XML 28 R22.htm IDEA: XBRL DOCUMENT v3.3.0.814
Fair Value of Financial Instruments (Tables)
9 Months Ended
Sep. 30, 2015
Fair Value of Financial Instruments [Abstract]  
Book Value and Estimated Fair Value of Financial Instruments
The following tables summarize the book value and estimated fair value of financial instruments for the periods indicated.
 
    
Fair Value of Financial Instruments Using
   
September 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
 
$
50,300
  
$
50,300
  
$
-
  
$
-
  
$
50,300
 
                     
Investment Securities Available-for-Sale:
                    
Government Agency & Government-Sponsored Entities
  
41,513
   
-
   
41,513
   
-
   
41,513
 
U.S. Treasury Notes
  
30,300
   
30,300
   
-
   
-
   
30,300
 
Mortgage Backed Securities
  
256,195
   
-
   
256,195
   
-
   
256,195
 
Corporate Securities
  
16,235
   
-
   
16,235
   
-
   
16,235
 
Other
  
485
   
175
   
310
   
-
   
485
 
Total Investment Securities Available-for-Sale
  
344,728
   
30,475
   
314,253
   
-
   
344,728
 
                     
Investment Securities Held-to-Maturity:
                    
Obligations of States and Political Subdivisions
  
64,134
   
-
   
51,966
   
12,800
   
64,766
 
Other
  
2,123
   
-
   
2,123
   
-
   
2,123
 
Total Investment Securities Held-to-Maturity
  
66,257
   
-
   
54,089
   
12,800
   
66,889
 
                     
FHLB Stock
  
7,795
   
N/A
 
  
N/A
 
  
N/A
 
  
N/A
Loans & Leases, Net of Deferred Fees & Allowance:
                    
Commercial Real Estate
  
549,498
   
-
   
-
   
552,323
   
552,323
 
Agricultural Real Estate
  
425,130
   
-
   
-
   
415,304
   
415,304
 
Real Estate Construction
  
159,374
   
-
   
-
   
159,295
   
159,295
 
Residential 1st Mortgages
  
196,141
   
-
   
-
   
199,565
   
199,565
 
Home Equity Lines and Loans
  
29,678
   
-
   
-
   
31,314
   
31,314
 
Agricultural
  
244,645
   
-
   
-
   
243,495
   
243,495
 
Commercial
  
202,246
   
-
   
-
   
200,932
   
200,932
 
Consumer & Other
  
6,519
   
-
   
-
   
6,543
   
6,543
 
Leases
  
58,349
           
58,854
   
58,854
 
Unallocated Allowance
  
(400
)
  
-
   
-
   
(400
)
  
(400
)
Total Loans & Leases, Net of Deferred Fees & Allowance
  
1,871,180
   
-
   
-
   
1,867,225
   
1,867,225
 
Accrued Interest Receivable
  
10,548
   
-
   
10,548
   
-
   
10,548
 
                     
Liabilities:
                    
Deposits:
                    
Demand
  
603,430
   
603,430
   
-
   
-
   
603,430
 
Interest Bearing Transaction
  
373,193
   
373,193
   
-
   
-
   
373,193
 
Savings and Money Market
  
672,052
   
672,052
   
-
   
-
   
672,052
 
Time
  
483,967
   
-
   
484,018
   
-
   
484,018
 
Total Deposits
  
2,132,642
   
1,648,675
   
484,018
   
-
   
2,132,693
 
FHLB Advances & Securities Sold Under Agreement to Repurchase
  
5,500
   
-
   
5,500
   
-
   
5,500
 
Subordinated Debentures
  
10,310
   
-
   
6,292
   
-
   
6,292
 
Accrued Interest Payable
  
590
   
-
   
590
   
-
   
590
 
 
    
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
 
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
 
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
   
September 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
 
$
39,216
  
$
39,216
  
$
-
  
$
-
  
$
39,216
 
                     
Investment Securities Available-for-Sale:
                    
Government Agency & Government-Sponsored Entities
  
13,361
   
13,361
   
-
   
-
   
13,361
 
Mortgage Backed Securities
  
322,680
   
39,566
   
283,114
   
-
   
322,680
 
Other
  
485
   
175
   
310
   
-
   
485
 
Total Investment Securities Available-for-Sale
  
336,526
   
53,102
   
283,424
   
-
   
336,526
 
                     
Investment Securities Held-to-Maturity:
                    
Obligations of States and Political Subdivisions
  
67,206
   
-
   
54,375
   
13,539
   
67,914
 
Other
  
2,235
   
-
   
2,235
   
-
   
2,235
 
Total Investment Securities Held-to-Maturity
  
69,441
   
-
   
56,610
   
13,539
   
70,149
 
                     
FHLB Stock
  
7,677
   
N/A
 
  
N/A
 
  
N/A
 
  
N/A
 
Loans & Leases, Net of Deferred Fees & Allowance:
                    
Commercial Real Estate
  
465,707
   
-
   
-
   
462,469
   
462,469
 
Agricultural Real Estate
  
360,215
   
-
   
-
   
360,976
   
360,976
 
Real Estate Construction
  
102,783
   
-
   
-
   
103,095
   
103,095
 
Residential 1st Mortgages
  
167,168
   
-
   
-
   
169,971
   
169,971
 
Home Equity Lines and Loans
  
30,608
   
-
   
-
   
32,601
   
32,601
 
Agricultural
  
231,739
   
-
   
-
   
230,572
   
230,572
 
Commercial
  
184,889
   
-
   
-
   
184,466
   
184,466
 
Consumer & Other
  
4,595
   
-
   
-
   
4,619
   
4,619
 
Leases
  
35,063
           
33,519
   
33,519
 
Unallocated Allowance
  
(1,263
)
  
-
   
-
   
(1,263
)
  
(1,263
)
Total Loans & Leases, Net of Deferred Fees & Allowance
  
1,581,504
   
-
   
-
   
1,581,025
   
1,581,025
 
Accrued Interest Receivable
  
8,986
   
-
   
8,986
   
-
   
8,986
 
                     
Liabilities:
                    
Deposits:
                    
Demand
  
516,093
   
516,093
   
-
   
-
   
516,093
 
Interest Bearing Transaction
  
326,368
   
326,368
   
-
   
-
   
326,368
 
Savings and Money Market
  
614,137
   
614,137
   
-
   
-
   
614,137
 
Time
  
419,615
   
-
   
419,663
   
-
   
419,663
 
Total Deposits
  
1,876,213
   
1,456,598
   
419,663
   
-
   
1,876,261
 
FHLB Advances & Securities Sold Under Agreement to Repurchase
  
36,000
   
-
   
36,000
   
-
   
36,000
 
Subordinated Debentures
  
10,310
   
-
   
6,227
   
-
   
6,227
 
Accrued Interest Payable
  
314
   
-
   
314
   
-
   
314
 
 
Fair value estimates presented herein are based on pertinent information available to management as of September 30, 2015, December 31, 2014, and September 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.