XML 44 R33.htm IDEA: XBRL DOCUMENT v3.24.1.u1
FAIR VALUE MEASUREMENTS AND FAIR VALUES OF FINANCIAL INSTRUMENTS (Tables)
3 Months Ended
Mar. 31, 2024
FAIR VALUE MEASUREMENTS AND FAIR VALUES OF FINANCIAL INSTRUMENTS  
Schedule of assets measured at fair value and the valuation methods used

March 31, 2024

Quoted Prices

Other Observable

Unobservable

in Active Markets

Inputs

Inputs

Total

(In Thousands)

(Level 1)

(Level 2)

(Level 3)

Fair Value

Recurring fair value measurements, assets:

 

  

 

  

 

  

 

  

AVAILABLE-FOR-SALE DEBT SECURITIES:

 

  

 

  

 

  

 

  

Obligations of the U.S. Treasury

$

10,231

$

0

$

0

$

10,231

Obligations of U.S. Government agencies

0

9,376

0

9,376

Bank holding company debt securities

0

23,469

0

23,469

Obligations of states and political subdivisions:

 

  

 

 

  

 

Tax-exempt

 

0

 

102,826

 

0

 

102,826

Taxable

 

0

 

49,255

 

0

 

49,255

Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:

 

  

 

 

  

 

  

Residential pass-through securities

 

0

 

91,116

 

0

 

91,116

Residential collateralized mortgage obligations

 

0

 

44,501

 

0

 

44,501

Commercial mortgage-backed securities

 

0

 

66,121

 

0

 

66,121

Private label commercial mortgage-backed securities

 

0

 

8,199

 

0

 

8,199

Total available-for-sale debt securities

 

10,231

 

394,863

 

0

 

405,094

Marketable equity security

 

862

 

0

 

0

 

862

Servicing rights

 

0

 

0

 

2,731

 

2,731

RPA Out

0

5

0

5

Interest rate swap agreements, assets

0

3,222

0

3,222

Total recurring fair value measurements, assets

$

11,093

$

398,090

$

2,731

$

411,914

Recurring fair value measurements, liabilities:

RPA In

$

0

$

5

$

0

$

5

Interest rate swap agreements, liabilities

0

3,222

0

3,222

Total recurring fair value measurements, liabilities

$

0

$

3,227

$

0

$

3,227

Nonrecurring fair value measurements, assets:

 

  

 

  

 

  

 

  

Loans individually evaluated for credit loss, net

$

0

$

0

$

8,659

$

8,659

Foreclosed assets held for sale

 

0

 

0

 

456

 

456

Total nonrecurring fair value measurements, assets

$

0

$

0

$

9,115

$

9,115

December 31, 2023

Quoted Prices

Other Observable

Unobservable

in Active Markets

Inputs

Inputs

Total

(In Thousands)

(Level 1)

(Level 2)

(Level 3)

Fair Value

Recurring fair value measurements, assets:

 

  

 

  

 

  

 

  

AVAILABLE-FOR-SALE DEBT SECURITIES:

 

  

 

  

 

  

 

  

Obligations of the U.S. Treasury

$

11,290

$

0

$

0

$

11,290

Obligations of U.S. Government agencies

0

9,946

0

9,946

Bank holding company debt securities

0

23,500

0

23,500

Obligations of states and political subdivisions:

 

  

 

 

  

 

Tax-exempt

 

0

 

104,199

 

0

 

104,199

Taxable

 

0

 

50,111

 

0

 

50,111

Mortgage-backed securities issued or guaranteed by U.S. Government agencies or sponsored agencies:

 

  

 

  

 

  

 

  

Residential pass-through securities

 

0

 

95,405

 

0

 

95,405

Residential collateralized mortgage obligations

 

0

 

46,462

 

0

 

46,462

Commercial mortgage-backed securities

 

0

 

66,682

 

0

 

66,682

Private label commercial mortgage-backed securities

 

0

 

8,160

 

0

 

8,160

Total available-for-sale debt securities

 

11,290

 

404,465

 

0

 

415,755

Marketable equity security

 

871

 

0

 

0

 

871

Servicing rights

 

0

 

0

 

2,659

 

2,659

RPA Out

0

11

0

11

Interest rate swap agreements, assets

0

2,783

0

2,783

Total recurring fair value measurements, assets

$

12,161

$

407,259

$

2,659

$

422,079

Recurring fair value measurements, liabilities,

RPA In

$

0

$

13

$

0

$

13

Interest rate swap agreements, liabilities

0

2,783

0

2,783

Total recurring fair value measurements, liabilities

$

0

$

2,796

$

0

$

2,796

Nonrecurring fair value measurements, assets:

 

  

 

  

 

  

 

  

Impaired loans, net

$

0

$

0

$

7,043

$

7,043

Foreclosed assets held for sale

 

0

 

0

 

478

 

478

Total nonrecurring fair value measurements, assets

$

0

$

0

$

7,521

$

7,521

Schedule of reconciliation of level 3 activity

(In Thousands)

Three Months Ended

    

March 31, 2024

    

March 31, 2023

    

Servicing rights balance, beginning of period

$

2,659

$

2,653

Originations of servicing rights

 

47

 

15

Unrealized gain (loss) included in earnings

 

25

 

(83)

Servicing rights balance, end of period

$

2,731

$

2,585

Schedule of estimated fair values, and carrying amounts of financial instruments not recorded at fair value

(In Thousands)

Fair Value

March 31, 2024

December 31, 2023

Hierarchy

Carrying

Fair

Carrying

Fair

    

Level

    

Amount

    

Value

    

Amount

    

Value

Financial assets:

 

  

 

  

 

  

 

  

 

  

Cash and cash equivalents

 

Level 1

$

42,348

$

42,348

$

52,778

$

52,778

Certificates of deposit

 

Level 2

 

4,100

 

3,896

 

4,100

 

3,859

Restricted equity securities (included in other assets)

 

Level 2

 

22,782

 

22,782

 

21,716

 

21,716

Loans, net

 

Level 3

 

1,852,426

 

1,766,292

 

1,828,931

 

1,750,336

Accrued interest receivable

 

Level 2

 

9,465

 

9,465

 

9,140

 

9,140

Financial liabilities:

 

  

 

 

 

  

 

  

Deposits with no stated maturity

 

Level 2

 

1,563,605

 

1,563,605

 

1,590,357

 

1,590,357

Time deposits

 

Level 2

 

432,298

 

430,309

 

424,449

 

423,643

Short-term borrowings

 

Level 2

 

48,831

48,831

 

33,874

 

33,874

Long-term borrowings

 

Level 2

 

148,824

 

148,009

 

138,337

 

137,775

Senior debt

Level 2

14,848

13,455

14,831

12,706

Subordinated debt

Level 2

24,745

22,373

24,717

22,750

Accrued interest payable

 

Level 2

 

2,124

 

2,124

 

1,525

 

1,525

Recurring fair value measurements  
FAIR VALUE MEASUREMENTS AND FAIR VALUES OF FINANCIAL INSTRUMENTS  
Schedule of inputs and valuation techniques

    

Fair Value at

    

  

    

  

    

  

    

  

3/31/2024

Valuation

Unobservable

Method or Value As of

Asset

(In Thousands)

Technique

Input(s)

3/31/2024

Servicing rights

$

2,731

 

Discounted cash flow

 

Discount rate

 

13.00

%  

Rate used through modeling period

 

 

Loan prepayment speeds

113.00

%  

Weighted-average PSA

 

 

Servicing fees

0.25

%  

of loan balances

 

4.00

%  

of payments are late

 

5.00

%  

late fees assessed

$

1.94

Miscellaneous fees per account per month

 

 

Servicing costs

$

6.00

Monthly servicing cost per account

$

24.00

Additional monthly servicing cost per loan on loans more than 30 days delinquent

 

1.50

%  

of loans more than 30 days delinquent

 

 

3.00

%  

annual increase in servicing costs

    

Fair Value at

    

  

    

  

    

  

    

  

12/31/2023

Valuation

Unobservable

Method or Value As of

Asset

(In Thousands)

Technique

Input(s)

12/31/2023

Servicing rights

$

2,659

 

Discounted cash flow

 

Discount rate

 

13.00

%  

Rate used through modeling period

 

 

Loan prepayment speeds

131.00

%  

Weighted-average PSA

 

 

Servicing fees

0.25

%  

of loan balances

 

4.00

%  

of payments are late

 

5.00

%  

late fees assessed

$

1.94

Miscellaneous fees per account per month

 

 

Servicing costs

$

6.00

Monthly servicing cost per account

$

24.00

Additional monthly servicing cost per loan on loans more than 30 days delinquent

 

1.50

%  

of loans more than 30 days delinquent

 

 

3.00

%  

annual increase in servicing costs

Nonrecurring fair value measurements  
FAIR VALUE MEASUREMENTS AND FAIR VALUES OF FINANCIAL INSTRUMENTS  
Schedule of inputs and valuation techniques

(Dollars In Thousands)

    

    

  

    

  

    

  

    

  

    

Range (Weighted

 

Valuation

  

  

  

Average)

 

Balance at

Allowance at

Fair Value at

Valuation

Unobservable

Discount at

 

Asset

3/31/2024

3/31/2024

3/31/2024

Technique

Inputs

3/31/2024

Loans individually evaluated for credit loss:

 

  

 

  

 

  

 

  

 

  

  

Commercial real estate - nonowner occupied

$

7,293

$

623

$

6,670

 

Sales comparison

 

Discount to appraised value

22%-30% (25)

% 

Commercial real estate - owner occupied

284

244

40

Sales comparison & SBA guaranty

Discount to appraised value

99% (99)

%

All other commercial loans

2,485

536

1,949

Sales comparison

Discount to appraised value

0%-82% (16)

%

Total loans individually evaluated for credit loss

$

10,062

$

1,403

$

8,659

 

  

 

  

Foreclosed assets held for sale - real estate:

 

 

  

 

  

 

  

 

  

Residential (1-4 family)

$

25

$

0

$

25

 

Sales comparison

 

Discount to appraised value

62% (62)

%

Commercial real estate

431

0

431

Sales comparison

Discount to appraised value

18%-77% (45)

%

Total foreclosed assets held for sale

$

456

$

0

$

456

 

  

 

  

(Dollars In Thousands)

    

    

  

    

  

    

  

    

  

    

Range (Weighted

 

Valuation

  

  

  

Average)

 

Balance at

Allowance at

Fair Value at

Valuation

Unobservable

Discount at

 

Asset

12/31/2023

12/31/2023

12/31/2023

Technique

Inputs

12/31/2023

Loans individually evaluated for credit loss:

 

  

 

  

 

  

 

  

 

  

  

Commercial real estate - nonowner occupied

$

7,301

$

648

$

6,653

 

Sales comparison

 

Discount to appraised value

22%-30% (25)

% 

Commercial real estate - owner occupied

294

5

289

Sales comparison & SBA guaranty

Discount to appraised value

93% (93)

%

All other commercial loans

191

90

101

Liquidation & SBA guaranty

Discount to appraised value

0%-76% (17)

%

Total loans individually evaluated for credit loss

$

7,786

$

743

$

7,043

 

  

 

  

  

Foreclosed assets held for sale - real estate:

 

 

  

 

  

 

  

 

  

  

Residential (1-4 family)

$

47

$

0

$

47

 

Sales comparison

 

Discount to appraised value

20%-62% (50)

%

Commercial real estate

431

0

431

Sales comparison

Discount to appraised value

18%-50% (45)

%

Total foreclosed assets held for sale

$

478

$

0

$

478