XML 38 R27.htm IDEA: XBRL DOCUMENT v3.23.3
FAIR VALUE MEASUREMENTS (Tables)
9 Months Ended
Sep. 30, 2023
FAIR VALUE MEASUREMENTS  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis

September 30, 2023

    

Level 1

    

Level 2

    

Level 3

    

Total

(in thousands)

Inputs

Inputs

Inputs

Fair Value

Available for sale securities:

  

  

  

Obligations of US Government-sponsored enterprises

$

$

2,179

$

$

2,179

Mortgage-backed securities:

 

  

 

 

  

 

  

US Government-sponsored enterprises

189,723

189,723

US Government agency

 

 

70,434

 

 

70,434

Private label

 

 

58,845

 

 

58,845

Obligations of states and political subdivisions thereof

 

 

97,408

 

 

97,408

Corporate bonds

 

 

90,864

 

 

90,864

Loans held for sale

2,016

2,016

Derivative assets

 

 

31,644

 

25

 

31,669

Derivative liabilities

 

 

(26,933)

 

 

(26,933)

December 31, 2022

    

Level 1

    

Level 2

    

Level 3

    

Total

(in thousands)

Inputs

Inputs

Inputs

Fair Value

Available for sale securities:

  

  

  

  

Obligations of US Government-sponsored enterprises

$

$

2,660

$

$

2,660

Mortgage-backed securities:

 

  

 

  

 

  

 

  

US Government-sponsored enterprises

215,027

215,027

US Government agency

 

 

79,606

 

 

79,606

Private label

 

 

60,154

 

 

60,154

Obligations of states and political subdivisions thereof

 

 

107,737

 

 

107,737

Corporate bonds

 

 

94,332

 

 

94,332

Loans held for sale

Derivative assets

 

 

30,039

 

 

30,039

Derivative liabilities

 

 

(25,228)

 

 

(25,228)

Schedule of Changes in Level 3 Assets Measured on a Recurring Basis

Assets (Liabilities)

Interest Rate Lock

Forward

(in thousands)

    

Commitments

    

Commitments

Three Months Ended September 30, 2023

  

  

Balance at beginning of period

$

8

$

Realized gain recognized in non-interest income

 

17

 

47

Balance at end of period

$

25

$

47

Three Months Ended September 30, 2022

  

  

Balance at beginning of period

$

50

$

(11)

Realized gain (loss) recognized in non-interest income

 

(50)

 

19

Balance at end of period

$

$

8

Nine Months Ended September 30, 2023

 

  

 

  

Balance at beginning of period

$

$

Realized gain recognized in non-interest income

 

25

 

47

Balance at end of period

$

25

$

47

Nine Months Ended September 30, 2022

 

  

 

  

Balance at beginning of period

$

283

$

15

Realized loss recognized in non-interest income

 

(283)

 

(7)

Balance at end of period

$

$

8

Schedule of Changes in Level 3 Liabilities Measured on a Recurring Basis

Assets (Liabilities)

Interest Rate Lock

Forward

(in thousands)

    

Commitments

    

Commitments

Three Months Ended September 30, 2023

  

  

Balance at beginning of period

$

8

$

Realized gain recognized in non-interest income

 

17

 

47

Balance at end of period

$

25

$

47

Three Months Ended September 30, 2022

  

  

Balance at beginning of period

$

50

$

(11)

Realized gain (loss) recognized in non-interest income

 

(50)

 

19

Balance at end of period

$

$

8

Nine Months Ended September 30, 2023

 

  

 

  

Balance at beginning of period

$

$

Realized gain recognized in non-interest income

 

25

 

47

Balance at end of period

$

25

$

47

Nine Months Ended September 30, 2022

 

  

 

  

Balance at beginning of period

$

283

$

15

Realized loss recognized in non-interest income

 

(283)

 

(7)

Balance at end of period

$

$

8

Schedule of Quantitative Information, Valuation, Recurring

Fair Value

(in thousands,

September 30, 

Valuation 

Unobservable 

Unobservable

except ratios)

    

2023

    

Techniques

    

Inputs

    

Input Value

 

Assets (Liabilities)

  

  

  

  

 

Interest Rate Lock Commitment

 

$

25

Pull-through Rate Analysis

 

Closing Ratio

 

76

%

 

Pricing Model

Origination Costs, per loan

$

1.7

Discount Cash Flows

Mortgage Servicing Asset

1.0

%

 

Forward Commitments

 

47

Quoted prices for similar loans in active markets

 

Freddie Mac pricing system

 

$97.2 to $101.4

Total

$

72

    

Fair Value

    

    

Significant

 

December 31,

Valuation

Unobservable

Unobservable

(in thousands, except ratios)

    

 2022

Techniques

    

Inputs

    

Input Value

Assets (Liabilities)

  

  

  

  

 

Interest Rate Lock Commitment

 

$

283

Pull-through Rate Analysis

 

Closing Ratio

 

85

%

 

Pricing Model

Origination Costs, per loan

$

1.7

Discount Cash Flows

Mortgage Servicing Asset

1.0

%

 

Forward Commitments

 

15

Quoted prices for similar loans in active markets

 

Freddie Mac pricing system

 

$99.8 to $103.2

Total

$

298

Summary of Applicable Non-Recurring Fair Value Measurements

Fair Value

Three Months Ended

Nine Months Ended

 Measurement Date as of 

Sep 30, 2023

Dec 31, 2022

September 30, 2023

September 30, 2023

September 30, 2023

Level 3

Level 3

Total

Total

Level 3

(in thousands)

    

Inputs

    

Inputs

    

Gains (Losses)

    

Gains (Losses)

    

Inputs

Assets

  

  

  

  

  

Individually evaluated loans

$

5,387

$

16,477

$

(7,706)

$

(11,090)

September 2023

Capitalized servicing rights

 

7,077

6,845

 

316

 

232

 

September 2023

Premises held for sale

 

252

252

 

 

 

September 2023

Total

$

12,716

$

23,574

$

(7,390)

$

(10,858)

 

  

Schedule of Quantitative Information, Valuation, Non-recurring

(in thousands, except ratios)

    

Fair Value September 30, 2023

    

Valuation Techniques

    

Unobservable Inputs

    

Range (Weighted Average)(a)

 

Assets

 

  

 

  

 

  

  

Individually evaluated loans

$

4,311

 

Fair value of collateral-appraised value

 

Loss severity

10% to 53%

 

Appraised value

$150 to $965

Individually evaluated loans

 

1,076

 

Discount cash flow

 

Discount rate

 

3.25% to 7.13%

 

Cash flows

$2 to $697

Capitalized servicing rights

 

7,077

 

Discounted cash flow

 

Constant prepayment rate

 

7.04%

 

 

  

 

Discount rate

 

9.56%

Premises held for sale

 

252

 

Fair value of asset less selling costs

 

Appraised value

$267

 

 

  

 

Selling Costs

 

6%

Total

$

12,716

 

  

 

  

 

  

(a)Where dollar amounts are disclosed, the amounts represent the lowest and highest fair value of the respective assets in the population except for adjustments for market/property conditions, which represents the range of adjustments to individual properties.

(in thousands, except ratios)

    

Fair Value December 31, 2022

    

Valuation Techniques

    

Unobservable Inputs

    

Range (Weighted Average)(a)

Assets

Individually evaluated loans

$

13,587

 

Fair value of collateral-appraised value

 

Loss severity

1% to 40%

 

Appraised value

$80 to $3,859

Individually evaluated loans

 

2,890

 

Discount cash flow

 

Discount rate

 

3.63% to 6.38%

 

Cash flows

$100 to $539

Capitalized servicing rights

 

6,845

 

Discounted cash flow

 

Constant prepayment rate

 

7.29%

  

 

  

 

Discount rate

 

9.54%

Premises held for sale

 

252

 

Fair value of asset less selling costs

 

Appraised value

$267

 

  

 

Selling Costs

 

6%

Total

$

23,574

(a)Where dollar amounts are disclosed, the amounts represent the lowest and highest fair value of the respective assets in the population except for adjustments for market/property conditions, which represents the range of adjustments to individual properties.
Summary of Estimated Fair Values, and Related Carrying Amounts, of Financial Instruments

September 30, 2023

Carrying

Fair

(in thousands)

    

Amount

    

Value

    

Level 1

    

Level 2

    

Level 3

Financial Assets

 

  

 

  

 

  

 

  

 

  

Cash and cash equivalents

$

122,816

$

122,816

$

122,816

$

$

Securities available for sale

 

509,453

 

509,453

 

 

509,453

 

FHLB stock

 

14,834

 

14,834

 

 

14,834

 

Loans held for sale

2,016

2,016

2,016

Net loans

 

2,964,780

 

2,796,561

 

 

 

2,796,561

Accrued interest receivable

 

5,056

 

5,056

 

 

5,056

 

Cash surrender value of bank-owned life insurance policies

 

79,469

 

79,469

 

 

79,469

 

Derivative assets

 

31,669

 

31,669

 

 

31,644

 

25

Financial Liabilities

 

  

 

  

 

  

 

  

 

  

Non-maturity deposits

$

2,482,012

$

2,489,295

$

$

2,489,295

$

Time deposits

658,482

651,067

651,067

Securities sold under agreements to repurchase

9,490

9,490

9,490

FHLB advances

 

297,580

 

297,432

 

 

297,432

 

Subordinated borrowings

 

60,422

 

67,470

 

 

67,470

 

Derivative liabilities

 

26,933

 

26,933

 

 

26,933

 

December 31, 2022

Carrying

Fair

(in thousands)

    

Amount

    

Value

    

Level 1

    

Level 2

    

Level 3

Financial Assets

 

  

 

  

 

  

 

  

 

  

Cash and cash equivalents

$

92,295

$

92,295

$

92,295

$

$

Securities available for sale

 

559,516

 

559,516

 

 

559,516

 

FHLB stock

 

14,893

 

14,893

 

 

14,893

 

Loans held for sale

Net loans

 

2,902,690

 

2,774,863

 

 

 

2,774,863

Accrued interest receivable

 

4,257

 

4,257

 

 

4,257

 

Cash surrender value of bank-owned life insurance policies

 

81,197

 

81,197

 

 

81,197

 

Derivative assets

 

30,039

 

30,039

 

 

30,039

 

Financial Liabilities

 

  

 

  

 

  

 

  

 

  

Non-maturity deposits

$

2,719,992

$

2,309,555

$

$

2,309,555

$

Time deposits

323,439

315,180

315,180

Securities sold under agreements to repurchase

13,369

13,369

13,369

FHLB advances

 

320,588

 

320,244

 

 

320,244

 

Subordinated borrowings

 

60,289

 

66,846

 

 

66,846

 

Derivative liabilities

 

25,228

 

25,228

 

 

25,228