XML 61 R44.htm IDEA: XBRL DOCUMENT v3.22.0.1
Fair Value (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value Disclosures [Abstract]  
Summary of Financial Assets Measured at Fair Value on Recurring Basis

The following tables present the balances of financial assets measured at fair value on a recurring basis as of the dates stated.

 

 

 

December 31, 2021

 

(Dollars in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

State and municipals

 

$

51,113

 

 

$

 

 

$

51,113

 

 

$

 

U.S. Treasury and agencies

 

$

64,066

 

 

$

 

 

$

64,066

 

 

$

 

Mortgage backed securities

 

 

219,110

 

 

 

 

 

 

219,110

 

 

 

 

Corporate bonds

 

 

39,243

 

 

 

 

 

 

39,243

 

 

 

 

Total securities available for sale

 

$

373,532

 

 

$

 

 

$

373,532

 

 

$

 

Other assets:

 

 

 

 

 

 

 

 

 

 

 

 

Rabbi trust assets

 

$

994

 

 

$

994

 

 

$

 

 

$

 

Mortgage derivative asset

 

 

1,876

 

 

 

 

 

 

1,876

 

 

 

 

Interest rate swap asset

 

 

199

 

 

 

 

 

 

199

 

 

 

 

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage derivative liability

 

$

75

 

 

$

 

 

$

75

 

 

$

 

Interest rate swap liability

 

 

199

 

 

 

 

 

 

199

 

 

 

 

 

 

 

December 31, 2020

 

(Dollars in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

 

State and municipals

 

$

14,259

 

 

$

 

 

$

14,259

 

 

$

 

U.S. Treasury and agencies

 

 

2,409

 

 

 

 

 

 

2,409

 

 

 

 

Mortgage backed securities

 

 

72,635

 

 

 

 

 

 

72,635

 

 

 

 

Corporate bonds

 

 

20,172

 

 

 

 

 

 

20,172

 

 

 

 

Total investment securities available for sale

 

$

109,475

 

 

$

 

 

$

109,475

 

 

$

 

Other assets:

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage derivative asset

 

$

5,293

 

 

$

 

 

$

5,293

 

 

$

 

Interest rate swap asset

 

 

1,716

 

 

 

 

 

 

1,716

 

 

 

 

Other liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage derivative liability

 

$

1,569

 

 

$

 

 

$

1,569

 

 

$

 

Interest rate swap liability

 

 

2,735

 

 

 

 

 

 

2,735

 

 

 

 

Summary of Change in MSR Assets

The following tables present the change in MSR assets as of and for the periods stated.

 

(Dollars in thousands)

 

MSR Assets

 

Balance, December 31, 2020

 

$

7,084

 

Acquired in Bay Banks Merger

 

 

997

 

Additions

 

 

11,809

 

Write-offs

 

 

(959

)

Amortization

 

 

(2,462

)

Impairments

 

 

 

Fair value adjustments

 

 

4,484

 

Balance, December 31, 2021 - Fair value

 

$

20,953

 

Balance, December 31, 2021 - Amortized cost

 

$

16,469

 

 

 

 

 

(Dollars in thousands)

 

MSR Assets

 

Balance, December 31, 2019

 

$

 

Additions

 

 

7,539

 

Write-offs

 

 

(61

)

Amortization

 

 

(391

)

Impairments

 

 

(3

)

Fair value adjustments

 

 

207

 

Balance, December 31, 2020 - Fair value

 

$

7,291

 

Balance, December 31, 2020 - Amortized cost

 

$

7,084

 

Summary of Assets Measured at Fair Value on Nonrecurring Basis

The following tables summarize assets that were measured at fair value on a nonrecurring basis as of the dates stated.

 

 

 

December 31, 2021

 

(Dollars in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Impaired loans, net

 

$

8,344

 

 

$

 

 

$

 

 

$

8,344

 

Loans held for sale

 

 

121,943

 

 

 

 

 

 

121,943

 

 

 

 

OREO

 

 

157

 

 

 

 

 

 

 

 

 

157

 

 

 

 

December 31, 2020

 

(Dollars in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Impaired loans, net

 

$

2,187

 

 

$

 

 

$

 

 

$

2,187

 

Loans held for sale

 

 

152,931

 

 

 

 

 

 

152,931

 

 

 

 

Summary of Quantitative Information about Level 3 Fair Value Measurements

The following tables present quantitative information about Level 3 fair value measurements as of the dates stated.

 

(Dollars in thousands)

 

Balance as of December 31, 2021

 

 

Unobservable Input

 

Weighted Average

 

Impaired loans, net

 

 

 

 

 

 

 

 

Discounted appraised value technique

 

$

8,108

 

 

Selling Costs

 

 

7

%

Discounted cash flows technique

 

 

236

 

 

Discount Rate

 

4% - 7%

 

OREO

 

 

 

 

 

 

 

 

Discounted appraised value technique

 

 

157

 

 

Discount Rate

 

 

7

%

 

(Dollars in thousands)

 

Balance as of December 31, 2020

 

 

Unobservable Input

 

Weighted Average

 

Impaired loans, net

 

 

 

 

 

 

 

 

Discounted appraised value technique

 

$

2,097

 

 

Selling Costs

 

 

10

%

Discounted cash flows technique

 

 

90

 

 

Discount Rate

 

 

6

%

 

Summary of Estimated Fair Values and Related Carrying Amounts of Financial Instruments

The following tables present estimated fair values and related carrying amounts of the Company’s financial instruments as of the dates stated.

 

 

 

December 31, 2021

 

 

 

 

 

 

 

 

 

Fair Value Measurements at

 

(Dollars in thousands)

 

Carrying Value

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

130,643

 

 

$

130,643

 

 

$

130,643

 

 

$

 

 

$

 

Federal funds sold

 

 

43,903

 

 

 

43,903

 

 

 

43,903

 

 

 

 

 

 

 

Securities available for sale

 

 

373,532

 

 

 

373,532

 

 

 

 

 

 

373,532

 

 

 

 

Restricted and other equity investments

 

 

22,518

 

 

 

22,518

 

 

 

 

 

 

22,518

 

 

 

 

PPP loans receivable, net

 

 

30,406

 

 

 

30,406

 

 

 

 

 

 

 

 

 

30,406

 

Loans held for investment, net

 

 

1,765,051

 

 

 

1,766,820

 

 

 

 

 

 

 

 

 

1,766,820

 

Accrued interest receivable

 

 

9,573

 

 

 

9,573

 

 

 

 

 

 

9,573

 

 

 

 

Bank owned life insurance

 

 

46,545

 

 

 

46,545

 

 

 

 

 

 

46,545

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

706,088

 

 

$

706,088

 

 

$

706,088

 

 

$

 

 

$

 

Interest-bearing demand and money market deposits

 

 

941,805

 

 

 

941,805

 

 

 

 

 

 

941,805

 

 

 

 

Savings deposits

 

 

150,376

 

 

 

150,376

 

 

 

 

 

 

150,376

 

 

 

 

Time deposits

 

 

499,502

 

 

 

503,968

 

 

 

 

 

 

 

 

 

503,968

 

FHLB borrowings

 

 

10,111

 

 

 

9,943

 

 

 

 

 

 

9,943

 

 

 

 

FRB borrowings

 

 

17,901

 

 

 

17,901

 

 

 

 

 

 

17,901

 

 

 

 

Subordinated notes, net

 

 

39,986

 

 

 

41,388

 

 

 

 

 

 

 

 

 

41,388

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

Fair Value Measurements at

 

(Dollars in thousands)

 

Carrying Value

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

117,945

 

 

$

117,945

 

 

$

117,945

 

 

$

 

 

$

 

Federal funds sold

 

 

775

 

 

 

775

 

 

 

775

 

 

 

 

 

 

 

Securities available for sale

 

 

109,475

 

 

 

109,475

 

 

 

 

 

 

109,475

 

 

 

 

Restricted and other equity investments

 

 

11,173

 

 

 

11,173

 

 

 

 

 

 

11,173

 

 

 

 

PPP loans receivable, net

 

 

288,533

 

 

 

288,533

 

 

 

 

 

 

 

 

 

288,533

 

Loans held for investment, net

 

 

714,334

 

 

 

715,674

 

 

 

 

 

 

 

 

 

715,674

 

Accrued interest receivable

 

 

5,428

 

 

 

5,428

 

 

 

 

 

 

5,428

 

 

 

 

Bank owned life insurance

 

 

15,724

 

 

 

15,724

 

 

 

 

 

 

15,724

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing deposits

 

$

333,051

 

 

$

333,051

 

 

$

333,051

 

 

$

 

 

$

 

Interest-bearing demand and money market deposits

 

 

282,263

 

 

 

282,263

 

 

 

 

 

 

282,263

 

 

 

 

Savings deposits

 

 

78,352

 

 

 

78,352

 

 

 

 

 

 

78,352

 

 

 

 

Time deposits

 

 

251,443

 

 

 

257,647

 

 

 

 

 

 

 

 

 

257,647

 

FHLB borrowings

 

 

115,000

 

 

 

114,983

 

 

 

 

 

 

114,983

 

 

 

 

FRB borrowings

 

 

281,650

 

 

 

281,650

 

 

 

 

 

 

281,650

 

 

 

 

Subordinated notes, net

 

 

24,506

 

 

 

25,830

 

 

 

 

 

 

 

 

 

25,830