XML 68 R55.htm IDEA: XBRL DOCUMENT v3.22.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2021
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

December 31, 2021

 

  

 

  

  

  

MSRs (1)

$

4,087

 

Market Approach

Weighted average prepayment speed (PSA) (2)

326

IRLCs - net asset

$

380

 

Market Approach

Range of pull through rate

77% - 100%

Average pull through rate

93%

(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

The following table presents activity in MSRs for the year ended December 31.

(Dollars in thousands)

    

2021

Beginning balance

 

$

Acquired

 

4,146

Valuation adjustment

(59)

Ending balance

$

4,087

Schedule of Derivative Asset at Fair Value

The following table presents activity in the IRLCs for the year ended December 31.

(Dollars in thousands)

    

2021

Beginning balance

 

$

Acquired

800

Valuation adjustment

(420)

Ending balance

$

380

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)

December 31, 2021

 

  

 

  

 

  

 

  

Assets:

Securities available for sale:

 

  

 

  

 

  

 

  

U.S. Government agencies

$

22,305

$

$

22,305

$

Mortgage-backed

 

92,637

 

 

92,637

 

Other Debt Securities

2,040

2,040

 

116,982

 

 

116,982

 

Equity securities

1,372

1,372

TBA securities

55

55

LHFS

37,749

37,749

MSRs

4,087

4,087

IRLCs

380

380

Total assets at fair value

$

160,625

$

$

156,158

$

4,467

Liabilities:

TBA securities

$

41

$

$

41

$

Total liabilities at fair value

$

41

$

$

41

$

Significant

Other

Significant

Quoted

Observable

Unobservable

Prices

Inputs

Inputs

(Dollars in thousands)

    

Fair Value

    

(Level 1)

    

(Level 2)

    

(Level 3)

December 31, 2020

 

  

 

  

 

  

 

  

Assets:

Securities available for sale:

 

  

 

  

 

  

 

  

U.S. Government agencies

$

23,537

$

$

23,537

$

Mortgage-backed

 

116,031

 

 

116,031

 

 

139,568

 

 

139,568

 

Equity securities

 

1,395

 

 

1,395

 

Total assets at fair value

$

140,963

$

$

140,963

$

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 (3)

December 31, 2021

 

  

 

  

  

  

  

Nonrecurring measurements:

 

  

 

  

  

  

  

Impaired loans

$

617

 

Appraisal of collateral

(1)

Liquidation expense

(2)

10%

(10%)

Impaired loans

$

2,026

 

Discounted cash flow analysis

(1)

Discount rate

4% - 7.25%

(6%)

Other real estate owned

$

532

 

Appraisal of collateral

(1)

Appraisal adjustments

(2)

20% - 40%

(35%)

Quantitative Information about Level 3 Fair Value Measurements

Weighted

(Dollars in thousands)

    

Fair Value

    

Valuation Technique

    

Unobservable Input

    

Range

Average (3)

December 31, 2020

 

  

 

  

  

  

Nonrecurring measurements:

 

  

 

  

  

  

Impaired loans

$

610

 

Appraisal of collateral

(1)

Liquidation expense

(2)

10%

(10%)

Impaired loans

$

1,110

 

Discounted cash flow analysis

(1)

Discount rate

6% - 7.25%

(6%)

(1)Fair value is generally determined through independent appraisals of the underlying collateral (impaired loans and OREO) or discounted cash flow analyses (impaired loans), which generally include various level III inputs which are not identifiable.
(2)Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range of liquidation expenses and other appraisal adjustments are presented as a percent of the appraisal.
(3)Unobservable inputs were weighted by the relative fair value of the instruments.
Schedule of Estimated Fair Values of Financial Assets and Liabilities

December 31, 2021

    

December 31, 2020

Estimated

Estimated

Carrying

Fair

Carrying 

Fair

(Dollars in thousands)

    

Amount

    

Value

    

Amount

    

Value

Financial assets

 

  

 

  

 

  

 

  

Level 1 inputs

 

  

 

  

 

  

 

  

Cash and cash equivalents

$

583,613

$

583,613

$

186,917

$

186,917

Level 2 inputs

 

  

 

  

 

  

 

  

Investment securities available for sale

$

116,982

$

116,982

$

139,568

$

139,568

Investment securities held to maturity

404,594

401,524

65,706

65,828

Equity securities

1,372

1,372

1,395

1,395

Restricted securities

 

4,159

 

4,159

 

3,626

 

3,626

LHFS

37,749

37,749

TBA securities

55

55

Cash surrender value on life insurance

 

47,935

 

47,935

 

31,018

 

31,018

Level 3 inputs

 

  

 

  

 

  

 

  

Loans, net

$

2,105,231

$

2,106,373

$

1,440,368

$

1,436,292

MSRs

4,087

4,087

IRLCs

380

380

Financial liabilities

 

  

 

  

 

  

 

  

Level 2 inputs

 

  

 

  

 

  

 

  

Deposits:

 

  

 

  

 

  

 

  

Noninterest-bearing demand

$

927,497

$

927,497

$

509,091

$

509,091

Checking plus interest

 

524,143

 

524,143

 

446,243

 

446,243

Money market

 

889,099

 

889,099

 

292,974

 

292,974

Savings

 

225,546

 

225,546

 

177,524

 

177,524

Club

 

388

 

388

 

392

 

392

Certificates of deposit

 

459,563

 

461,135

 

274,481

 

277,408

Securities sold under retail repurchase agreement

 

4,143

 

4,143

 

1,050

 

1,050

Advances from FHLB - long-term

10,135

 

10,187

 

 

Subordinated debt

42,762

 

44,876

 

24,429

 

25,745

TBA Securities

41

 

41