XML 32 R22.htm IDEA: XBRL DOCUMENT v3.5.0.2
Fair Value Of Assets And Liabilities
9 Months Ended
Sep. 30, 2016
Fair Value Of Assets And Liabilities [Abstract]  
Fair Value Of Assets And Liabilities

Note 13—Fair Value of Assets and Liabilities



The Corporation uses its best judgment in estimating the fair value of the Corporation’s assets and liabilities; however, there are inherent weaknesses in any estimation technique.  Therefore, the fair value estimates herein are not necessarily indicative of the amounts that could be realized in sales transactions on the dates indicated.  The estimated fair value amounts have been measured as of their respective period-ends and have not been re-evaluated or updated for purposes of these financial statements subsequent to those respective dates.  As such, the estimated fair values subsequent to the respective reporting dates may be different than the amounts reported at each period end.



Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in the principal or most advantageous market for an asset or liability in an orderly transaction (that is, not a forced liquidation or distressed sale) between market participants at the measurement date.  GAAP establishes a fair value hierarchy that prioritizes the use of inputs used in valuation methodologies into the following three levels:



Level 1:  Inputs to the valuation methodology are quoted prices, unadjusted, for identical assets or liabilities in active markets.  A quoted price in an active market provides the most reliable evidence of fair value and shall be used to measure fair value whenever available.



Level 2:  Inputs to the valuation methodology include quoted prices for similar assets or liabilities in active markets;  inputs to the valuation methodology include quoted prices for identical or similar assets or liabilities in markets that are not active; or inputs to the  valuation methodology that utilize model-based techniques for which all significant assumptions are observable in the market.



Level 3:  Inputs to the valuation methodology are unobservable and significant to the fair value measurement;  inputs to the valuation methodology that utilize model-based techniques for which significant assumptions are not observable in the market; or inputs to the valuation methodology that require significant management judgment or estimation, some of which may be internally developed.



Since management maximizes the use of observable inputs and minimizes the use of unobservable inputs when determining fair value, an asset’s or liability’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.  Management reviews and updates the fair value hierarchy classifications on a quarterly basis.



Assets Measured at Fair Value on a Recurring Basis



Securities available-for-sale



The fair values of investment securities were measured using information from a third-party pricing service. The pricing service uses quoted market prices on nationally recognized securities exchanges (Level 1), or matrix pricing (Level 2), which is a mathematical technique, used widely in the industry to value debt securities without relying exclusively on quoted market prices for the specific securities, but rather, by relying on the securities’ relationship to other benchmark quoted prices. At least annually, the Corporation reviews a random sample of the pricing information received from the third-party pricing service by comparing it to price quotes from third-party brokers. Historically, price deviations have been immaterial.







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

Fair Value Measurements



 

 

 

 

(Level 1)

 

 

(Level 2)

 

(Level 3)



 

 

 

 

Quoted Prices in

 

Significant Other

 

Significant Other



 

 

 

 

Active Markets for

 

Observable

 

Unobservable

(dollars in thousands)

 

Total

 

Identical Assets

 

Inputs

 

Inputs

September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

  U.S. Treasury notes

 

$

9,937 

 

$

9,937 

 

$

 

$

  U.S. agency

 

 

21,032 

 

 

 

 

21,032 

 

 

  U.S. agency mortgage-backed, residential

 

 

100,153 

 

 

 

 

100,153 

 

 

  State and municipal

 

 

69,251 

 

 

 

 

69,251 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

  U.S. agency

 

$

17,414 

 

$

 

$

17,414 

 

$

  U.S. agency mortgage-backed, residential

 

 

120,581 

 

 

 

 

120,581 

 

 

  State and municipal

 

 

75,475 

 

 

 

 

75,475 

 

 



Assets Measured at Fair Value on a Nonrecurring Basis



Impaired loans

Impaired loans are those that are accounted for under FASB ASC Topic 310, in which the Corporation has measured impairment generally based on the fair value of the loan’s collateral.  Fair value is generally determined based upon independent third-party appraisals of the properties, or discounted cash flows based upon the expected proceeds.  These loans are included as Level 3 fair values, based on the lowest level of input that is significant to the fair value measurements.  At September 30, 2016, the fair value of impaired loans with a valuation allowance or charge-off was $570,000, net of valuation allowances of $494,000 and charge-offs of $870,000.    At December 31, 2015 the fair value of impaired loans with a valuation allowance or charge-off was $1,846,000, net of valuation allowances of $405,000 and charge-offs of $1,262,000



Foreclosed Real Estate

Other real estate property acquired through foreclosure is initially recorded at fair value of the property at the transfer date less estimated selling cost. Subsequently, other real estate owned is carried at the lower of its carrying value or the fair value less estimated selling cost.  Fair value is usually determined based on an independent third-party appraisal of the property or occasionally on a recent sales offer.  At September 30, 2016, the fair value of foreclosed real estate with a valuation allowance or write-down was $1,630,000,  net of valuation allowances of $891,000.  At December 31, 2015, the fair value of foreclosed real estate with a valuation allowance or write-down was $2,003,000, net of valuation allowances of $981,000 and write-downs of $34,000.

Mortgage Servicing Rights

Mortgage servicing rights are initially recorded at fair value upon the sale of residential mortgage loans to secondary market investors. The fair value of servicing rights is based on the present value of estimated future cash flows on pools of mortgages stratified by rate and original time to maturity.  Mortgage servicing rights are subsequently evaluated for impairment on a quarterly basis. Significant inputs to the valuation include expected cash flow, expected net servicing income, a cash flow discount rate and the expected life of the underlying loans.  At September 30, 2016, the fair value of the mortgage servicing rights asset was $209,000, net of a valuation allowance of $3,000.  There were no mortgage servicing assets as of December 31, 2015.

 



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

Fair Value Measurements



 

 

 

(Level 1)

 

(Level 2)

 

(Level 3)



 

 

 

Quoted Prices in

 

 

 

Significant Other



 

 

 

Active Markets for

 

Significant Other

 

Unobservable

(dollars in thousands)

 

Total

 

Identical Assets

 

Observable Inputs

 

Inputs

September 30, 2016

 

 

 

 

 

 

 

 

  Impaired loans

$

570 

$

$

$

570 

  Foreclosed real estate

 

1,630 

 

 

 

1,630 

  Mortgage servicing rights

 

209 

 

 

 

209 



 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

  Impaired loans

$

1,846 

$

$

$

1,846 

  Foreclosed real estate

 

2,003 

 

 

 

2,003 

 

The following table presents additional quantitative information about assets measured at fair value on a nonrecurring basis and for which the Corporation has utilized Level 3 inputs to determine fair value:





 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 



Quantitative Information about Level 3 Fair Value Measurements



Fair Value

 

Valuation

Unobservable

 

Weighted

(dollars in thousands)

Estimate

 

Techniques

Input

Range

Average

September 30, 2016

 

 

 

 

 

 

 

 

 

  Impaired loans

$

570 

 

Appraisal (1)

 

Appraisal adjustments (2)

 

15% - 25% 

24%

  Foreclosed real estate

 

1,630 

 

Appraisal (1)

 

Appraisal adjustments (2)

 

9% - 19% 

19%

  Mortgage servicing rights

 

209 

 

Multiple of annual

 

Estimated prepayment speed         

 

231% - 405%

378%



 

 

 

service fee

 

based on rate and term

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

  Impaired loans

$

1,846 

 

Appraisal (1)

 

Appraisal adjustments (2)

 

15% - 25% 

16%

  Foreclosed real estate

 

2,003 

 

Appraisal (1)

 

Appraisal adjustments (2)

 

7% - 38%

34%



 

 

 

 

 

 

 

 

 

  (1) Fair value is generally determined through independent appraisals, which generally include various level 3 inputs

        that are not identifiable.

 

  (2) Appraisals may be adjusted downward by the Corporation's management for qualitative factors such as economic conditions

       and estimated liquidation expenses.  The range of liquidation expenses and other appraisal adjustments are presented as

       a percent of the appraisal.

 



Disclosures about Fair Value of Financial Instruments

The following methods and assumptions were used to estimate the fair value of the Corporation’s financial instruments as of September 30, 2016 and December 31, 2015:

Cash and cash equivalents

The carrying amount is a reasonable estimate of fair value.



Securities available for sale

The fair value of securities available for sale is determined in accordance with the methods described under FASB ASC Topic 820 as described above.



Restricted investment in bank stocks

The carrying amount of restricted investment in bank stocks is a reasonable estimate of fair value.  The Corporation is required to maintain minimum investment balances in these stocks.  These stocks are not actively traded and, therefore, have no readily determinable market value.



Loans held for sale

The fair value of loans held for sale is determined, when possible, using quoted secondary-market prices.  If no such quoted prices exist, the fair value of a loan is determined using quoted prices for a similar loan or loans, adjusted for the specific attributes of that loan.



Loans, net 

The fair value of loans, excluding all impaired loans, is estimated using discounted cash flow analyses using the current interest rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.  Loans were first segregated by type such as commercial, real estate, and consumer, and were further segmented into fixed and variable rate.  Projected future cash flows are calculated based on contractual maturity or call dates.  For variable rate loans that reprice frequently and have no significant change in credit risk, fair value is based on carrying value. 



Interest receivable

The carrying value of interest receivable is a reasonable estimate of fair value.



Deposits

The fair value of demand deposits, savings accounts and money market deposits is the amount payable on demand at the reporting date.  The fair values of time deposits are estimated using a discounted cash flow analyses.  The discount rates used are based on rates currently offered for deposits with similar remaining maturities.  The fair values of variable rate time deposits that reprice frequently are based on carrying value.  The fair values of time deposit liabilities do not take into consideration the value of the Corporation’s long-term relationships with depositors, which may have significant value.



Short-term borrowings

For these short-term instruments, the carrying amount is a reasonable estimate of fair value.



Long-term debt 

Long-term debt includes FHLBP advances (Level 2) and junior subordinated debt (Level 3).  The fair value of FHLBP advances is estimated using discounted cash flow analysis, based on quoted prices for new FHLBP advances with similar credit risk characteristics, terms and remaining maturity.  These prices are obtained from this active market and represent a market value that is deemed to represent the transfer price if the liability were assumed by a third party.  The fair value of junior subordinated debt is estimated using discounted cash flow analysis, based on market rates and spread characteristics of similar debt with similar credit risk characteristics, terms and remaining maturity.

Interest payable

The carrying value of interest payable is a reasonable estimate of fair value.



Off-balance sheet instruments

Off-balance sheet instruments consist of lending commitments and letters of credit and are based on fees currently charged in the market to enter into similar arrangements, taking into account the remaining terms of the agreements and counterparties’ credit standing.  These amounts were not considered material.



The following presents the carrying amounts and estimated fair values of the Corporation’s financial instruments as of September 30, 2016 and December 31, 2015







 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

Fair Value Estimates



 

 

 

 

 

 

(Level 1)

 

(Level 2)

 

 

(Level 3)



 

 

 

 

 

 

Quoted Prices

 

Significant

 

Significant



 

 

 

 

 

 

in Active

 

Other

 

Other



Carrying

 

Estimated

 

Markets for

 

Observable

 

Unobservable

(dollars in thousands)

Amount

 

Fair Value

 

Identical Assets

 

Inputs

 

Inputs

September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

46,135 

 

$

46,135 

 

$

46,135 

 

$

 

$

Securities available-for-sale

 

200,373 

 

 

200,373 

 

 

9,937 

 

 

190,436 

 

 

Restricted investment in bank stocks

 

4,526 

 

 

4,526 

 

 

 

 

4,526 

 

 

Loans held for sale

 

3,318 

 

 

3,422 

 

 

 

 

3,422 

 

 

Loans, net

 

1,193,617 

 

 

1,202,404 

 

 

 

 

 

 

1,202,404 

Interest receivable

 

3,614 

 

 

3,614 

 

 

 

 

3,614 

 

 

Mortgage servicing rights

 

209 

 

 

209 

 

 

 

 

 

 

209 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

$

1,222,095 

 

$

1,223,310 

 

$

 

$

1,223,310 

 

$

Short-term borrowings

 

31,061 

 

 

31,061 

 

 

 

 

31,061 

 

 

Long-term debt

 

105,310 

 

 

103,213 

 

 

 

 

95,995 

 

 

7,218 

Interest payable

 

468 

 

 

468 

 

 

 

 

468 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Off-balance sheet instruments

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

57,485 

 

$

57,485 

 

$

57,485 

 

$

 

$

Securities available-for-sale

 

213,470 

 

 

213,470 

 

 

 

 

213,470 

 

 

Restricted investment in bank stocks

 

5,028 

 

 

5,028 

 

 

 

 

5,028 

 

 

Loans held for sale

 

564 

 

 

574 

 

 

 

 

574 

 

 

Loans, net

 

1,110,507 

 

 

1,119,758 

 

 

 

 

 

 

1,119,758 

Interest receivable

 

4,003 

 

 

4,003 

 

 

 

 

4,003 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

$

1,094,149 

 

$

1,092,819 

 

$

 

$

1,092,819 

 

$

Short-term borrowings

 

74,510 

 

 

74,510 

 

 

 

 

74,510 

 

 

Long-term debt

 

120,310 

 

 

117,041 

 

 

 

 

110,195 

 

 

6,846 

Interest payable

 

468 

 

 

468 

 

 

 

 

468 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Off-balance sheet instruments