XML 30 R19.htm IDEA: XBRL DOCUMENT v3.10.0.1
FAIR VALUE
9 Months Ended
Sep. 30, 2018
FAIR VALUE  
FAIR VALUE

NOTE 11 - FAIR VALUE

Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:

 

 

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.

 

There were no transfers between levels during 2018 or 2017. The Company used the following methods and significant assumptions to estimate fair value:

Investment Securities:  The fair values for 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).

Interest Rate Locks and Forward Delivery Commitments:  Fair values of these mortgage derivatives are estimated based on changes in mortgage interest rates from the date the commitment related to the loan is locked. The fair value estimate is based on valuation models using market data from secondary market loan sales and direct contacts with third party investors as of the measurement date (Level 3).

Derivative instruments are carried at fair value in the Company’s financial statements. The accounting for changes in the fair value of a derivative instrument are accounted for within the consolidated statements of income.

The following presents assets measured on a recurring basis at September 30, 2018 and December 31, 2017 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Quoted

    

 

 

    

 

 

    

 

 

 

 

Prices in

 

Significant

 

 

 

 

 

 

 

 

Active Markets

 

Other

 

Significant

 

 

 

 

 

for Identical

 

Observable

 

Unobservable

 

 

 

 

 

Assets

 

Inputs

 

Inputs

 

Reported

September 30, 2018

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Balance

Investment securities available-for-sale:

 

 

  

 

 

  

 

 

  

 

 

  

U.S. Treasury debt

 

$

249

 

$

 —

 

$

 —

 

$

249

GNMA mortgage-backed securities – residential

 

 

 —

 

 

34,522

 

 

 —

 

 

34,522

Securities issued by U.S. government sponsored entities and agencies

 

 

 —

 

 

8,281

 

 

 —

 

 

8,281

Corporate collateralized mortgage obligations and mortgage-backed securities

 

 

 —

 

 

1,423

 

 

 —

 

 

1,423

SBIC

 

 

 —

 

 

1,017

 

 

 —

 

 

1,017

Total securities available-for-sale

 

$

249

 

$

45,243

 

$

 —

 

$

45,492

Equity securities not available-for-sale

 

$

687

 

$

 —

 

$

 —

 

$

687

Interest rate lock and forward delivery commitments

 

$

 —

 

$

885

 

$

 —

 

$

885

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Quoted

    

 

 

    

 

 

    

 

 

 

 

Prices in

 

Significant

 

 

 

 

 

 

 

 

Active Markets

 

Other

 

Significant

 

 

 

 

 

for Identical

 

Observable

 

Unobservable

 

 

 

 

 

Assets

 

Inputs

 

Inputs

 

Reported

December 31, 2017

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Balance

Investment securities available-for-sale:

 

 

  

 

 

  

 

 

  

 

 

  

U.S. Treasury debt

 

$

249

 

$

 —

 

$

 —

 

$

249

GNMA mortgage-backed securities – residential

 

 

 —

 

 

40,836

 

 

 —

 

 

40,836

Securities issued by U.S. government sponsored entities and agencies

 

 

 —

 

 

9,453

 

 

 —

 

 

9,453

Corporate collateralized mortgage obligations and mortgage-backed securities

 

 

 —

 

 

1,479

 

 

 —

 

 

1,479

SBIC

 

 

 —

 

 

930

 

 

 —

 

 

930

Equity mutual fund

 

 

703

 

 

 —

 

 

 —

 

 

703

Total securities available-for-sale

 

$

952

 

$

52,698

 

$

 —

 

$

53,650

Interest rate lock and forward delivery commitments

 

$

 —

 

$

665

 

$

 —

 

$

665

 

Mutual funds and U.S. Treasury debt are reported at fair value utilizing Level 1 inputs. The remaining portfolio of securities are reported at fair value with Level 2 inputs provided by a pricing service. As of September 30, 2018 and December 31, 2017, the majority of the securities have credit support provided by the Federal Home Loan Mortgage Corporation, GNMA, the Federal National Mortgage Association or the Small Business Administration. Factors used to value the securities by the pricing service include: benchmark yields, reported trades, interest spreads, prepayments, and other market research. In addition, ratings and collateral quality are considered.

Other Real Estate Owned:  Assets acquired through or instead of loan foreclosure are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis. They are subsequently accounted for at lower of cost or fair value less estimated costs to sell. Fair value is commonly based on recent real estate appraisals which are updated no less frequently than on an annual basis. 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 independent appraisers to adjust for differences between comparable sales and income data available. Such adjustments can be significant and typically result in Level 3 classifications of the inputs for determining fair value. Other real estate owned is evaluated monthly for additional impairment and adjusted accordingly.

Impaired Loans:  The fair value of impaired loans with specific allocations of the allowance for loan losses is generally based on recent 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 independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments can be significant and typically result in Level 3 classifications of the inputs for determining fair value. Impaired loans are evaluated monthly for additional impairment and adjusted accordingly.

Appraisals for both collateral‑dependent impaired loans and other real estate owned are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by the Company. Once received, the Company reviews the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with independent data sources such as recent market data or industry‑wide statistics.

The following presents assets measured on a nonrecurring basis as of September 30, 2018 and December 31, 2017 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Quoted

    

    

 

    

    

 

    

    

 

 

 

Prices in

 

Significant

 

 

 

 

 

 

 

 

Active Markets

 

Other

 

Significant

 

 

 

 

 

for Identical

 

Observable

 

Unobservable

 

 

 

 

 

Assets

 

Inputs

 

Inputs

 

Reported

September 30, 2018

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Balance

Other real estate owned:

 

 

  

 

 

  

 

 

  

 

 

  

Commercial properties

 

$

 —

 

$

 —

 

$

658

 

$

658

Total other real estate owned

 

$

 —

 

$

 —

 

$

658

 

$

658

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 —

 

$

 —

 

$

795

 

$

795

Total impaired loans

 

$

 —

 

$

 —

 

$

795

 

$

795

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Quoted

    

    

 

    

    

 

    

    

 

 

 

Prices in

 

Significant

 

 

 

 

 

 

 

 

Active Markets

 

Other

 

Significant

 

 

 

 

 

for Identical

 

Observable

 

Unobservable

 

 

 

 

 

Assets

 

Inputs

 

Inputs

 

Reported

December 31, 2017

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Balance

Other real estate owned:

 

 

  

 

 

  

 

 

  

 

 

  

Commercial properties

 

$

 —

 

$

 —

 

$

658

 

$

658

Total other real estate owned

 

$

 —

 

$

 —

 

$

658

 

$

658

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 —

 

$

 —

 

$

1,113

 

$

1,113

Total impaired loans

 

$

 —

 

$

 —

 

$

1,113

 

$

1,113

 

The sales comparison approach was utilized for estimating the fair value of non‑recurring assets.

At September 30, 2018, other real estate owned remained unchanged from December 31, 2017. As of December 31, 2017, other real estate owned at fair value had a carrying amount of $0.7 million, which is the cost basis of $2.4 million net of a valuation allowance of $1.7 million.

At September 30, 2018, total impaired loans measured for impairment using the fair value of the collateral for collateral dependent loans had carrying values of $13.1 million with valuation allowances of $1.0 million and were classified as Level 3. As of December 31, 2017, impaired loans measured for impairment using the fair value of the collateral for collateral dependent loans had carrying values of $1.8 million with valuation allowances of $0.7 million and were classified as Level 3. Impaired loans valued using a discounted cash flow analyses were not deemed to be at fair value at September 30, 2018 and December 31, 2017.

Impaired loans accounted for provisions for loan losses of $0 and $0.3 million for the three and nine month periods ended September 30, 2018.

The following presents carrying amounts and estimated fair values for financial instruments as of September 30, 2018 and December 31, 2017 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying

 

Fair Value Measurements Using:

September 30, 2018

    

Amount

    

Level 1

    

Level 2

    

Level 3

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

70,418

 

$

70,418

 

$

 —

 

$

 —

Securities available-for-sale

 

 

45,492

 

 

249

 

 

45,243

 

 

 —

Loans, net

 

 

850,199

 

 

 —

 

 

 —

 

 

824,504

Mortgage loans held for sale

 

 

19,238

 

 

 —

 

 

19,238

 

 

 —

Correspondent bank stock

 

 

2,392

 

 

N/A

 

 

N/A

 

 

N/A

Accrued interest receivable

 

 

2,854

 

 

 —

 

 

2,854

 

 

 —

Other assets

 

 

687

 

 

687

 

 

 —

 

 

 —

Liabilities:

 

 

  

 

 

  

 

 

  

 

 

  

Deposits

 

$

878,639

 

$

 —

 

$

880,065

 

$

 —

Borrowings:

 

 

  

 

 

  

 

 

  

 

 

  

FHLB Topeka Borrowings – fixed rate

 

 

44,598

 

 

 —

 

 

44,984

 

 

 —

2016 Subordinated notes –  fixed-to-floating rate

 

 

6,560

 

 

 —

 

 

 —

 

 

6,546

Accrued interest payable

 

 

211

 

 

 —

 

 

211

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying

 

Fair Value Measurements Using:

December 31, 2017

 

Amount

 

Level 1

 

Level 2

 

Level 3

Assets:

    

 

  

    

 

  

    

 

  

    

 

  

Cash and cash equivalents

 

$

9,502

 

$

9,502

 

$

 —

 

$

 —

Securities available-for-sale

 

 

53,650

 

 

952

 

 

52,698

 

 

 —

Loans, net

 

 

806,402

 

 

 —

 

 

 —

 

 

822,392

Mortgage loans held for sale

 

 

22,940

 

 

 —

 

 

22,940

 

 

 —

Correspondent bank stock

 

 

1,555

 

 

N/A

 

 

N/A

 

 

N/A

Accrued interest receivable

 

 

2,421

 

 

 —

 

 

2,421

 

 

 —

Promissory notes, net

 

 

5,792

 

 

 —

 

 

 —

 

 

5,792

Liabilities:

 

 

  

 

 

  

 

 

  

 

 

  

Deposits

 

$

816,117

 

$

 —

 

$

821,059

 

$

 —

Borrowings:

 

 

  

 

 

  

 

 

  

 

 

  

FHLB Topeka Borrowings – fixed rate

 

 

28,563

 

 

 —

 

 

29,108

 

 

 —

2016 Subordinated notes –  fixed-to-floating rate

 

 

6,560

 

 

 —

 

 

 —

 

 

6,893

2012 Subordinated notes – fixed rate

 

 

6,875

 

 

 —

 

 

 —

 

 

7,129

Accrued interest payable

 

 

197

 

 

 —

 

 

197

 

 

 —

 

The fair value estimates presented and discussed above are based on pertinent information available to management as of the dates specified. The estimated fair value amounts are based on the exit price notion set forth by ASU 2016‑01 effective January 1, 2018 on a prospective basis. The estimated fair values carried at cost at December 31, 2017 were based on an entry price notion. Although management is not aware of any factors that would significantly affect the estimated fair values, such amounts have not been comprehensively revalued for purposes of these consolidated financial statements since the balance sheet dates. Therefore, current estimates of fair value may differ significantly from the amounts presented herein.