XML 60 R44.htm IDEA: XBRL DOCUMENT v3.8.0.1
FAIR VALUE MEASUREMENTS (Tables)
12 Months Ended
Dec. 31, 2017
Fair Value Disclosures [Abstract]  
Summary of Financial Assets and Financial Liabilities Measured at Fair Value on a Recurring Basis Segregated by the Level of the Valuation Inputs Within the Fair Value Hierarchy Utilized to Measure Fair Value
The following table summarizes financial assets and financial liabilities measured at fair value on a recurring basis as of December 31, 2017 and December 31, 2016, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value.

 
 
December 31, 2017
 
 
Level 1
 
Level 2
 
Level 3
 
Total
(in thousands)
 
Inputs
 
Inputs
 
Inputs
 
Fair Value
Available for sale securities:
 
 
 
 
 
 
 
 
Obligations of US Government sponsored enterprises
 
$

 
$
6,972

 
$

 
$
6,972

Mortgage-backed securities:
 
 
 
 
 
 
 
 
  US Government-sponsored enterprises
 

 
443,003

 

 
443,003

  US Government agency
 

 
95,596

 

 
95,596

  Private label
 

 
674

 

 
674

Obligations of states and political subdivisions thereof
 

 
140,200

 

 
140,200

Corporate bonds
 

 
30,797

 

 
30,797

Derivative assets
 

 
669

 

 
669

Derivative liabilities
 

 


 
(222
)
 
(222
)

 
 
December 31, 2016
 
 
Level 1
 
Level 2
 
Level 3
 
Total
(in thousands)
 
Inputs
 
Inputs
 
Inputs
 
Fair Value
Available for sale securities:
 
 
 
 
 
 
 
 
Obligations of US Government sponsored enterprises
 
$

 
$

 
$

 
$

Mortgage-backed securities:
 
 
 
 
 
 
 
 
  US Government-sponsored enterprises
 

 
328,452

 

 
328,452

  US Government agency
 

 
76,906

 

 
76,906

  Private label
 

 
1,132

 

 
1,132

Obligations of states and political subdivisions thereof
 

 
122,366

 

 
122,366

Corporate bonds
 

 

 

 

Derivative assets
 

 
1,748

 

 
1,748

Derivative liabilities
 

 

 

 

Schedule of Changes in Level 3 Assets and Liabilities That Were Measured at Fair Value on a Recurring Basis
The table below presents the changes in Level 3 assets and liabilities that were measured at fair value on a recurring basis in 2017.
 
 
Assets (Liabilities)
 
 
Interest Rate
Lock
 
Forward
(in thousands)
 
Commitments
 
Commitments
December 31, 2016
 
0

 
0

Acquisition of Lake Sunapee Bank, January 13, 2017
 
$
96

 
$
23

Goodwill adjustment Lake Sunapee Bank Merger
 
(75
)
 
(167
)
Realized (loss) recognized in non-interest income
 
(22
)
 
(77
)
December 31, 2017
 
$
(1
)
 
$
(221
)

Schedule of Quantitative Information About the Significant Unobservable Inputs Within Level 3
Quantitative information about the significant unobservable inputs within Level 3 recurring assets and liabilities is as follows:
(in thousands, except ratios)
 
Fair Value
December 31, 2017
 
Valuation Techniques
 
Unobservable Inputs
 
Significant
Unobservable Input
Value
Assets (Liabilities)
 
 

 
 
 
 
 
 

Interest Rate Lock Commitment
 
$
(1
)
 
 Historical trend
 
 Closing Ratio
 
90
%
 
 
 
 
 Pricing Model
 
 Origination Costs, per loan
 
$
1.7

 
 
 
 
 
 
 
 
 
Forward Commitments
 
(221
)
 
 Quoted prices for similar loans in active markets.
 
 Freddie Mac pricing system
 
Pair-off contract price

Total
 
$
(222
)
 
 
 
 
 
 

Quantitative information about the significant unobservable inputs within Level 3 non-recurring assets as of December 31, 2017 and December 31, 2016 is as follows:

 
 
Fair Value
 
 
 
 
 
 
(in thousands, except ratios)
 
December 31, 2017
 
Valuation Techniques
 
Unobservable Inputs
 
Range (Weighted Average) (a)
Assets
 
 

 
 
 
 
 
 

Impaired loans
 
$
8,586

 
Fair value of collateral - appraised value
 
 Loss severity
 
15.7% to 45.28%

 
 
 
 
 
 
 Appraised value
 
$100 to $7,545

 
 
 
 
 
 
 
 
 
Impaired loans
 
2,207

 
Discounted cash flow
 
 Discount rate
 
2.63% to 9.50%

 
 
 
 
 
 
 Cash flows
 
$6 to $320

 
 
 
 
 
 
 
 
 
Capitalized servicing rights
 
4,158

 
Discounted cash flow
 
Constant prepayment rate (CPR)
 
10.97
%
 
 
 
 
 
 
 Discount rate
 
10.10
%
 
 
 
 
 
 
 
 
 
Other real estate owned
 
122

 
Fair value of collateral
 
 Appraised value
 

$122

Total
 
$
15,073

 
 
 
 
 
 

(a)
Where dollar amounts are disclosed, the amounts represent the lowest and highest fair value of the respective assets in the population except for adjustments for market/property conditions, which represents the range of adjustments to individuals properties.
 
 
Fair Value
 
 
 
 
 
 
(in thousands, except ratios)
 
December 31, 2016
 
Valuation Techniques
 
Unobservable Inputs
 
Range  (Weighted Average) (a)
Assets
 
 

 
 
 
 
 
 

Impaired loans
 
$
3,268

 
Fair value of collateral - appraised value
 
Loss severity
 
0% to 51%

 
 
 
 
 
 
Appraised value
 
$0 to $1,732

 
 
 
 
 
 
 
 
 
Impaired loans
 
3,441

 
Discount cash flow
 
Discount rate
 
3.25% to 18.25%

 
 
 
 
 
 
Cash flows
 
$6 to $861

 
 
 
 
 
 
 
 
 
Capitalized servicing rights
 
5

 
Discounted cash flow
 
Constant prepayment rate (CPR)
 
17.09
%
 
 
 
 
 
 
Discount rate
 
7.55
%
 
 
 
 
 
 
 
 
 
Other real estate owned
 
90

 
Fair value of collateral
 
Appraised value
 
$
120

Total
 
$
6,804

 
 
 
 
 
 
______________________________________
(a)
Where dollar amounts are disclosed, the amounts represent the lowest and highest fair value of the respective assets in the population except for adjustments for market/property conditions, which represents the range of adjustments to individuals properties.
Summary of Applicable Non-Recurring Fair Value Measurements
The following is a summary of applicable non-recurring fair value measurements as of December 31, 2017 and December 31, 2016. There are no liabilities measured at fair value on a non-recurring basis.
 
 
December 31, 2017
 
December 31, 2016
 
December 31, 2017
 
Fair Value Measurement Date as of December 31, 2017
(in thousands)
 
Level 3
Inputs
 
Level 3
Inputs
 
Total
Gains (Losses)
 
Level 3
Inputs
Assets
 
 

 
 

 
 
 
 
Impaired loans
 
$
10,793

 
$
6,709

 
$
(231
)
 
December 2017
Capitalized servicing rights
 
4,158

 
5

 

 
December 2017
Other real estate owned
 
122

 
90

 

 
Jan 2017 - Mar 2017
Total
 
$
15,073

 
$
6,804

 
$
(231
)
 
 
Summary of Estimated Fair Values, and Related Carrying Amounts, of Financial Instruments
 
 
December 31, 2017
(in thousands)
 
Carrying
Amount
 
Fair
Value
 
Level 1
 
Level 2
 
Level 3
Financial Assets
 
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
 
$
90,685

 
$
90,685

 
$
90,685

 
$

 
$

Securities available for sale
 
717,242

 
717,242

 

 
717,242

 

FHLB bank stock
 
38,105

 
38,105

 

 
38,105

 

Net loans
 
2,473,288

 
2,433,557

 

 

 
2,433,557

Accrued interest receivable
 
3,347

 
3,347

 

 
3,347

 

Cash surrender value of bank-owned life insurance policies
 
57,997

 
57,997

 

 
57,997

 

Derivative assets
 
669

 
669

 

 
669

 

 
 
 
 
 
 
 
 
 
 
 
Financial Liabilities
 
 
 
 
 
 
 
 
 
 
Total deposits
 
$
2,352,085

 
$
2,348,574

 
$

 
$
2,348,574

 
$

Securities sold under agreements to repurchase
 
40,706

 
40,680

 

 
40,680

 

Federal Home Loan Bank advances
 
745,982

 
744,006

 

 
744,006

 

Subordinated borrowings
 
38,033

 
38,033

 

 
38,033

 

Junior subordinated borrowings
 
5,000

 
3,782

 

 
3,782

 

Derivative liabilities
 
(222
)
 
(222
)
 

 

 
(222
)
 
 
December 31, 2016
(in thousands)
 
Carrying
Amount
 
Fair
Value
 
Level 1
 
Level 2
 
Level 3
Financial Assets
 
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
 
$
8,439

 
$
8,439

 
$
8,439

 
$

 
$

Securities available for sale
 
528,856

 
528,856

 

 
528,856

 

FHLB bank stock
 
25,331

 
25,331

 

 
25,331

 

Net loans
 
1,118,645

 
1,100,601

 

 

 
1,100,601

Accrued interest receivable
 
6,051

 
6,051

 

 
6,051

 

Cash surrender value of bank-owned life insurance policies
 
24,450

 
24,450

 

 
24,450

 

Derivative assets
 
1,748

 
1,748

 

 
1,748

 

 
 
 
 
 
 
 
 
 
 
 
Financial Liabilities
 
 
 
 
 
 
 
 
 
 
Total deposits
 
$
1,050,300

 
$
1,048,932

 
$

 
$
1,048,932

 
$

Securities sold under agreements to repurchase
 
21,780

 
21,773

 

 
21,773

 

Federal Home Loan Bank advances
 
509,816

 
509,793

 

 
509,793

 

Subordinated borrowings
 

 

 

 

 

Junior subordinated borrowings
 
5,000

 
3,560

 

 
3,560

 

Derivative liabilities