Biggest changeThis has been accomplished primarily by managing the assets and liabilities while maintaining our traditional high credit standards. 48 INTEREST-EARNING ASSETS AND INTEREST-BEARING LIABILITIES REPRICING SCHEDULE (“GAP” TABLE) As of December 31, 2023 3 months or less 3 to 12 months 1 to 5 years Over 5 years Total (Dollars in thousands) Interest-earning assets: Investment securities $ 4,805 $ 32,340 $ 236,365 $ 182,814 $ 456,324 Loans 228,622 192,229 431,353 96,452 948,656 Total interest-earning assets $ 233,427 $ 224,569 $ 667,718 $ 279,266 $ 1,404,980 Interest-bearing liabilities: Certificates of deposit $ 91,903 $ 71,536 $ 19,713 $ 2 $ 183,154 Money market and checking accounts 613,613 - - - 613,613 Savings accounts 152,381 - - - 152,381 Borrowed money 79,241 14,201 5,585 - 99,027 Total interest-bearing liabilities $ 937,138 $ 85,737 $ 25,298 $ 2 $ 1,048,175 Interest sensitivity gap per period $ (703,711 ) $ 138,832 $ 642,420 $ 279,264 $ 356,805 Cumulative interest sensitivity gap (703,711 ) (564,879 ) 77,541 356,805 Cumulative gap as a percent of total interest-earning assets (50.09 )% (40.21 )% 5.52 % 25.40 % Cumulative interest sensitive assets as a percent of cumulative interest sensitive liabilities 24.91 % 44.78 % 107.40 % 134.04 % 49
Biggest changeThis has been accomplished primarily by managing the assets and liabilities while maintaining our traditional high credit standards. 50 INTEREST-EARNING ASSETS AND INTEREST-BEARING LIABILITIES REPRICING SCHEDULE (“GAP” TABLE) As of December 31, 2024 3 months or less 3 to 12 months 1 to 5 years Over 5 years Total (Dollars in thousands) Interest-earning assets: Investment securities $ 19,745 $ 32,959 $ 162,081 $ 161,399 $ 376,184 Loans 248,884 205,678 492,478 108,733 1,055,773 Total interest-earning assets $ 268,629 $ 238,637 $ 654,559 $ 270,132 $ 1,431,957 Interest-bearing liabilities: Certificates of deposit $ 101,825 $ 79,128 $ 13,739 $ 2 $ 194,694 Money market and checking accounts 636,963 - - - 636,963 Savings accounts 145,514 - - - 145,514 Borrowed money 71,102 14,003 3,400 - 88,505 Total interest-bearing liabilities $ 955,404 $ 93,131 $ 17,139 $ 2 $ 1,065,676 Interest sensitivity gap per period $ (686,775 ) $ 145,506 $ 637,420 $ 270,130 $ 366,281 Cumulative interest sensitivity gap (686,775 ) (541,269 ) 96,151 366,281 Cumulative gap as a percent of total interest-earning assets (47.96 %) (37.80 %) 6.71 % 25.58 % Cumulative interest sensitive assets as a percent of cumulative interest sensitive liabilities 28.12 % 48.38 % 109.02 % 134.37 % 51
We have set policy limits of interest rate risk to be assumed in the normal course of business and monitor such limits through our simulation process. 47 In the past, we have been successful in meeting the interest rate sensitivity objectives set forth in our policy.
We have set policy limits of interest rate risk to be assumed in the normal course of business and monitor such limits through our simulation process. 49 In the past, we have been successful in meeting the interest rate sensitivity objectives set forth in our policy.
Simulation models are prepared to determine the impact on net interest income for the coming twelve months, including using rates at December 31, 2023 and forecasting volumes for the twelve-month projection.
Simulation models are prepared to determine the impact on net interest income for the coming twelve months, including using rates at December 31, 2024 and forecasting volumes for the twelve-month projection.
This position is then subjected to a shift in interest rates of 100, 200 and 300 basis points rising and 100 basis points falling with an impact to our net interest income on a one-year horizon as follows: As of December 31, 2023 As of December 31, 2022 Scenario Dollar change in net interest income ($000’s) Percent change in net interest income Dollar change in net interest income ($000’s) Percent change in net interest income 300 basis point rising $ (5,924 ) (13.8 )% $ (3,245 ) (6.6 )% 200 basis point rising $ (4,012 ) (9.3 )% $ (2,218 ) (4.5 )% 100 basis point rising $ (2,122 ) (4.9 )% $ (1,215 ) (2.5 )% 100 basis point falling $ 17 0.0 % $ 747 1.5 % 200 basis point falling $ (909 ) (2.1 )% $ 434 90.0 % 300 basis point falling $ (2,037 ) (4.7 )% $ (67 ) (0.1 )% ASSET/LIABILITY MANAGEMENT Interest rate “gap” analysis is a common, though imperfect, measure of interest rate risk which measures the relative dollar amounts of interest-earning assets and interest-bearing liabilities which reprice within a specific time period, either through maturity or rate adjustment.
This position is then subjected to a shift in interest rates of 100, 200 and 300 basis points rising and 100 basis points falling with an impact to our net interest income on a one-year horizon as follows: As of December 31, 2024 As of December 31, 2023 Scenario Dollar change in net interest income ($000’s) Percent change in net interest income Dollar change in net interest income ($000’s) Percent change in net interest income 300 basis point rising $ (6,831 ) (13.8 )% $ (5,924 ) (13.8 )% 200 basis point rising $ (4,629 ) (9.4 )% $ (4,012 ) (9.3 )% 100 basis point rising $ (2,434 ) (4.9 )% $ (2,122 ) (4.9 )% 100 basis point falling $ 282 0.6 % $ 17 0.0 % 200 basis point falling $ (588 ) (1.2 )% $ (909 ) (2.1 )% 300 basis point falling $ (1,774 ) (3.6 )% $ (2,037 ) (4.7 )% ASSET/LIABILITY MANAGEMENT Interest rate “gap” analysis is a common, though imperfect, measure of interest rate risk which measures the relative dollar amounts of interest-earning assets and interest-bearing liabilities which reprice within a specific time period, either through maturity or rate adjustment.
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK Our assets and liabilities are principally financial in nature, and the resulting net interest income thereon is subject to changes in market interest rates and the mix of various assets and liabilities.
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK Interest rate risk is defined as the exposure of net interest income and fair value of financial instruments (interest-earning assets, deposits and borrowings) to movements in interest rates. Our results of operations depend to a large degree on our net interest income and ability to manage interest rate risk.