XML 44 R34.htm IDEA: XBRL DOCUMENT v3.22.1
Disclosures About Fair Value of Assets and Liabilities (Tables)
3 Months Ended
Mar. 31, 2022
Fair Value Disclosures [Abstract]  
Schedule of recurring fair value measurements consolidated balance sheets
($ in thousands)  Fair value at
March 31, 2022
   (Level 1)   (Level 2)   (Level 3) 
                 
U.S. Treasury and Government Agencies  $8,408   $
-
   $8,408   $
-
 
Mortgage-backed securities   226,936    
-
    226,936    
-
 
State and political subdivisions   13,170    
-
    13,170    
-
 
Other corporate securities   16,797    
-
    16,797    
-
 
Interest rate contracts - assets   482    
-
    482    
-
 
Interest rate contracts - liabilities   (482)   
-
    (482)   
-
 
Forward contracts   281    281    
-
    
-
 
IRLCs   (155)   
-
    
-
    (155)

 

($ in thousands)  Fair value at
December 31, 2021
   (Level 1)   (Level 2)   (Level 3) 
                 
U.S. Treasury and Government Agencies  $9,105   $
-
   $9,105   $
-
 
Mortgage-backed securities   228,134    
-
    228,134    
-
 
State and political subdivisions   12,879    
-
    12,879    
-
 
Other corporate securities   13,141    
-
    13,141    
-
 
Interest rate contracts - assets   3,655    
-
    3,655    
-
 
Interest rate contracts - liabilities   (3,655)   
-
    (3,655)   
-
 
Forward contracts   (32)   (32)   
-
    
-
 
IRLCs   22    
-
    
-
    22 

 

Schedule of recurring fair value measurements consolidated balance sheets
   Three Months Ended
March 31,
 
($ in thousands)  2022   2021 
Interest Rate Lock Commitments        
Balance at beginning of period  $22   $278 
Total realized gains (losses)          
Change in fair value   (177)   (692)
Balance at end of period  $(155)  $(414)

 

Schedule of valuation inputs, mortgage servicing rights
($ in thousands)  Fair value at
March 31, 2022
   (Level 1)   (Level 2)   (Level 3) 
Impaired loans  $819   $
     -
   $
     -
   $819 
Mortgage servicing rights   2,527    
-
    
-
    2,527 

 

($ in thousands)  Fair value at
December 31, 2021
   (Level 1)   (Level 2)   (Level 3) 
Impaired loans  $464   $
     -
  
           -
   $464 
Mortgage servicing rights   3,301    
-
    
-
    3,301 

 

Schedule of unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements
($ in thousands) 

Fair value at

March 31,
2022

  

Valuation

technique

  Unobservable inputs 

Range (weighted-

average)

 
              
Collateral-dependent impaired loans  $819   Market comparable properties   Comparability adjustments (%)   11.5 - 18.2% (14%)
Mortgage servicing rights   2,527   Discounted cash flow  Discount Rate   9.77%
           Constant prepayment rate   7.57%
           P&I earnings credit   0.46%
           T&I earnings credit   1.90%
           Inflation for cost of servicing   1.50%
IRLCs   (155)  Discounted cash flow  Loan closing rates   43% - 99%

 

($ in thousands) 

Fair value at

December 31,
2021

  

Valuation

technique

  Unobservable inputs 

Range (weighted-

average)

 
               
              
Collateral-dependent impaired loans  $464   Market comparable properties   Comparability adjustments (%)   6.4 - 18% (13%)
Mortgage servicing rights   3,301   Discounted cash flow  Discount Rate   8.65%
           Constant prepayment rate   10.94%
           P&I earnings credit   0.10%
           T&I earnings credit   1.25%
           Inflation for cost of servicing   1.50%
IRLCs   22   Discounted cash flow  Loan closing rates   49% - 99%

Schedule of estimated fair values financial instruments
($ in thousands)  Carrying   Fair   Fair value measurements using 
March 31, 2022  amount   value   (Level 1)   (Level 2)   (Level 3) 
Financial assets                    
Cash and due from banks  $130,003   $130,003   $130,003   $
-
   $
-
 
Interest bearing time deposits   1,894    1,894    
-
    1,894    
-
 
Loans held for sale   4,737    4,700    
-
    4,700    
-
 
Loans, net of allowance for loan losses   836,866    839,070    
-
    
-
    839,070 
Federal Reserve and FHLB Bank stock, at cost   5,303    5,303    
-
    5,303    
-
 
Interest receivable   2,815    2,815    
-
    2,815    
-
 
Mortgage servicing rights   13,135    14,433    
-
    
-
    14,433 
                          
Financial liabilities                         
Deposits  $1,138,071   $1,136,257   $989,518   $146,739   $
-
 
Short-term borrowings   19,035    19,035    
-
    19,035    
-
 
FHLB advances   5,500    5,536    
-
    5,536    
-
 
Trust preferred securities   10,310    9,669    
-
    9,669    
-
 
Subordinated debt, net of issuance costs   19,558    21,218    
-
    21,218    
-
 
Interest payable   536    536    
-
    536    
-
 

 

($ in thousands)  Carrying   Fair   Fair value measurements using 
December 31, 2021  amount   value   (Level 1)   (Level 2)   (Level 3) 
Financial assets                    
Cash and due from banks  $149,511   $149,511   $149,511   $
-
   $
-
 
Interest bearing time deposits   2,643    2,643    
-
    2,643    
-
 
Loans held for sale   7,472    7,561    
-
    7,561    
-
 
Loans, net of allowance for loan losses   808,909    813,766    
-
    
-
    813,766 
Federal Reserve and FHLB Bank stock, at cost   5,303    5,303    
-
    5,303    
-
 
Interest receivable   2,920    2,920    
-
    2,920    
-
 
Mortgage servicing rights   12,034    12,629    
-
    
-
    12,629 
                          
Financial liabilities                         
Deposits  $1,113,045   $1,112,710   $956,541   $156,169   $
-
 
Short-term borrowings   15,320    15,320    
-
    15,320    
-
 
FHLB advances   5,500    5,596    
-
    5,596    
-
 
Trust preferred securities   10,310    9,067    
-
    9,067    
-
 
Subordinated debt, net of issuance costs   19,546    20,581    
-
    20,581    
-
 
Interest payable   299    299    
-
    299    
-