XML 50 R13.htm IDEA: XBRL DOCUMENT v3.2.0.727
Fair Value of Financial Instruments
6 Months Ended
Jun. 30, 2015
Fair Value of Financial Instruments [Abstract]  
Fair Value of Financial Instruments
5. Fair Value of Financial Instruments

U.S. GAAP requires disclosure of fair value information about financial instruments, whether or not recognized on the balance sheet, for which it is practical to estimate that value. The estimated fair value amounts have been determined by the Company using available market information and appropriate valuation methodologies. The use of assumptions and various valuation techniques, as well as the absence of secondary markets for certain financial instruments, will likely reduce the comparability of fair value disclosures between financial institutions. In some cases, book value is a reasonable estimate of fair value due to the relatively short period of time between origination of the instrument and its expected realization.

The following tables summarize the book value and estimated fair value of financial instruments for the periods indicated.

    
Fair Value of Financial Instruments Using
   
June 30, 2015
(in thousands)
 
Carrying Amount
  
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
  
Other
Observable
Inputs
(Level 2)
  
Significant
Unobservable
Inputs (Level 3)
  
Total
Estimated
Fair Value
 
Assets:
          
Cash and Cash Equivalents
 
$
91,339
  
$
91,339
  
$
-
  
$
-
  
$
91,339
 
                     
Investment Securities Available-for-Sale:
                    
Government Agency & Government-Sponsored Entities
  
11,121
   
-
   
11,121
   
-
   
11,121
 
U.S. Treasury Notes
  
80,238
   
-
   
80,238
   
-
   
80,238
 
Mortgage Backed Securities
  
259,580
   
-
   
259,580
   
-
   
259,580
 
Other
  
485
   
175
   
310
   
-
   
485
 
Total Investment Securities Available-for-Sale
  
351,424
   
175
   
351,249
   
-
   
351,424
 
                     
Investment Securities Held-to-Maturity:
                    
Obligations of States and Political Subdivisions
  
65,270
   
-
   
47,321
   
18,014
   
65,335
 
Other
  
2,131
   
-
   
2,131
   
-
   
2,131
 
Total Investment Securities Held-to-Maturity
  
67,401
   
-
   
49,452
   
18,014
   
67,466
 
                     
FHLB Stock
  
7,795
   
N/A
 
  
N/A
 
  
N/A
 
  
N/A
 
Loans & Leases, Net of Deferred Fees & Allowance:
                    
Commercial Real Estate
  
561,582
   
-
   
-
   
559,550
   
559,550
 
Agricultural Real Estate
  
366,052
   
-
   
-
   
362,035
   
362,035
 
Real Estate Construction
  
114,806
   
-
   
-
   
114,984
   
114,984
 
Residential 1st Mortgages
  
188,308
   
-
   
-
   
191,266
   
191,266
 
Home Equity Lines and Loans
  
29,254
   
-
   
-
   
31,021
   
31,021
 
Agricultural
  
220,749
   
-
   
-
   
219,967
   
219,967
 
Commercial
  
247,508
   
-
   
-
   
245,825
   
245,825
 
Consumer & Other
  
4,767
   
-
   
-
   
4,803
   
4,803
 
Leases
  
48,099
           
47,595
   
47,595
 
Unallocated Allowance
  
(1,520
)
  
-
   
-
   
(1,520
)
  
(1,520
)
Total Loans & Leases, Net of Deferred Fees & Allowance
  
1,779,605
   
-
   
-
   
1,775,526
   
1,775,526
 
Accrued Interest Receivable
  
9,024
   
-
   
9,024
   
-
   
9,024
 
                     
Liabilities:
                    
Deposits:
                    
Demand
  
613,042
   
613,041
   
-
   
-
   
613,041
 
Interest Bearing Transaction
  
349,404
   
349,404
   
-
   
-
   
349,404
 
Savings and Money Market
  
706,121
   
706,122
   
-
   
-
   
706,122
 
Time
  
494,569
   
-
   
494,724
   
-
   
494,724
 
Total Deposits
  
2,163,136
   
1,668,567
   
494,724
   
-
   
2,163,291
 
Subordinated Debentures
  
10,310
   
-
   
6,252
   
-
   
6,252
 
Accrued Interest Payable
  
556
   
-
   
556
   
-
   
556
 
 
    
Fair Value of Financial Instruments Using
   
December 31, 2014
(in thousands)
 
Carrying Amount
  
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
  
Other
Observable
Inputs
(Level 2)
  
Significant
Unobservable
Inputs
(Level 3)
  
Total
Estimated
Fair Value
 
Assets:
          
Cash and Cash Equivalents
 
$
77,125
  
$
77,125
  
$
-
  
$
-
  
$
77,125
 
                     
Investment Securities Available-for-Sale:
                    
Government Agency & Government-Sponsored Entities
  
78,109
   
10,005
   
68,104
   
-
   
78,109
 
Mortgage Backed Securities
  
287,948
   
-
   
287,948
   
-
   
287,948
 
Corporate Securities
              
-
   
-
 
Other
  
485
   
175
   
310
   
-
   
485
 
Total Investment Securities Available-for-Sale
  
366,542
   
10,180
   
356,362
   
-
   
366,542
 
                     
Investment Securities Held-to-Maturity:
                    
Obligations of States and Political Subdivisions
  
61,716
   
-
   
49,085
   
13,403
   
62,488
 
Mortgage Backed Securities
      
-
       
-
   
-
 
Other
  
2,147
   
-
   
2,147
   
-
   
2,147
 
Total Investment Securities Held-to-Maturity
  
63,863
   
-
   
51,232
   
13,403
   
64,635
 
                     
FHLB Stock
  
7,677
   
N/A
 
  
N/A
 
  
N/A
 
  
N/A
 
Loans & Leases, Net of Deferred Fees & Allowance:
                    
Commercial Real Estate
  
484,061
   
-
   
-
   
481,037
   
481,037
 
Agricultural Real Estate
  
353,022
   
-
   
-
   
353,288
   
353,288
 
Real Estate Construction
  
94,850
   
-
   
-
   
95,022
   
95,022
 
Residential 1st Mortgages
  
170,858
   
-
   
-
   
173,916
   
173,916
 
Home Equity Lines and Loans
  
30,591
   
-
   
-
   
32,456
   
32,456
 
Agricultural
  
275,859
   
-
   
-
   
274,195
   
274,195
 
Commercial
  
222,624
   
-
   
-
   
222,175
   
222,175
 
Consumer & Other
  
4,501
   
-
   
-
   
4,535
   
4,535
 
Leases
  
42,006
   
-
   
-
   
40,298
   
40,298
 
Unallocated Allowance
  
(1,529
)
  
-
   
-
   
(1,529
)
  
(1,529
)
Total Loans & Leases, Net of Deferred Fees & Allowance
  
1,676,843
   
-
   
-
   
1,675,393
   
1,675,393
 
Accrued Interest Receivable
  
7,797
   
-
   
7,797
   
-
   
7,797
 
                     
Liabilities:
                    
Deposits:
                    
Demand
  
610,133
   
610,133
   
-
   
-
   
610,133
 
Interest Bearing Transaction
  
341,397
   
341,397
   
-
   
-
   
341,397
 
Savings and Money Market
  
644,260
   
644,260
   
-
   
-
   
644,260
 
Time
  
468,283
   
-
   
468,161
   
-
   
468,161
 
Total Deposits
  
2,064,073
   
1,595,790
   
468,161
   
-
   
2,063,951
 
Subordinated Debentures
  
10,310
   
-
   
6,227
   
-
   
6,227
 
Accrued Interest Payable
  
378
   
-
   
378
   
-
   
378
 
 
    
Fair Value of Financial Instruments Using
   
June 30, 2014
(in thousands)
 
Carrying Amount
  
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
  
Other
Observable
Inputs
(Level 2)
  
Significant
Unobservable
Inputs
(Level 3)
  
Total
Estimated
Fair Value
 
Assets:
          
Cash and Cash Equivalents
 
$
48,001
  
$
48,001
  
$
-
  
$
-
  
$
48,001
 
                     
Investment Securities Available-for-Sale:
                    
Government Agency & Government-Sponsored Entities
  
18,424
   
13,412
   
5,012
   
-
   
18,424
 
Obligations of States and Political Subdivisions
  
-
   
-
   
-
   
-
   
-
 
Mortgage Backed Securities
  
326,335
   
-
   
326,335
   
-
   
326,335
 
Corporate Securities
  
54,661
   
8,982
   
45,679
   
-
   
54,661
 
Other
  
2,312
   
2,002
   
310
   
-
   
2,312
 
Total Investment Securities Available-for-Sale
  
401,732
   
24,396
   
377,336
   
-
   
401,732
 
                     
Investment Securities Held-to-Maturity:
                    
Obligations of States and Political Subdivisions
  
67,866
   
-
   
54,736
   
13,723
   
68,459
 
Mortgage Backed Securities
  
-
   
-
   
-
   
-
   
-
 
Other
  
2,474
   
-
   
2,474
   
-
   
2,474
 
Total Investment Securities Held-to-Maturity
  
70,340
   
-
   
57,210
   
13,723
   
70,933
 
                     
FHLB Stock
  
7,677
   
N/A
  
N/A
 
  
N/A
 
  
N/A
 
Loans & Leases, Net of Deferred Fees & Allowance:
                    
Commercial Real Estate
  
421,538
   
-
   
-
   
421,007
   
421,007
 
Agricultural Real Estate
  
355,256
   
-
   
-
   
358,283
   
358,283
 
Real Estate Construction
  
80,357
   
-
   
-
   
80,700
   
80,700
 
Residential 1st Mortgages
  
159,324
   
-
   
-
   
163,038
   
163,038
 
Home Equity Lines and Loans
  
31,716
   
-
   
-
   
33,854
   
33,854
 
Agricultural
  
220,454
   
-
   
-
   
219,426
   
219,426
 
Commercial
  
172,571
   
-
   
-
   
172,661
   
172,661
 
Consumer & Other
  
4,688
   
-
   
-
   
4,747
   
4,747
 
Leases
  
21,047
           
20,743
   
20,743
 
Unallocated Allowance
  
(1,532
)
  
-
   
-
   
(1,532
)
  
(1,532
)
Total Loans & Leases, Net of Deferred Fees & Allowance
  
1,465,419
   
-
   
-
   
1,472,927
   
1,472,927
 
Accrued Interest Receivable
  
7,684
   
-
   
7,684
   
-
   
7,684
 
                     
Liabilities:
                    
Deposits:
                    
Demand
  
499,133
   
499,133
   
-
   
-
   
499,133
 
Interest Bearing Transaction
  
313,879
   
313,878
   
-
   
-
   
313,878
 
Savings and Money Market
  
630,194
   
630,195
   
-
   
-
   
630,195
 
Time
  
418,829
   
-
   
418,969
   
-
   
418,969
 
Total Deposits
  
1,862,035
   
1,443,206
   
418,969
   
-
   
1,862,175
 
FHLB Advances & Securities Sold Under Agreement to Repurchase
  
12,000
   
-
   
12,000
   
-
   
12,000
 
Subordinated Debentures
  
10,310
   
-
   
6,222
   
-
   
6,222
 
Accrued Interest Payable
  
349
   
-
   
349
   
-
   
349
 
 
Fair value estimates presented herein are based on pertinent information available to management as of June 30, 2015, December 31, 2014, and June 30, 2014. Although management is not aware of any factors that would significantly affect the estimated fair value amounts, such amounts have not been comprehensively revalued for purpose of these financial statements since that date, and; therefore, current estimates of fair value may differ significantly from the amounts presented above. The methods and assumptions used to estimate the fair value of each class of financial instrument listed in the table above are explained below.

Cash and Cash Equivalents - The carrying amounts reported in the balance sheet for cash and due from banks, interest bearing deposits with banks, federal funds sold, and securities purchased under agreements to resell are a reasonable estimate of fair value. All cash and cash equivalents are classified as Level 1.

Investment Securities - Fair values for investment securities consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the bond's terms and conditions, among other things. Based on the available market information the classification level could be 1, 2, or 3.

Federal Home Loan Bank Stock - It is not practical to determine the fair value of FHLB stock due to restrictions placed on its transferability.

Loans & Leases, Net of Deferred Fees & Allowance - Fair values of loans & leases are estimated as follows: For variable rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values resulting in a Level 3 classification. Fair values for other loans & leases are estimated using discounted cash flow analyses, using interest rates currently being offered for loans & leases with similar terms to borrowers of similar credit quality resulting in a Level 3 classification. Impaired loans & leases are valued at the lower of cost or fair value as described previously. The methods utilized to estimate the fair value of loans & leases do not necessarily represent an exit price.

Deposit Liabilities - The fair values disclosed for demand deposits (e.g., interest and non-interest checking, passbook savings, and certain types of money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amount) resulting in a Level 1 classification. Fair values for fixed-maturity certificates of deposit are estimated using a discounted cash flows calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits resulting in a Level 2 classification.

FHLB Advances & Securities Sold Under Agreement to Repurchase - The fair value of federal funds purchased and other short-term borrowings is approximated by the book value resulting in a Level 2 classification. The fair value for Federal Home Loan Bank advances is determined using discounted future cash flows resulting in a Level 2 classification.

Subordinated Debentures - The fair values of the Company’s Subordinated Debentures are estimated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements resulting in a Level 2 classification.

Accrued Interest Receivable and Payable - The carrying amount of accrued interest receivable and payable approximates their fair value resulting in a Level 2 classification.