XML 60 R30.htm IDEA: XBRL DOCUMENT v2.4.0.8
Disclosures About Fair Value of Assets and Liabilities
12 Months Ended
Dec. 31, 2013
Disclosures About Fair Value Of Assets and Liabilities [Abstract]  
Disclosures About Fair Value of Assets and Liabilities
Note 22: Disclosures About Fair Value of Assets and Liabilities
 
ASC 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.  ASC 820 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.  The standard describes three levels of inputs that may be used to measure fair value:
 
 
Level 1
Quoted prices in active markets for identical assets or liabilities
 
 
Level 2
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 for substantially the full term of the assets or liabilities
 
 
Level 3
Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities
 
Following is a description of the valuation methodologies, inputs used for assets measured at fair value on a recurring basis, recognized in the accompanying balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy.
 
Available-for-Sale Securities
 
The fair value of available-for-sale securities are determined by various valuation methodologies.  Level 1 securities include money market mutual funds.  Level 1 inputs include quoted prices in an active market.  Level 2 securities include U.S. government agencies, mortgage-backed securities and obligations of political and state subdivisions.  Level 2 inputs do not include quoted prices for individual securities in active markets; however, they do include inputs that are either directly or indirectly observable for the individual security being valued.  Such observable inputs include interest rates and yield curves at commonly quoted intervals, volatilities, prepayment speeds, credit risks and default rates.  Also included are inputs derived principally from or corroborated by observable market data by correlation or other means.
 
Interest Rate Contracts
 
The fair values of interest rate contracts are based upon the estimated amount the Company would receive or pay to terminate the contracts or agreements, taking into account underlying interest rates, creditworthiness of underlying customers for credit derivatives and, when appropriate, the creditworthiness of the counterparties.
 
The following table presents the fair value measurements of securities measured at fair value on a recurring basis and the level within ASC 820 fair value hierarchy in which the fair value measurements fell at December 31, 2013 and 2012:
 
Fair Value Measurements Using:
 
($ in thousands)
 
Fair Values at
          
Available-for-Sale Securities:
 
12/31/2013
  
(Level 1)
  
(Level 2)
  
(Level 3)
 
U.S. Treasury and Government Agencies
 $11,300  $-  $11,300  $- 
Mortgage-backed securities
  57,223   -   57,223   - 
State and political subdivisions
  18,155   -   18,155   - 
Money Market Mutual Fund
  3,092   3,092   -   - 
Equity securities
  23       23     
Interest rate contracts - assets
  257       257     
Interest rate contracts - liabilities
  (257      (257    
 
Fair Value Measurements Using:
 
($ in thousands)
 
Fair Values at
          
Available-for-Sale Securities:
 
12/31/2012
  
(Level 1)
  
(Level 2)
  
(Level 3)
 
U.S. Treasury and Government Agencies
 $14,511  $-  $14,511  $- 
Mortgage-backed securities
  63,764   -   63,764   - 
State and political subdivisions
  18,249   -   18,249   - 
Money Market Mutual Fund
  2,155   2,155   -   - 
Equity securities
  23   -   23   - 
Interest rate contracts - assets
  254       254     
Interest rate contracts - liabilities
  (254      (254    
 
Level 1 - Quoted Prices in Active Markets for Identical Assets
Level 2 - Significant Other Observable Inputs
Level 3 - Significant Unobservable Inputs
The following is a description of the valuation methodologies and inputs used for assets measured at fair value on a nonrecurring basis and recognized in the accompanying balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy.
 
Collateral-dependent Impaired Loans, Net of ALLL
 
Loans for which it is probable the Company will not collect all principal and interest due according to contractual terms are measured for impairment.  The estimated fair value of collateral-dependent impaired loans is based on the appraised value of the collateral, less estimated cost to sell.  Collateral-dependent impaired loans are classified within Level 3 of the fair value hierarchy.  This method requires obtaining independent appraisals of the collateral, which are reviewed for accuracy and consistency by Credit Administration.   These appraisers are selected from the list of approved appraisers maintained by management.  The appraised values are reduced by applying a discount factor to the value based on the Company’s loan review policy.  All impaired loans held by the Company were collateral dependent at December 31, 2013 and 2012.
 
Mortgage Servicing Rights
 
Mortgage servicing rights do not trade in an active, open market with readily observable prices. Accordingly, fair value is estimated using discounted cash flow models associated with the servicing rights and discounting the cash flows using discount market rates, prepayment speeds and default rates. The servicing portfolio has been valued using all relevant positive and negative cash flows including servicing fees, miscellaneous income and float; marginal costs of servicing; the cost of carry of advances; and foreclosure losses; and applying certain prevailing assumptions used in the marketplace. Due to the nature of the valuation inputs, mortgage servicing rights are classified within Level 3 of the hierarchy.  These mortgage servicing rights are tested for impairment on a quarterly basis.
 
Foreclosed Assets Held For Sale
 
Foreclosed assets held for sale are carried at the lower of fair value at acquisition date or current estimated fair value, less estimated cost to sell when the real estate is acquired.  Estimated fair value of foreclosed assets held for sale is based on appraisals or evaluations.  Foreclosed assets held for sale are classified within Level 3 of the fair value hierarchy.
 
Appraisals of foreclosed assets held for sale are obtained when the real estate is acquired and subsequently as deemed necessary by Credit Administration.  These independent appraisals of the collateral are reviewed for accuracy and consistency by Credit Administration.  The appraisers are selected from the list of approved appraisers maintained by management.
 
The following table presents the fair value measurements of assets measured at fair value on a non-recurring basis and the level within the fair value hierarchy in which the fair value measurements fell at December 31, 2013 and 2012:
 
Fair Value Measurements Using:
 
($ in thousands)
 
Fair Values at
          
Description
 
12/31/2013
  
(Level 1)
  
(Level 2)
  
(Level 3)
 
Impaired loans
 $3,540  $-  $-  $3,540 
Mortgage Servicing Rights
  2,029   -   -   2,029 
Foreclosed Assets
  45   -   -   45 
 
Fair Value Measurements Using:
 
($ in thousands)
 
Fair Values at
          
Description
 
12/31/2012
  
(Level 1)
  
(Level 2)
  
(Level 3)
 
Impaired loans
 $2,227  $-  $-  $2,227 
Mortgage Servicing Rights
  3,775   -   -   3,775 
Foreclosed Assets
  950   -   -   950 
 
Level 1 - Quoted Prices in Active Markets for Identical Assets
Level 2 - Significant Other Observable Inputs
Level 3 - Significant Unobservable Inputs
 
 
Unobservable (Level 3) Inputs
 
The following tables present quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements at December 31, 2013 and 2012:

 
($ in thousands)
 
Fair Value
at 12/31/2013
 
Valuation
Technique
 
Unobservable
Inputs
 
Range
(Weighted Average)
 
Collateral-dependent impaired loans
 $3,540 
Market comparable properties
 
Comparability adjustments (%)
 
Not available
 
Mortgage servicing rights
  2,029 
Discounted cash flow
 
Discount Rate
  10.25%
       
Constant prepayment rate
  8.50%
       
P&I earnings credit
  0.17%
       
T&I earnings credit
  1.54%
       
Inflation for cost of servicing
  1.50%
Foreclosed asset
  45 
Market comparable properties
 
Marketability discount
  10.0%
 
($ in thousands)
 
Fair Value
at 12/31/2012
 
Valuation
Technique
Unobservable
Inputs
 
Range
(Weighted Average)
 
Collateral-dependent impaired loans
 $2,227 
Market comparable properties
Comparability adjustments (%)
 
Not available
 
Foreclosed asset
  950 
Market comparable properties
Marketability discount
  10.0%
Mortgage servicing rights
  3,755 
Discounted cash flow
Discount Rate
  8.50%
      
Constant prepayment rate
  15.60%
      
P&I earnings credit
  0.21%
      
T&I earnings credit
  0.81%
      
Inflation for cost of servicing
  1.50%
 
The mortgage servicing rights portfolio is measured for fair value by an independent third party.  The valuation of the portfolio hinges on a number of quantitative factors.  These factors include, but are not limited to, a discount rate applied to the cash flows, and an assumption of future principle prepayments. The prepayment assumptions are based upon the historical performance of the Company’s portfolio as well as market metrics.  With the rise in interest rates during 2013, the mortgage servicing rights have increased in value.  The servicing rights have had a decline in prepayments and the 1.75% increase in the discount rate reflects the rise in market rates.  There were no changes in the inputs or methodologies used to determine fair value at December 31, 2013 as compared to December 31, 2012.
 
The following methods were used to estimate the fair value of all other financial instruments recognized in the accompanying balance sheets at amounts other than fair value.
 
Cash and Cash Equivalents, Federal Reserve and Federal Home Loan Bank Stock and Accrued Interest Payable and Receivable
 
Fair value is determined to be the carrying amount for these items (which include cash on hand, due from banks, and federal funds sold) because they represent cash or mature in 90 days or less, and do not represent unanticipated credit concerns.
 
Loans Held for Sale
 
The fair value of loans held for sale is based upon quoted market prices, where available, or is determined by discounting estimated cash flows using interest rates approximating the Company’s current origination rates for similar loans and adjusted to reflect the inherent credit risk.
 
Loans
 
The estimated fair value for loans receivable, net, is based on estimates of the rate State Bank would charge for similar loans at December 31, 2013 and 2012, applied for the time period until the loans are assumed to re-price or be paid.
 
Mortgage Servicing Rights
 
Mortgage servicing rights do not trade in an active, open market with readily observable prices. Accordingly, fair value is estimated using discounted cash flow models associated with the servicing rights and discounting the cash flows using discount market rates, prepayment speeds and default rates. The servicing portfolio has been valued using all relevant positive and negative cash flows including servicing fees, miscellaneous income and float; marginal costs of servicing; the cost of carry of advances; and foreclosure losses; and applying certain prevailing assumptions used in the marketplace. Due to the nature of the valuation inputs, mortgage servicing rights are classified within Level 3 of the hierarchy.  These mortgage servicing rights are tested for impairment on a quarterly basis.
 
Deposits, Repurchase Agreements, Notes Payable & FHLB Advances
 
Deposits include demand deposits, savings accounts, NOW accounts and certain money market deposits. The carrying amount approximates the fair value. The estimated fair value for fixed-maturity time deposits, as well as borrowings, is based on estimates of the rate State Bank could pay on similar instruments with similar terms and maturities at December 31, 2013 and 2012.
 
Loan Commitments
 
The fair value of commitments is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties.  The estimated fair values for other financial instruments and off-balance-sheet loan commitments approximate cost at December 31, 2013 and 2012 and are not considered significant to this presentation.
 
Trust Preferred Securities
 
The fair value for Trust Preferred Securities is estimated by discounting the cash flows using an appropriate discount rate.
 
The following table presents estimated fair values of the Company’s financial instruments.  The fair values of certain of these instruments were calculated by discounting expected cash flows, which involves significant judgments by management and uncertainties.  Fair value is the estimated amount at which financial assets or liabilities could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale.  Because no market exists for certain of these financial instruments, and because management does not intend to sell these financial instruments, the Company does not know whether the fair values shown below represent values at which the respective financial instruments could be sold individually or in the aggregate.
 
December 31, 2013
 
Carrying
  
Fair Value Measurments Using
 
$'s in thousands
 
Amount
  
(Level 1)
  
(Level 2)
  
(Level 3)
 
             
Financial assets
            
Cash and cash equivalents
 $13,137  $13,137  $-  $- 
Loans held for sale
  3,366   -   3,476   - 
Loans, net of allowance for loan losses
  470,339   -   -   469,505 
Federal Reserve and FHLB Bank stock, at cost
  3,748   -   3,748   - 
Mortgage Servicing Rights
  5,180   -   -   6,237 
Accrued interest receivable
  1,281   -   1,281   - 
                 
Financial liabilities
                
Deposits
 $518,234  $81,570  $
439,273
  $- 
Repurchase agreements
  14,696   -   14,696   - 
Notes payable
  589   -   600   - 
FHLB advances
  16,000   -   15,955   - 
Trust preferred securities
  20,620   -   15,566   - 
Accrued interest payable
  639   -   639   - 
 
 
December 31, 2012
 
Carrying
  
Fair Value Measurments Using
 
$'s in thousands
 
Amount
  
(Level 1)
  
(Level 2)
  
(Level 3)
 
                 
Financial assets
                
Cash and cash equivalents
 $19,144  $19,144  $-  $- 
Loans held for sale
  6,147   -   6,350   - 
Loans, net of allowance for loan losses
  456,578   -   -   462,773 
Federal Reserve and FHLB Bank stock, at cost
  3,748   -   3,748   - 
Mortgage Servicing Rights
  3,775   -   -   4,329 
Accrued interest receivable
  1,235   -   1,235   - 
                 
Financial liabilities
                
Deposits
 $527,001  $77,799  $452,298  $- 
Repurchase agreements
  10,333   -   10,333   - 
Notes payable
  1,702   -   1,731   - 
FHLB advances
  21,000   -   21,274   - 
Trust preferred securities
  20,620   -   7,353   - 
Accrued interest payable
  138   -   138   -