XML 17 R54.htm IDEA: XBRL DOCUMENT v2.4.1.9
Fair Values of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2014
Fair Values of Financial Instruments [Abstract]  
Fair Value Measurements of Assets Measured at Fair Value on Recurring Basis

The following table presents the fair value measurements of assets measured at fair value on a recurring basis and level within the ASC 820 fair value hierarchy in which the fair value measurements fall: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements Using

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

Government sponsored agencies

$

113,290 

 

$

 -

 

$

113,290 

 

$

 -

Collateralized mortgage obligations

 

 

 

 

 

 

 

 

 

 

 

Government sponsored agencies

 

97,759 

 

 

 -

 

 

97,759 

 

 

 -

Federal agencies

 

 

 

 -

 

 

 

 

 -

Municipal obligations

 

29,252 

 

 

 -

 

 

29,252 

 

 

 -

Corporate obligations

 

20,501 

 

 

 -

 

 

17,979 

 

 

2,522 

Available-for-sale securities

$

260,806 

 

$

 -

 

$

258,284 

 

$

2,522 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements Using

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

Government sponsored agencies

$

103,517 

 

$

 -

 

$

103,517 

 

$

 -

Collateralized mortgage obligations

 

 

 

 

 

 

 

 

 

 

 

Government sponsored agencies

 

107,578 

 

 

 -

 

 

107,578 

 

 

 -

Federal agencies

 

4,774 

 

 

 -

 

 

4,774 

 

 

 -

Municipal obligations

 

27,338 

 

 

 -

 

 

27,338 

 

 

 -

Corporate obligations

 

21,141 

 

 

 -

 

 

17,805 

 

 

3,336 

Available-for-sale securities

$

264,348 

 

$

 -

 

$

261,012 

 

$

3,336 

 

Reconciliation of Recurring Fair Value Measurements Recognized in Balance Sheet using Significant Unobservable (Level Three) Inputs

The following is a reconciliation of the beginning and ending balances for the years ended December 31, 2014, 2013 and 2012 of recurring fair value measurements recognized in the accompanying balance sheets using significant unobservable (Level 3) inputs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

 

2013

 

 

2012

Beginning balance

$

3,336 

 

$

2,475 

 

$

2,454 

Total realized and unrealized gains (losses)

 

 

 

 

 

 

 

 

Included in net income

 

(68)

 

 

 -

 

 

 -

Included in other comprehensive income (loss)

 

2,098 

 

 

897 

 

 

30 

Sales

 

(2,826)

 

 

 -

 

 

 -

Settlements

 

(18)

 

 

(36)

 

 

(9)

Ending balance

$

2,522 

 

$

3,336 

 

$

2,475 

Total gains or losses for the period included in net income attributable to the change in unrealized gains or losses related to assets still held at the reporting date

$

 

$

 

$

 

Fair Value Measurement of Assets Measured at Fair Value on Nonrecurring Basis

The following table presents the fair value measurement of assets measured at fair value on a nonrecurring basis and the level within the ASC 820 fair value hierarchy in which the fair value measurements fall:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements Using

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

December 31, 2014

 

 

 

 

 

 

 

Other real estate owned

$

1,280 

 

$

 -

 

$

 -

 

$

1,280 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements Using

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

December 31, 2013

 

 

 

 

 

 

 

Impaired loans

$

925 

 

$

 -

 

$

 -

 

$

925 

Other real estate owned

 

1,677 

 

 

 -

 

 

 -

 

 

1,677 

Mortgage-servicing rights

 

2,106 

 

 

 -

 

 

 -

 

 

2,106 

 

Quantitative Information about Unobservable Inputs used in Recurring and Nonrecurring Level Three Fair Value Measurements

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

Fair Value

 

Valuation Technique

 

Unobservable Inputs

 

Range 

 

Trust Preferred Securities

 

$

2,522 

 

Discounted cash flow

 

Discount rate

 

8.0 

%

 

 

 

 

 

 

 

Constant prepayment rate

 

2.0 

%

 

 

 

 

 

 

 

Cumulative projected prepayments

 

40.0 

%

 

 

 

 

 

 

 

Probability of default

 

1.7 - 1.8

%

 

 

 

 

 

 

 

Projected cures given deferral

 

0 - 15.0

%

 

 

 

 

 

 

 

Loss severity 

 

34.2 - 39.8

%

Other real estate owned 

 

$

1,280 

 

Third party valuations

 

Discount to reflect realizable value less estimated selling costs 

 

24.4 - 36.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

Fair Value

 

Valuation Technique

 

Unobservable Inputs

 

Range 

 

Trust Preferred Securities

 

$

3,336 

 

Discounted cash flow

 

Discount rate

 

10.0 - 17.0

%

 

 

 

 

 

 

 

Constant prepayment rate

 

2.0 

%

 

 

 

 

 

 

 

Cumulative projected prepayments

 

40.0 

%

 

 

 

 

 

 

 

Probability of default

 

1.5 - 2.7

%

 

 

 

 

 

 

 

Projected cures given deferral

 

0 - 15.0

%

 

 

 

 

 

 

 

Loss severity 

 

46.9 - 73.7

%

Impaired loans (collateral dependent)

 

$

925 

 

Third party valuations

 

Discount to reflect realizable value 

 

7.3 - 78.3

%

Other real estate owned 

 

$

1,677 

 

Third party valuations

 

Discount to reflect realizable value less estimated selling costs 

 

0 - 25.0

%

Mortgage-servicing rights

 

$

2,106 

 

Third party valuations

 

Prepayment speeds

 

105 - 700

%

 

 

 

 

 

 

 

Discount rates

 

10.0 

%

 

 

 

 

 

 

 

Servicing fee

 

0.25 

%

 

Estimated Fair Values of Financial Instruments

The estimated fair values of the Company’s financial instruments not carried at fair value in the consolidated balance sheets as of the dates noted below are as follows:    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements Using

December 31, 2014

 

 

Carrying Amount

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

29,575 

 

$

29,575 

 

$

29,575 

 

$

 -

 

$

 -

Loans held for sale

 

 

6,140 

 

 

6,220 

 

 

 -

 

 

6,220 

 

 

 -

Loans, net

 

 

1,003,518 

 

 

1,006,233 

 

 

 -

 

 

 -

 

 

1,006,233 

FHLB stock

 

 

11,964 

 

 

11,964 

 

 

 -

 

 

11,964 

 

 

 -

Interest receivable

 

 

3,730 

 

 

3,730 

 

 

 -

 

 

3,730 

 

 

 -

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

1,079,320 

 

 

1,050,295 

 

 

648,314 

 

 

 -

 

 

401,981 

FHLB advances

 

 

192,442 

 

 

191,995 

 

 

 -

 

 

191,995 

 

 

 -

Other borrowings

 

 

10,174 

 

 

10,283 

 

 

 -

 

 

10,283 

 

 

 -

Interest payable

 

 

223 

 

 

223 

 

 

 -

 

 

223 

 

 

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements Using

December 31, 2013

 

 

Carrying Amount

 

 

Fair Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

25,285 

 

$

25,285 

 

$

25,285 

 

$

 -

 

$

 -

Loans held for sale

 

 

1,888 

 

 

1,905 

 

 

 -

 

 

1,905 

 

 

 -

Loans, net

 

 

965,966 

 

 

935,414 

 

 

 -

 

 

 -

 

 

935,414 

FHLB stock

 

 

14,391 

 

 

14,391 

 

 

 -

 

 

14,391 

 

 

 -

Interest receivable

 

 

3,775 

 

 

3,775 

 

 

 -

 

 

3,775 

 

 

 -

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

1,113,084 

 

 

1,068,422 

 

 

593,457 

 

 

 -

 

 

474,965 

FHLB advances

 

 

142,928 

 

 

141,526 

 

 

 -

 

 

141,526 

 

 

 -

Other borrowings

 

 

10,890 

 

 

11,148 

 

 

 -

 

 

11,148 

 

 

 -

Interest payable

 

 

157 

 

 

157 

 

 

 -

 

 

157 

 

 

 -