 2022

Recurring:

Obligations of U.S. Government entities and agencies

 

Discounted Cash Flows

 

Discount Rate

 

0%-3%

SBA servicing asset and interest only strip

 

Discounted Cash Flows

Prepayment speed

 

13.12%-17.60%

 

Discount rate

 

8.21%-19.30%

Nonrecurring:

Impaired loans

Appraisal value less estimated selling costs

Estimated selling costs

6%

December 31, 2021

 

  

  

 

 

Recurring:

Obligations of U.S. Government entities and agencies

Discounted Cash Flows

Discount Rate

0%-3%

SBA servicing asset and interest only strip

Discounted Cash Flows

Prepayment speed

14.43%-17.12%

Discount rate

7.57%-12.25%

Nonrecurring:

Impaired loans

Appraisal value less estimated selling costs

Estimated selling costs

6%

 

  

Schedule of carrying amounts and estimated fair values of Company's financial instruments

Carrying

    

Estimated Fair Value at December 31, 2022

(Dollars in thousands)

    

Amount

    

Level 1

    

Level 2

    

Level 3

    

Total

Financial Assets:

 

  

 

  

 

  

 

  

 

  

Cash, due from banks, and federal funds sold

$

179,485

$

$

179,485

$

$

179,485

Investment securities

 

29,545

 

10,300

14,186

5,059

 

29,545

Federal Home Loan Bank stock

 

17,493

 

 

 

 

N/A

Loans, net

 

3,041,801

 

 

 

2,999,520

 

2,999,520

Accrued interest receivable

 

13,171

 

 

98

 

13,073

 

13,171

SBA servicing assets

 

7,038

 

 

 

7,038

 

7,038

Interest only strips

 

47

 

 

 

47

 

47

Mortgage servicing assets

 

3,973

 

 

 

7,209

 

7,209

Interest rate derivatives

28,781

28,781

28,781

Financial Liabilities:

 

 

  

 

  

 

  

 

Deposits

 

2,666,838

 

 

2,658,837

 

 

2,658,837

Federal Home Loan Bank advances

375,000

376,575

376,575

Other borrowings

 

392

 

 

392

 

 

392

Accrued interest payable

2,739

2,739

2,739

Interest rate derivatives

 

779

 

 

779

 

 

779

Carrying

Estimated Fair Value at December 31, 2021

(Dollars in thousands)

    

Amount

    

Level 1

    

Level 2

    

Level 3

    

Total

Financial Assets:

 

  

 

  

 

  

 

  

 

  

Cash, due from banks, and federal funds sold

$

441,341

$

$

441,341

$

$

441,341

Investment securities

 

37,119

 

11,386

 

18,784

 

6,949

 

37,119

Federal Home Loan Bank stock

 

19,701

 

 

 

 

N/A

Loans, net

 

2,488,118

 

 

 

2,561,269

 

2,561,269

Accrued interest receivable

 

11,052

 

 

100

 

10,952

 

11,052

SBA servicing assets

 

10,091

 

 

 

10,091

 

10,091

Interest only strips

 

143

 

 

 

143

 

143

Mortgage servicing assets

 

7,747

 

 

 

7,937

 

7,937

Interest rate derivatives

367

367

367

Financial Liabilities:

 

 

  

 

  

 

  

 

Deposits

 

2,263,020

 

 

2,263,246

 

 

2,263,246

Federal Home Loan Bank advances

500,000

501,450

501,450

Other borrowings

 

459

 

 

459

 

 

459

Accrued interest payable

204

204

204

Interest rate derivatives

 

46

 

 

46

 

 

46