FAIR VALUE MEASUREMENT (Tables)

3 Months Ended

Mar. 31, 2014

Summary of Financial Assets and Liabilities Measured at Fair Value on Recurring Basis

The following table summarizes financial assets and financial liabilities measured at fair value on a recurring basis as of March 31, 2014 and December 31, 2013, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value:



	Fair Value		Readily Available Market Prices (Level 1)		Observable Market Data (Level 2)		Company Determined Fair Value (Level 3)
March 31, 2014
Financial Assets:
AFS securities:
Obligations of U.S. government sponsored enterprises	$	4,962	$	—	$	4,962	$	—
Obligations of states and political subdivisions	29,674		—		29,674		—
Mortgage-backed securities issued or guaranteed by U.S. government sponsored enterprises	394,763		—		394,763		—
Collateralized mortgage obligations issued or guaranteed by U.S. government sponsored enterprises	361,339		—		361,339		—
Private issue collateralized mortgage obligations	6,504		—		6,504		—
Trading account assets	2,308		2,308		—		—
Customer interest rate swap agreements	142		—		142		—
Financial Liabilities:
Interest rate swap agreements	5,577		—		5,577		—
Customer interest rate swap agreements	142		—		142		—
December 31, 2013
Financial Assets:
Available-for-sale debt securities:
Obligations of states and political subdivisions	$	31,207	$	—	$	31,207	$	—
Mortgage-backed securities issued or guaranteed by U.S. government sponsored enterprises	395,903		—		395,903		—
Collateralized mortgage obligations issued or guaranteed by U.S. government sponsored enterprises	374,435		—		374,435		—
Private issue collateralized mortgage obligations	6,932		—		6,932		—
Trading account assets	2,488		2,488		—		—
Customer interest rate swap agreements	114		—		114		—
Financial Liabilities:
Interest rate swap agreements	3,911		—		3,911		—
Customer interest rate swap agreements	114		—		114		—

Summary of Assets Measured at Fair Value on Non Recurring Basis

The table below highlights financial and non-financial assets measured and recorded at fair value on a non-recurring basis as of March 31, 2014 and December 31, 2013. Not included in the table below because they are not recorded at fair value are: (i) impaired loans of $21.1 million and $19.4 million at March 31, 2014 and December 31, 2013, respectively; (ii) MSRs reported of $376,000 and $322,000 at March 31, 2014 and December 31, 2013, respectively; and (iii) OREO properties of $613,000 and $612,000 at March 31, 2014 and December 31, 2013, respectively.



	Fair Value		Readily Available Market Prices (Level 1)		Observable Market Data (Level 2)		Company Determined Fair Value (Level 3)
March 31, 2014
Financial assets:
Collateral-dependent impaired loans	$	5,994	$	—	$	—	$	5,994
MSRs⁽¹⁾	288		—		288		—
Non-financial assets:
OREO	2,099		—		—		2,099
December 31, 2013
Financial assets:
Collateral-dependent impaired loans	$	8,557	$	—	$	—	$	8,557
MSRs⁽¹⁾	404		—		404		—
Non-financial assets:
OREO	1,583		—		—		1,583
Goodwill - financial services reporting unit	3,904		—		—		3,904

(1) Represents MSRs deemed to be impaired and a valuation allowance established to carry at fair value.

Valuation Methodology and Unobservable Inputs for Level Three Assets Measured at Fair Value on Non Recurring Basis

The following table presents the valuation methodology and unobservable inputs for Level 3 assets measured at fair value on a non-recurring basis at March 31, 2014 and December 31, 2013:



	Fair Value		Valuation Methodology	Unobservable input	Discount Range (Weighted-Average)
March 31, 2014
Collateral-dependent impaired loans:
Partially charged-off	$	837	Market approach appraisal of collateral	Management adjustment of appraisal	0 - 89%	(30%)
Specifically reserved⁽¹⁾	5,157		Market approach appraisal of collateral	Management adjustment of appraisal	0 - 100%	(27%)
OREO	2,099		Market approach appraisal of collateral	Management adjustment of appraisal	0 - 41%	(17%)
				Estimated selling cost	6 - 10%	(9%)
December 31, 2013
Collateral-dependent impaired loans:
Partially charged-off	$	1,874	Market approach appraisal of collateral	Management adjustment of appraisal	0 - 85%	(14%)
Specifically reserved⁽¹⁾	6,683		Market approach appraisal of collateral	Management adjustment of appraisal	7 - 90%	(22%)
OREO	1,583		Market approach appraisal of collateral	Management adjustment of appraisal	0 - 41%	(16%)
				Estimated selling cost	6 - 10%	(10%)
Goodwill	3,904		Discounted cash flow	Revenue growth rate	5.0%	—
				Margin percentage	8.3%	—
				Discount rate	16.5%	—
				Fair value weighting	50.0%	—
			Market approach	Fair value weighting	50.0%	—

(1) The specific reserve for collateral-dependent impaired loans is determined by any loan-to-value ratio in excess of 80% for consumer loans and any loan-to-value ratio in excess of 75% for commercial loans. Appraisals are received on impaired loans in accordance with the Company's internal policy. As such, adjustments to the appraised fair value are made, as necessary, should the appraisal not be current. Adjustments are made to the appraised fair value to reflect changes in known factors, including, but not limited to, property condition, property location, and costs to sell the collateral.

Carrying Amounts and Estimated Fair Value for Financial Instrument Assets and Liabilities

The following table presents the carrying amounts and estimated fair value for financial instrument assets and liabilities measured at March 31, 2014:



	Carrying Amount		Fair Value		Readily Available Market Prices (Level 1)		Observable Market Prices (Level 2)		Company Determined Market Prices (Level 3)
Financial assets:
Cash and due from banks	$	51,877	$	51,877	$	51,877	$	—	$	—
AFS securities	797,242		797,242		—		797,242		—
HTM securities	6,973		6,967		—		6,967		—
FHLB and FRB stock	20,417		20,417		20,417		—		—
Trading account assets	2,308		2,308		2,308		—		—
Residential real estate loans	561,639		574,105		—		—		574,105
Commercial real estate loans	569,588		569,543		—		—		569,543
Commercial loans	183,976		182,310		—		—		182,310
Home equity loans	266,896		268,161		—		—		268,161
Consumer loans	16,417		16,773		—		—		16,773
MSRs⁽¹⁾	664		1,617		—		1,617		—
Interest receivable	6,061		6,061		—		6,061		—
Investments in CCTA and UBCT	1,331		1,331		—		—		1,331
Customer interest rate swap agreements	142		142		—		142		—
Financial liabilities:
Deposits	$	1,836,679	$	1,839,630	$	1,315,062	$	524,568	$	—
FHLB advances	56,094		59,000		—		59,000		—
Commercial repurchase agreements	30,131		31,990		—		31,990		—
Other borrowed funds	411,218		411,282		411,282		—		—
Junior subordinated debentures	43,947		43,947		—		43,947		—
Interest payable	531		531		531		—		—
Interest rate swap agreements	5,577		5,577		—		5,577		—
Customer interest rate swap agreements	142		142		—		142		—

(1) Reported fair value represents all MSRs currently being serviced by the Company, regardless of carrying amount.

The following table presents the carrying amounts and estimated fair value for financial instrument assets and liabilities measured at December 31, 2013:



	Carrying Amount		Fair Value		Readily Available Market Prices (Level 1)		Observable Market Prices (Level 2)		Company Determined Market Prices (Level 3)
Financial assets:
Cash and due from banks	$	51,355	$	51,355	$	51,355	$	—	$	—
AFS securities	808,477		808,477		—		808,477		—
FHLB and FRB stock	19,724		19,724		19,724		—		—
Trading account assets	2,488		2,488		2,488		—		—
Residential real estate loans	563,425		577,153		—		—		577,153
Commercial real estate loans	536,107		535,961		—		—		535,961
Commercial loans	172,105		171,432		—		—		171,432
Home equity loans	269,888		271,041		—		—		271,041
Consumer loans	17,287		17,662		—		—		17,662
MSRs⁽¹⁾	726		1,494		—		1,494		—
Interest receivable	5,808		5,808		—		5,808		—
Investments in CCTA and UBCT	1,331		1,331		—		—		1,331
Customer interest rate swap agreements	114		114		—		114		—
Financial liabilities:
Deposits	$	1,813,824	$	1,817,199	$	1,324,221	$	492,978	$	—
FHLB advances	56,112		59,118		—		59,118		—
Commercial repurchase agreements	30,142		32,038		—		32,038		—
Other borrowed funds	399,916		400,144		400,144		—		—
Junior subordinated debentures	43,922		43,922		—		43,922		—
Interest payable	567		567		567		—		—
Interest rate swap agreements	3,911		3,911		—		3,911		—
Customer interest rate swap agreements	114		114		—		114		—

(1) Reported fair value represents all MSRs currently being serviced by the Company, regardless of carrying amount.

- Definition

Tabular disclosure of the fair value of financial instruments, including financial assets and financial liabilities, and the measurements of those instruments, assets, and liabilities.

+ References+ Details