XML 24 R13.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 6 – FAIR VALUE OF ASSETS AND LIABILITIES

 

Fair value is 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. A fair value measurement must maximize the use of observable inputs and minimize the use of unobservable inputs. There is a hierarchy of 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 and inputs used for assets measured at fair value on a recurring basis, recognized in the accompanying balance sheets, as well as the general classifications of such assets pursuant to the valuation hierarchy.

  

Available-for-Sale Securities

 

The fair values 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. treasury and government agencies, mortgage-backed securities, obligations of political and state subdivisions and equity securities. 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 assets measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall at September 30, 2016 and December 31, 2015.

 

Fair Value Measurements Using:

 

($ in thousands)
Available-for-Sale Securities:		   Fair Values at 
9/30/16		     (Level 1)     (Level 2)     (Level 3)  
                         
U.S. Treasury and Government Agencies   $ 14,033     $           -     $ 14,033     $           -  
Mortgage-backed securities     62,760       -       62,760       -  
State and political subdivisions     15,873       -       15,873       -  
Equity securities     23       -       23       -  
Interest rate contracts - assets     1,396       -       1,396       -  
Interest rate contracts - liabilities     (1,396 )     -       (1,396 )     -  

 

Fair Value Measurements Using:

 

($ in thousands)
Available-for-Sale Securities:		   Fair Values at
12/31/2015		     (Level 1)     (Level 2)     (Level 3)  
                         
U.S. Treasury and Government Agencies   $ 10,905     $           -     $ 10,905     $           -  
Mortgage-backed securities     61,343       -       61,343       -  
State and political subdivisions     17,518       -       17,518       -  
Equity securities     23               23       -  
Interest rate contracts - assets     490               490       -  
Interest rate contracts - liabilities     (490 )             (490 )     -  

 

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 an independent appraisal of the collateral, which is 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 June 30, 2016 and December 31, 2015.

 

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.

Unobservable (Level 3) Inputs

 

The following table presents quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements.

  

($ in thousands) 
Description		   Fair Values at 
9/30/2016		     (Level 1)     (Level 2)     (Level 3)  
Impaired loans   $ 1,188     $ -     $ -     $ 1,188  
Mortgage Servicing Rights     7,125     $ -     $ -       7,125  

 

($ in thousands)

Description

   Fair Values at 
12/31/2015		     (Level 1)     (Level 2)     (Level 3)  
Impaired loans   $ 3,011     $ -     $ -     $ 3,011  
Mortgage Servicing Rights     2,585     $ -     $ -       2,585  

  

Level 1 - Quoted Prices in Active Markets for Identical Assets

Level 2 - Significant Other Observable Inputs

Level 3 - Significant Unobservable Inputs

 

($'s in thousands)   Fair Value at
9/30/2016		     Valuation 
Technique		   Unobservable Inputs   Range 
(Weighted Average)		  
Collateral-dependent impaired loans   $ 1,188     Market comparable properties   Comparability adjustments (%)     Not available  
                         
Mortgage servicing rights     7,125     Discounted cash flow   Discount Rate     9.03 %
                Constant prepayment rate     14.45 %
                P&I earnings credit     0.53 %
                T&I earnings credit     1.14 %
                Inflation for cost of servicing     1.50 %

 

($'s in thousands)   Fair Value at
12/31/2015		     Valuation Technique   Unobservable Inputs   Range
(Weighted
Average)		  
Collateral-dependent impaired loans   $ 3,011     Market comparable properties   Comparability adjustments (%)     Not available  
                         
Mortgage servicing rights     2,585     Discounted cash flow   Discount Rate     9.75 %
                Constant prepayment rate     8.90 %
                P&I earnings credit     0.42 %
                T&I earnings credit     1.54 %
                Inflation for cost of servicing     1.50 %

  

There were no changes in the inputs or methodologies used to determine fair value at September 30, 2016 as compared to December 31, 2015.

 

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 Due From Banks, Federal Reserve and Federal Home Loan Bank Stock and Accrued Interest Receivable and Payable

 

The carrying amount approximates the fair value.

 

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 is based on estimates of the rate State Bank would charge for similar loans at September 30, 2016 and December 31, 2015, 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, FHLB advances & Repurchase agreements

 

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 September 30, 2016 and December 31, 2015.

 

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 September 30, 2016 and December 31, 2015 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 other financial instruments carried at other than fair value. 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.

 

    September 30,
2016
Carrying		     Fair Value Measurements Using  
    Amount     (Level 1)     (Level 2)     (Level 3)  
Financial assets                        
Cash and cash equivalents   $ 25,167     $ 25,167     $ -     $ -  
Loans held for sale     5,865       -       6,053       -  
Loans, net of allowance for loan losses     612,032       -       -       612,961  
Federal Reserve and FHLB Bank stock     3,748       -       3,748       -  
Mortgage Servicing Rights     6,887       -       -       6,947  
Accrued interest receivable     1,641       -       1,641       -  
                                 
Financial liabilities                                
Deposits   $ 662,144     $ 116,976     $ 548,360     $ -  
FHLB Advances     23,000       -       23,143       -  
Short-term borrowings     11,363       -       11,363       -  
Trust preferred securities     10,310       -       8,015       -  
Accrued interest payable     427       -       427       -  

 

    December 31,
2015
Carrying		     Fair Value Measurements Using  
    Amount     (Level 1)     (Level 2)     (Level 3)  
Financial assets                        
Cash and due from banks   $ 20,459     $ 20,459     $ -     $ -  
Loans held for sale     7,516       -       7,779       -  
Loans, net of allowance for loan losses     550,669       -       -       548,154  
Federal Reserve and FHLB Bank stock, at cost     3,748       -       3,748       -  
Mortgage Servicing Rights     7,152       -       -       7,760  
Accrued interest receivable     1,260       -       1,260       -  
                                 
Financial liabilities                                
Deposits   $ 586,453     $ 113,113     $ 475,468     $ -  
FHLB advances     35,000       -       34,870       -  
Short-term borrowings     12,406       -       12,406       -  
Trust preferred securities     10,310       -       7,165       -  
Accrued interest payable     264       -       264       -