XML 81 R34.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value of Financial Instruments (Tables)
3 Months Ended
Mar. 31, 2020
Fair Value of Financial Instruments [Abstract]  
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques



 

 

 

 

 

 

 

 

 

(in thousands)

 

Fair Value at
March 31,
2020

 

Valuation
Technique

 

Significant
Unobservable
Inputs

 

Significant
Unobservable
Input Value

Recurring:

 

 

 

 

 

 

 

 

 

Investment Securities – available for sale

 

$

12,380 

 

Discounted
Cash Flow

 

Discount Rate

 

LIBOR+ 5.88% 

Non-recurring:

 

 

 

 

 

 

 

 

 

Impaired Loans

 

$

6,683 

 

Market Comparable
Properties

 

Marketability
Discount

 

10.0% - 15.0% (1)
(weighted avg 12.9%)

Other Real Estate Owned

 

$

534 

 

Market Comparable
Properties

 

Marketability
Discount

 

15.0%



 

 

 

 

 

 

 

 

 

(in thousands)

 

Fair Value at
December 31,
2019

 

Valuation
Technique

 

Significant
Unobservable
Inputs

 

Significant
Unobservable
Input Value

Recurring:

 

 

 

 

 

 

 

 

 

Investment Securities – available for sale

 

$

14,354 

 

Discounted
Cash Flow

 

Discount
Rate

 

LIBOR+ 4.75% 

Non-recurring:

 

 

 

 

 

 

 

 

 

Impaired Loans

 

$

6,995 

 

Market Comparable
Properties

 

Marketability
Discount

 

10.0% - 15.0% (1)
(weighted avg 12.9%)

Other Real Estate Owned

 

$

2,571 

 

Market Comparable
Properties

 

Marketability
Discount

 

10.0% - 15.0% (1)
(weighted avg 12.5%)



NOTE:

(1)

Range would include discounts taken since appraisal and estimated values

Assets and Liabilities Measured at Fair Value on a Recurring and Nonrecurring Basis



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

Fair Value Measurements
at March 31, 2020 Using



 

Assets
Measured at
Fair Value

 

Quoted
Prices in
Active Markets
for Identical
Assets

 

Significant
Other
Observable
Inputs

 

Significant
Unobservable
Inputs

(in thousands)

 

03/31/20

 

(Level 1)

 

(Level 2)

 

(Level 3)

Recurring:

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government agencies

 

$

35,268 

 

 

 

 

$

35,268 

 

 

 

Residential mortgage-backed agencies

 

$

10,147 

 

 

 

 

$

10,147 

 

 

 

Commercial mortgage-backed agencies

 

$

29,670 

 

 

 

 

$

29,670 

 

 

 

Collateralized mortgage obligations

 

$

28,815 

 

 

 

 

$

28,815 

 

 

 

Obligations of states and political subdivisions

 

$

14,512 

 

 

 

 

$

14,512 

 

 

 

Collateralized debt obligations

 

$

12,380 

 

 

 

 

 

 

 

$

12,380 

Financial derivatives

 

$

(1,448)

 

 

 

 

$

(1,448)

 

 

 

Non-recurring:

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

6,683 

 

 

 

 

 

 

 

$

6,683 

Other real estate owned

 

$

534 

 

 

 

 

 

 

 

$

534 







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

Fair Value Measurements
at December 31, 2019 Using



 

Assets
Measured at
Fair Value

 

Quoted
Prices in
Active Markets
for Identical
Assets

 

Significant
Other
Observable
Inputs

 

Significant
Unobservable
Inputs

(in thousands)

 

12/31/19

 

(Level 1)

 

(Level 2)

 

(Level 3)

Recurring:

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government agencies

 

$

39,894 

 

 

 

 

$

39,894 

 

 

 

Residential mortgage-backed agencies

 

$

4,900 

 

 

 

 

$

4,900 

 

 

 

Commercial mortgage-backed agencies

 

$

27,764 

 

 

 

 

$

27,764 

 

 

 

Collateralized mortgage obligations

 

$

29,923 

 

 

 

 

$

29,923 

 

 

 

Obligations of states and political subdivisions

 

$

14,470 

 

 

 

 

$

14,470 

 

 

 

Collateralized debt obligations

 

$

14,354 

 

 

 

 

 

 

 

$

14,354 

Financial derivatives

 

$

(133)

 

 

 

 

$

(133)

 

 

 

Non-recurring:

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

6,995 

 

 

 

 

 

 

 

$

6,995 

Other real estate owned

 

$

2,571 

 

 

 

 

 

 

 

$

2,571 



Reconciliation of Fair Valued Assets Measured on a Recurring Basis



 

 

 



 

 

 



 

Fair Value Measurements
Using Significant Unobservable Inputs
(Level 3)

(in thousands)

 

 Investment Securities
Available for Sale

Beginning balance January 1, 2020

 

$

14,354 

   Total losses realized/unrealized:

 

 

 

       Included in other comprehensive loss

 

 

(1,974)

Ending balance March 31, 2020

 

$

12,380 











 

 

 



 

 

 



 

Fair Value Measurements
Using Significant Unobservable Inputs
(Level 3)

(in thousands)

 

 Investment Securities
Available for Sale

Beginning balance January 1, 2019

 

$

15,277 

   Total losses realized/unrealized:

 

 

 

       Included in other comprehensive income

 

 

(125)

Ending balance March 31, 2019

 

$

15,152 



Fair Value by Balance Sheet Grouping



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

March 31, 2020

 

Fair Value Measurements



 

Carrying

 

Fair

 

Quoted
Prices in
Active Markets
for Identical
Assets

 

Significant
Other
Observable
Inputs

 

Significant
Unobservable
Inputs

(in thousands)

 

Amount

 

Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

69,008 

 

$

69,008 

 

$

69,008 

 

 

 

 

 

 

Interest bearing deposits in banks

 

 

3,000 

 

 

3,000 

 

 

3,000 

 

 

 

 

 

 

Investment securities - AFS

 

 

130,792 

 

 

130,792 

 

 

 

 

$

118,412 

 

$

12,380 

Investment securities - HTM

 

 

91,399 

 

 

98,311 

 

 

 

 

 

78,054 

 

 

20,257 

Restricted bank stock

 

 

4,468 

 

 

4,468 

 

 

 

 

 

4,468 

 

 

 

Loans, net

 

 

1,038,058 

 

 

1,040,993 

 

 

 

 

 

 

 

 

1,040,993 

Accrued interest receivable

 

 

4,217 

 

 

4,217 

 

 

 

 

 

4,217 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits - non-maturity

 

 

923,956 

 

 

923,956 

 

 

 

 

 

923,956 

 

 

 

Deposits - time deposits

 

 

248,438 

 

 

252,217 

 

 

 

 

 

252,217 

 

 

 

Financial derivatives

 

 

1,448 

 

 

1,448 

 

 

 

 

 

1,448 

 

 

 

Short-term borrowed funds

 

 

39,418 

 

 

39,418 

 

 

 

 

 

39,418 

 

 

 

Long-term borrowed funds

 

 

100,929 

 

 

102,924 

 

 

 

 

 

102,924 

 

 

 

Accrued interest payable

 

 

505 

 

 

505 

 

 

 

 

 

505 

 

 

 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

December 31, 2019

 

Fair Value Measurements



 

Carrying

 

Fair

 

Quoted
Prices in
Active Markets
for Identical
Assets

 

Significant
Other
Observable
Inputs

 

Significant
Unobservable
Inputs

(in thousands)

 

Amount

 

Value

 

(Level 1)

 

(Level 2)

 

(Level 3)

Financial Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

48,512 

 

$

48,512 

 

$

48,512 

 

 

 

 

 

 

Interest bearing deposits in banks

 

 

1,467 

 

 

1,467 

 

 

1,467 

 

 

 

 

 

 

Investment securities - AFS

 

 

131,305 

 

 

131,305 

 

 

 

 

$

116,951 

 

$

14,354 

Investment securities - HTM

 

 

93,979 

 

 

100,656 

 

 

 

 

 

79,084 

 

 

21,572 

Restricted bank stock

 

 

4,415 

 

 

4,415 

 

 

 

 

 

4,415 

 

 

 

Loans, net

 

 

1,038,894 

 

 

1,037,032 

 

 

 

 

 

 

 

 

1,037,032 

Accrued interest receivable

 

 

4,116 

 

 

4,116 

 

 

 

 

 

4,116 

 

 

 

Financial Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits - non-maturity

 

 

888,141 

 

 

888,141 

 

 

 

 

 

888,141 

 

 

 

Deposits - time deposits

 

 

253,890 

 

 

256,227 

 

 

 

 

 

256,227 

 

 

 

Financial derivative

 

 

133 

 

 

133 

 

 

 

 

 

133 

 

 

 

Short-term borrowed funds

 

 

48,728 

 

 

48,728 

 

 

 

 

 

48,728 

 

 

 

Long-term borrowed funds

 

 

100,929 

 

 

100,848 

 

 

 

 

 

100,848 

 

 

 

Accrued interest payable

 

 

499 

 

 

499 

 

 

 

 

 

499