XML 50 R40.htm IDEA: XBRL DOCUMENT v3.23.2
Fair Values of Assets and Liabilities (Tables)
6 Months Ended
Jun. 30, 2023
Fair Value Disclosures [Abstract]  
Summary of Changes in Level 3 Assets and Liabilities Measured at Fair Value on a Recurring Basis

The following table summarizes financial assets and liabilities measured at fair value on a recurring basis as of June 30, 2023 and December 31, 2022, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

(Dollars in thousands)

 

June 30, 2023

 

 

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government-sponsored enterprises obligations

 

$

1,840

 

 

$

 

 

$

1,840

 

 

$

 

U.S Government agency small business administration
   pools guaranteed by the SBA

 

 

7,788

 

 

 

 

 

 

7,788

 

 

 

 

Collateralized mortgage obligations issued by
   the FHLMC, FNMA and GNMA

 

 

5,864

 

 

 

 

 

 

5,864

 

 

 

 

Residential mortgage-backed-securities

 

 

21,672

 

 

 

 

 

 

21,672

 

 

 

 

Municipal bonds

 

 

65,141

 

 

 

 

 

 

65,141

 

 

 

 

Corporate debt

 

 

485

 

 

 

 

 

 

485

 

 

 

 

Corporate subordinated debt

 

 

7,106

 

 

 

 

 

 

7,106

 

 

 

 

Other assets:

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage servicing rights

 

 

350

 

 

 

 

 

 

 

 

 

350

 

Derivatives

 

 

326

 

 

 

 

 

 

326

 

 

 

 

Other liabilities:

 

 

 

Derivatives

 

 

48

 

 

 

 

 

 

48

 

 

 

 

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

(Dollars in thousands)

 

December 31, 2022

 

 

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government-sponsored enterprises obligations

 

$

1,826

 

 

$

 

 

$

1,826

 

 

$

 

U.S Government agency small business administration
   pools guaranteed by the SBA

 

 

8,359

 

 

 

 

 

 

8,359

 

 

 

 

Collateralized mortgage obligations issued by
   the FHLMC, FNMA and GNMA

 

 

6,222

 

 

 

 

 

 

6,222

 

 

 

 

Residential mortgage-backed-securities

 

 

21,823

 

 

 

 

 

 

21,823

 

 

 

 

Municipal bonds

 

 

62,416

 

 

 

 

 

 

62,416

 

 

 

 

Corporate debt

 

 

497

 

 

 

 

 

 

497

 

 

 

 

Corporate subordinated debt

 

 

4,957

 

 

 

 

 

 

4,957

 

 

 

 

Other assets:

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage servicing rights

 

$

357

 

 

 

 

 

 

 

 

 

357

 

Derivatives

 

 

961

 

 

 

 

 

 

961

 

 

 

 

 

Summary of Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis

For the six months ended June 30, 2023 and 2022, the changes in Level 3 assets and liabilities measured at fair value on a recurring basis were as follows:

 

(Dollars in thousands)

 

Mortgage Servicing Rights (1)

 

     Balance as of January 1, 2023

 

$

357

 

         Included in net (loss) income

 

 

(7

)

    Balance as of June 30, 2023

 

$

350

 

Total unrealized net gains (losses)
included in net income related to
assets still held as of June 30, 2023

 

$

 

 

 

 

 

     Balance as of January 1, 2022

 

$

322

 

         Included in net (loss) income

 

 

42

 

     Balance as of June 30, 2022

 

$

364

 

Total unrealized net gains (losses)
included in net income related to
assets still held as of June 30, 2022

 

$

 

 

(1)
Realized and unrealized gains and losses related to mortgage servicing rights are reported as a component of loan servicing fee income in the Company’s consolidated statements of (loss) income.
Summary of Significant Unobservable Inputs used in Level 3 Assets Measured at Fair Value on Recurring Basis

For Level 3 assets measured at fair value on a recurring basis as of June 30, 2023 and December 31, 2022, the significant unobservable inputs used in the fair value measurements were as follows:

 

 

 

June 30, 2023

 

(Dollars in thousands)

 

Valuation Technique

 

Description

 

Range

 

Weighted Average (1)

 

Fair Value

 

Mortgage Servicing Rights

 

Discounted Cash Flow

 

Prepayment Rate

 

5.70% - 20.69%

 

7.78%

 

$

350

 

 

 

 

 

Discount Rate

 

9.50% - 9.50%

 

9.00%

 

 

 

 

 

 

 

Delinquency Rate

 

1.82% - 2.47%

 

2.36%

 

 

 

 

 

 

 

Default Rate

 

0.14% - 0.20%

 

0.15%

 

 

 

 

 

 

December 31, 2022

 

(Dollars in thousands)

 

Valuation Technique

 

Description

 

Range

 

Weighted Average (1)

 

Fair Value

 

Mortgage Servicing Rights

 

Discounted Cash Flow

 

Prepayment Rate

 

6.48% - 23.49%

 

7.78%

 

$

357

 

 

 

 

 

Discount Rate

 

9.50% - 9.50%

 

9.50%

 

 

 

 

 

 

 

Delinquency Rate

 

2.13% - 2.79%

 

2.24%

 

 

 

 

 

 

 

Default Rate

 

0.14% - 0.20%

 

0.15%

 

 

 

 

(1)
Unobservable inputs for mortgage servicing rights were weighted by loan amount.
Fair Value Measurements, Recurring and Nonrecurring

The estimated fair values, and related carrying or notional amounts, of the Company’s financial instruments at June 30, 2023 and December 31, 2022 are as follows:

 

(Dollars in thousands)

 

Carrying
Amount

 

 

Fair
Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

6,643

 

 

$

6,643

 

 

$

6,643

 

 

$

 

 

$

 

Interest-bearing time deposits with other banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal Home Loan Bank stock

 

 

3,615

 

 

 

3,615

 

 

 

 

 

 

3,615

 

 

 

 

Bank-owned life insurance

 

 

4,602

 

 

 

4,602

 

 

 

 

 

 

4,602

 

 

 

 

Loans, net

 

 

413,740

 

 

 

369,281

 

 

 

 

 

 

 

 

 

369,281

 

Accrued interest receivable

 

 

2,001

 

 

 

2,001

 

 

 

2,001

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

388,941

 

 

$

386,848

 

 

$

315,895

 

 

$

70,953

 

 

$

 

Advances from Federal Home Loan Bank

 

 

85,597

 

 

 

85,111

 

 

 

 

 

 

85,111

 

 

 

 

Mortgagors’ tax escrow

 

 

864

 

 

 

864

 

 

 

 

 

 

864

 

 

 

 

Accrued interest payable

 

 

227

 

 

 

227

 

 

 

227

 

 

 

 

 

 

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

8,250

 

 

$

8,250

 

 

$

8,250

 

 

$

 

 

$

 

Interest-bearing time deposits with other banks

 

 

747

 

 

 

747

 

 

 

 

 

 

747

 

 

 

 

Federal Home Loan Bank stock

 

 

3,502

 

 

 

3,502

 

 

 

 

 

 

3,502

 

 

 

 

Bank-owned life insurance

 

 

4,561

 

 

 

4,561

 

 

 

 

 

 

4,561

 

 

 

 

Loans, net

 

 

398,924

 

 

 

361,402

 

 

 

 

 

 

 

 

 

361,402

 

Accrued interest receivable

 

 

1,988

 

 

 

1,988

 

 

 

1,988

 

 

 

 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

382,363

 

 

$

379,714

 

 

$

320,624

 

 

$

59,090

 

 

$

 

Advances from Federal Home Loan Bank

 

 

99,397

 

 

 

97,675

 

 

 

 

 

 

97,675

 

 

 

 

Mortgagors’ tax escrow

 

 

938

 

 

 

938

 

 

 

 

 

 

938

 

 

 

 

Accrued interest payable

 

 

95

 

 

 

95

 

 

 

95