XML 15 R15.htm IDEA: XBRL DOCUMENT v3.20.1
FAIR VALUE MEASUREMENTS
3 Months Ended
Mar. 31, 2020
FAIR VALUE MEASUREMENTS  
FAIR VALUE MEASUREMENTS

7.FAIR VALUE MEASUREMENTS

 

ASC Topic 820, “Fair Value Measurements and Disclosures”, defines fair value, establishes a framework for measuring fair value, and sets forth disclosures about fair value measurements.  ASC Topic 825, “Financial Instruments”, allows entities to choose to measure certain financial assets and liabilities at fair value.  The Company has not elected the fair value option for any financial assets or liabilities.

 

ASC Topic 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.  It also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.  This Topic describes three levels of inputs that may be used to measure fair value:

 

Level 1 – Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.

 

Level 2 – Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

 

Level 3 – Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.

 

The Company used the following methods and significant assumptions to estimate the fair value:

 

Investment Securities:  The fair values for available for sale investment securities are determined by quoted market prices, if available (Level 1).  For securities where quoted prices are not available, fair values are calculated based on market prices of similar securities (Level 2).  For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators (Level 3). 

 

Impaired Loans:  The fair value of impaired loans with specific allocations of the allowance for loan losses is generally based on recent third party real estate appraisals.  These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available for similar loans and collateral underlying such loans.

 

Net adjustments totaled $23 thousand the first three months of 2020 and $(182) thousand for the first three months of 2019 and resulted in a Level 3 classification of the inputs for determining fair value.

 

Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification.  Impaired loans are evaluated on a quarterly basis for additional impairment and adjusted in accordance with the allowance policy.  

 

Mortgage Servicing Rights:  Fair value is based on market prices for comparable mortgage servicing contracts, when available, or alternatively based on a valuation model that calculates the present value of estimated future net servicing income, resulting in a Level 3 classification. 

 

Derivatives and Financial Instruments:  The fair values of derivative financial instruments are based on derivative valuation models using market data inputs as of the valuation date (Level 2).

 

Assets and Liabilities Measured on a Recurring Basis: 

 

Available for sale investment securities, derivatives and other financial instrument assets and equity securities included in other assets are the Company’s only balance sheet items that meet the disclosure requirements for instruments measured at fair value on a recurring basis.  Disclosures are as follows in the tables below.

 

Fair Value Measurements at March 31, 2020 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

    

Quoted Prices

    

 

    

 

 

 

 

 

 

 

In Active

 

 

 

 

 

 

 

 

 

 

 

 

Markets for

 

Significant Other

 

Significant

 

 

 

 

 

 

Identical

 

Observable

 

Unobservable

 

 

 

Carrying

 

Assets

 

Inputs

 

Inputs

 

Description

 

Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Financial Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. treasury notes

 

$

9,336

 

$

 —

 

$

9,336

 

$

 —

 

U. S. government agencies

 

 

17,920

 

 

 —

 

 

17,920

 

 

 —

 

States and political subdivisions

 

 

28,876

 

 

 —

 

 

28,876

 

 

 —

 

Mortgage-backed - residential

 

 

109,990

 

 

 —

 

 

109,990

 

 

 —

 

Mortgage-backed-commercial

 

 

48,243

 

 

 —

 

 

48,243

 

 

 —

 

Asset-backed

 

 

32,822

 

 

 —

 

 

32,822

 

 

 —

 

Derivatives and financial instrument assets

 

 

237

 

 

 —

 

 

237

 

 

 —

 

Other Assets

 

 

296

 

 

296

 

 

 —

 

 

 —

 

Total

 

$

247,720

 

$

296

 

$

247,424

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives and financial instrument liabilities

 

$

3,525

 

$

 —

 

$

3,525

 

$

 —

 

 

Fair Value Measurements at December 31, 2019 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

    

Quoted Prices

    

    

    

    

 

 

 

 

 

 

In Active

 

 

 

 

 

 

 

 

 

 

 

 

Markets for

 

Significant Other

 

Significant

 

 

 

 

 

 

Identical

 

Observable

 

Unobservable

 

 

 

Carrying

 

Assets

 

Inputs

 

Inputs

 

Description

 

Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

U.S. treasury notes

 

$

9,168

 

$

 —

 

$

9,168

 

$

 —

 

U. S. government agencies

 

 

23,735

 

 

 —

 

 

23,735

 

 

 —

 

States and political subdivisions

 

 

32,589

 

 

 —

 

 

32,589

 

 

 —

 

Mortgage-backed - residential

 

 

113,991

 

 

 —

 

 

113,991

 

 

 —

 

Mortgage-backed - commercial

 

 

50,351

 

 

 —

 

 

50,351

 

 

 —

 

Asset-backed

 

 

35,496

 

 

 —

 

 

35,496

 

 

 —

 

Derivatives and financial instrument assets

 

 

94

 

 

 

 

 

94

 

 

 

 

Other Assets

 

 

292

 

 

292

 

 

 —

 

 

 —

 

Total

 

$

265,716

 

$

292

 

$

265,424

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives and financial instrument liabilities

 

$

212

 

$

 —

 

$

212

 

$

 —

 

 

There were no transfers between level 1 and level 2 during 2020 or 2019.

 

Assets measured at fair value on a non-recurring basis are summarized below (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at March 31, 2020 Using :

 

 

    

    

    

Quoted Prices

    

    

    

    

 

 

 

 

 

 

In Active

 

 

 

 

 

 

 

 

 

 

 

Markets for

 

Significant Other

 

Significant

 

 

 

 

 

 

Identical

 

Observable

 

Unobservable

 

 

 

Carrying

 

Assets

 

Inputs

 

Inputs

 

(In thousands)

 

Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Description

 

 

 

 

 

 

 

 

 

 

 

  Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

     Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

        Multi-family residential

 

$

1,217

$

 —

$

 —

$

 

1,217

 

  Other real estate owned, net:

 

 

 

 

 

 

 

 

 

 

 

     Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

 

              1-4 family residential

 

 

132

 

 —

 

 —

 

 

132

 

Commercial

 

 

246

 

 —

 

 —

 

 

246

 

Agricultural

 

 

233

 

 —

 

 —

 

 

233

 

  Mortgage servicing rights

 

 

1,023

 

 —

 

 —

 

 

1,023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2019 Using :

 

 

    

    

    

Quoted Prices

    

    

    

    

 

 

 

 

 

 

In Active

 

 

 

 

 

 

 

 

 

 

 

Markets for

 

Significant Other

 

Significant

 

 

 

 

 

 

Identical

 

Observable

 

Unobservable

 

 

 

Carrying

 

Assets

 

Inputs

 

Inputs

 

(In thousands)

 

Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Description

 

 

 

 

 

 

 

 

 

 

 

Impaired loans:

 

 

 

 

 

 

 

 

 

 

 

Real Estate Mortgage:

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

$

200

$

 —

$

 —

 

$

200

 

Multi-family residential

 

 

1,242

 

 —

 

 —

 

 

1,242

 

Other real estate owned, net:

 

 

 

 

 

 

 

 

 

 

 

Real Estate Mortgage:

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

40

 

 —

 

 —

 

 

40

 

Commercial

 

 

246

 

 —

 

 —

 

 

246

 

Agriculturual

 

 

233

 

 —

 

 —

 

 

233

 

Mortgage servicing rights

 

 

1,107

 

 —

 

 —

 

 

1,107

 

 

Impaired loans measured for impairment using the fair value of the collateral for collateral dependent loans had a net carrying amount of $1.2 million, which includes a valuation allowance of $75 thousand as of March 31, 2020.  Impaired loans measured for impairment using the fair value of the collateral for collateral dependent loans had a net carrying amount of $1.4 million, with a valuation allowance of $52 thousand at December 31, 2019. 

 

No additional loans were impaired at March 31, 2020 when compared to December 31, 2019.  One loan relationship which was impaired at December 31, 2019 required additional provision for loan loss expense of $25 thousand for the three months ended March 31, 2020. 

 

Other real estate owned measured at fair value less costs to sell had a net carrying amount of $611 thousand, which is made up of the outstanding balance of $1.1 million, net of a valuation allowance of $500 thousand as of March 31, 2020. Other real estate owned which was measured at fair value less costs to sell, had a net carrying amount of $519 thousand, which was made up of the outstanding balance of $980 thousand, net of a valuation allowance of $461 thousand at December 31, 2019.   The Company recorded $38 thousand in write-downs of other real estate owned properties for the three months ended both March 31, 2020 and March 31, 2019.

 

Impaired mortgage servicing rights are carried at the lower of cost or fair value.  At March 31 2020, impaired mortgage servicing rights totaled $1.3 million, less a valuation allowance of $252 thousand, resulting in a net carrying value of $1.0 million. 

At December 31, 2019, impaired mortgage servicing rights totaled $1.2 million, less a valuation allowance of $110 thousand, resulting in a carrying value of $1.1 million.  For the three months ended March 31, 2020, the Company recorded net writedowns of $142 thousand.  For the three months ended March 31,019, the Company recorded net write-downs of $6 thousand. 

 

The following table presents quantitative information about level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis as of March 31, 2020 and December 31, 2019:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Range

 

March 31, 2020

    

Fair

    

Valuation

    

Unobservable

    

(Weighted

 

(In thousands)

 

Value

 

Technique(s)

 

Input(s)

 

Average)

 

Impaired loans

 

 

 

 

 

 

 

 

 

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

Multi-family residential

$

1,217

 

income approach

 

capitalization rate

 

 7% - 7%

(7)%

 

Other real estate owned:

 

 

 

 

 

 

 

 

 

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

132

 

sales comparison

 

adjustment for differences between the comparable sales

 

(23)% - (28)%

(30)%

 

Commercial

 

246

 

income approach

 

capitalization rate

 

(6)% - 8%

(62)%

 

Agricultural

 

233

 

sales comparison

 

adjustment for differences between the comparable sales

 

(0)% - 26%

(14)%

 

Mortgage servicing rights

 

1,023

 

discounted cash flow

 

constant prepayment rates

 

(8)% - (23)%

(13)%

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

    

    

    

    

    

Range

December 31, 2018

 

Fair

 

Valuation

 

Unobservable

 

(Weighted

(In thousands)

 

Value

 

Technique(s)

 

Input(s)

 

Average)

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

 

 

 

 

 

 

 

 

Real estate mortgage:

 

 

 

 

 

 

 

 

 

1-4 family residential

$

200

 

sales comparison

 

adjustment for differences between the comparable sales

 

 (1)% - 21%

(1)%

Multi-family residential

 

1,242

 

income approach

 

capitalization rate

 

7% - 7%

(7)%

Other real estate owned:

 

 

 

 

 

 

 

 

 

1-4 family residential

 

40

 

sales comparison

 

adjustment for differences between the comparable sales

 

(4%) - 11%

(29%)

Commercial

 

246

 

sales comparison

 

capitalization rate

 

(6%) - 8%

(62)%

Agriculturual

 

233

 

sales comparison

 

adjustment for differences between the comparable sales

 

0% - 26%

(14)%

Mortgage servicing rights

 

1,107

 

discounted cash flow

 

constant prepayment rates

 

9% - 20%

(12)%

 

Fair Value of Financial Instruments

 

The carrying amounts and estimated fair values of financial instruments, as of March 31, 2020 and December 31, 2019 are as follows:

 

March 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Carrying

    

 

 

    

 

 

    

 

 

    

 

 

 

(in thousands)

 

Value

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

37,766

 

$

37,766

 

$

 —

 

$

 —

 

$

37,766

 

Interest bearing time deposits

 

 

2,375

 

 

2,375

 

 

 —

 

 

 —

 

 

2,375

 

Securities available for sale

 

 

247,187

 

 

 —

 

 

247,187

 

 

 —

 

 

247,187

 

Loans held for sale

 

 

4,990

 

 

 —

 

 

5,065

 

 

 —

 

 

5,065

 

Net Loans

 

 

768,411

 

 

 —

 

 

 —

 

 

742,213

 

 

742,213

 

Federal Home Loan Bank stock

 

 

7,034

 

 

 —

 

 

 —

 

 

 —

 

 

N/A

 

Interest receivable

 

 

4,010

 

 

 —

 

 

894

 

 

3,116

 

 

4,010

 

Derivative and financial instruments

 

 

237

 

 

 —

 

 

237

 

 

 —

 

 

237

 

Other assets

 

 

296

 

 

296

 

 

 —

 

 

 —

 

 

296

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits

 

$

853,217

 

$

637,199

 

$

217,638

 

$

 —

 

$

854,837

 

Repurchase agreements

 

 

5,410

 

 

 —

 

 

5,410

 

 

 —

 

 

5,410

 

Short-term Federal Home Loan Bank advances

 

 

54,000

 

 

 —

 

 

54,000

 

 

 —

 

 

54,000

 

Long-term Federal Home Loan Bank advances

 

 

84,925

 

 

 —

 

 

87,678

 

 

 —

 

 

87,678

 

Subordinated debentures

 

 

7,217

 

 

 —

 

 

 —

 

 

6,785

 

 

6,785

 

Interest payable

 

 

1,217

 

 

 —

 

 

1,205

 

 

12

 

 

1,217

 

   Derivative and financial instruments

 

 

3,525

 

 

 —

 

 

3,525

 

 

 —

 

 

3,525

 

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Carrying

    

 

 

    

 

 

    

 

 

    

 

 

 

(in thousands)

 

Value

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

22,182

 

$

22,182

 

$

 —

 

$

 —

 

$

22,182

 

Interest bearing time deposits

 

 

2,375

 

 

2,375

 

 

 —

 

 

 —

 

 

2,375

 

Securities available for sale

 

 

265,330

 

 

 —

 

 

265,330

 

 

 —

 

 

265,330

 

Loans held for sale

 

 

2,144

 

 

 —

 

 

2,171

 

 

 —

 

 

2,171

 

Net Loans

 

 

735,853

 

 

 —

 

 

 —

 

 

735,060

 

 

735,060

 

Federal Home Loan Bank stock

 

 

7,034

 

 

 —

 

 

 —

 

 

 —

 

 

N/A

 

Interest receivable

 

 

4,166

 

 

 —

 

 

1,035

 

 

3,131

 

 

4,166

 

Derivatives and financial instruments

 

 

94

 

 

 —

 

 

94

 

 

 —

 

 

94

 

Other assets

 

 

292

 

 

292

 

 

 —

 

 

 —

 

 

292

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total deposits

 

$

842,653

 

$

630,948

 

$

210,892

 

$

 —

 

$

841,840

 

Repurchase agreements

 

 

5,994

 

 

 —

 

 

5,993

 

 

 —

 

 

5,993

 

Short-term Federal Home Loan Bank advances

 

 

25,000

 

 

 —

 

 

25,000

 

 

 —

 

 

25,000

 

Long-term Federal Home Loan Bank advances

 

 

91,418

 

 

 —

 

 

91,397

 

 

 —

 

 

91,397

 

Subordinated debentures

 

 

7,217

 

 

 —

 

 

 —

 

 

7,213

 

 

7,213

 

Interest payable

 

 

1,170

 

 

 —

 

 

1,156

 

 

14

 

 

1,170

 

Derivatives and financial instruments

 

 

212

 

 

 —

 

 

212

 

 

 —

 

 

212