XML 23 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value of Financial Instruments
9 Months Ended
Sep. 30, 2017
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
    
September 30, 2017
(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
 
$
193,270
  
$
193,270
  
$
-
  
$
-
  
$
193,270
 
                     
Investment Securities Available-for-Sale:
                    
Government Agency & Government-Sponsored Entities
  
3,169
   
-
   
3,169
   
-
   
3,169
 
U.S. Govt SBA
  
31,691
   
-
   
31,691
   
-
   
31,691
 
U.S. Treasury Notes
  
144,410
   
144,410
   
-
   
-
   
144,410
 
Mortgage Backed Securities
  
276,043
   
-
   
276,043
   
-
   
276,043
 
Other
  
1,010
   
200
   
310
   
500
   
1,010
 
Total Investment Securities Available-for-Sale
  
456,323
   
144,610
   
311,213
   
500
   
456,323
 
                     
Investment Securities Held-to-Maturity:
                    
Obligations of States and Political Subdivisions
  
55,542
   
-
   
39,254
   
17,037
   
56,292
 
Total Investment Securities Held-to-Maturity
  
55,542
   
-
   
39,254
   
17,037
   
56,292
 
                     
FHLB Stock
  
10,342
   
N/A
   
N/A
   
N/A
   
N/A
 
Loans & Leases, Net of Deferred Fees & Allowance:
                    
Commercial Real Estate
  
671,940
   
-
   
-
   
665,566
   
665,566
 
Agricultural Real Estate
  
459,342
   
-
   
-
   
446,684
   
446,684
 
Real Estate Construction
  
159,417
   
-
   
-
   
159,131
   
159,131
 
Residential 1st Mortgages
  
256,923
   
-
   
-
   
258,256
   
258,256
 
Home Equity Lines and Loans
  
31,089
   
-
   
-
   
31,869
   
31,869
 
Agricultural
  
251,767
   
-
   
-
   
249,995
   
249,995
 
Commercial
  
248,891
   
-
   
-
   
247,344
   
247,344
 
Consumer & Other
  
7,103
   
-
   
-
   
7,067
   
7,067
 
Leases
  
81,983
   
-
   
-
   
85,032
   
85,032
 
Unallocated Allowance
  
(2,420
)
  
-
   
-
   
(2,420
)
  
(2,420
)
Total Loans & Leases, Net of Deferred Fees & Allowance
  
2,166,035
   
-
   
-
   
2,148,524
   
2,148,524
 
Accrued Interest Receivable
  
11,498
   
-
   
11,498
   
-
   
11,498
 
                     
Liabilities:
                    
Deposits:
                    
Demand
  
767,162
   
767,162
   
-
   
-
   
767,162
 
Interest Bearing Transaction
  
564,904
   
564,904
   
-
   
-
   
564,904
 
Savings and Money Market
  
827,588
   
827,588
   
-
   
-
   
827,588
 
Time
  
549,773
   
-
   
547,796
   
-
   
547,796
 
Total Deposits
  
2,709,427
   
2,159,654
   
547,796
   
-
   
2,707,450
 
Subordinated Debentures
  
10,310
   
-
   
6,589
   
-
   
6,589
 
Accrued Interest Payable
  
939
   
-
   
939
   
-
   
939
 
 
     
Fair Value of Financial Instruments Using
    
December 31, 2016
(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
 
$
98,960
  
$
98,960
  
$
-
  
$
-
  
$
98,960
 
                     
Investment Securities Available-for-Sale:
                    
Government Agency & Government-Sponsored Entities
  
3,241
   
-
   
3,241
   
-
   
3,241
 
U.S. Govt SBA
  
36,314
   
-
   
36,314
   
-
   
36,314
 
U.S. Treasury Notes
  
134,428
   
134,428
   
-
   
-
   
134,428
 
Mortgage Backed Securities
  
273,270
   
-
   
273,270
   
-
   
273,270
 
Other
  
1,010
   
200
   
310
   
500
   
1,010
 
Total Investment Securities Available-for-Sale
  
448,263
   
134,628
   
313,135
   
500
   
448,263
 
                     
Investment Securities Held-to-Maturity:
                    
Obligations of States and Political Subdivisions
  
58,109
   
-
   
40,415
   
17,993
   
58,408
 
Total Investment Securities Held-to-Maturity
  
58,109
   
-
   
40,415
   
17,993
   
58,408
 
                     
FHLB Stock
  
8,872
   
N/A
   
N/A
   
N/A
   
N/A
 
Loans & Leases, Net of Deferred Fees & Allowance:
                    
Commercial Real Estate
  
656,936
   
-
   
-
   
651,877
   
651,877
 
Agricultural Real Estate
  
458,235
   
-
   
-
   
444,393
   
444,393
 
Real Estate Construction
  
173,239
   
-
   
-
   
172,682
   
172,682
 
Residential 1st Mortgages
  
241,382
   
-
   
-
   
241,174
   
241,174
 
Home Equity Lines and Loans
  
29,485
   
-
   
-
   
30,495
   
30,495
 
Agricultural
  
287,944
   
-
   
-
   
286,074
   
286,074
 
Commercial
  
209,062
   
-
   
-
   
207,215
   
207,215
 
Consumer & Other
  
6,713
   
-
   
-
   
6,706
   
6,706
 
Leases
  
68,135
   
-
   
-
   
67,893
   
67,893
 
Unallocated Allowance
  
(1,449
)
  
-
   
-
   
(1,449
)
  
(1,449
)
Total Loans & Leases, Net of Deferred Fees & Allowance
  
2,129,682
   
-
   
-
   
2,107,060
   
2,107,060
 
Accrued Interest Receivable
  
10,047
   
-
   
10,047
   
-
   
10,047
 
                     
Liabilities:
                    
Deposits:
                    
Demand
  
756,236
   
756,236
   
-
   
-
   
756,236
 
Interest Bearing Transaction
  
495,063
   
495,063
   
-
   
-
   
495,063
 
Savings and Money Market
  
760,119
   
760,119
   
-
   
-
   
760,119
 
Time
  
570,293
   
-
   
569,183
   
-
   
569,183
 
Total Deposits
  
2,581,711
   
2,011,418
   
569,183
   
-
   
2,580,601
 
Subordinated Debentures
  
10,310
   
-
   
6,578
   
-
   
6,578
 
Accrued Interest Payable
  
852
   
-
   
852
   
-
   
852
 
 
     
Fair Value of Financial Instruments Using
    
September 30, 2016
(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
 
$
99,303
  
$
99,303
  
$
-
  
$
-
  
$
99,303
 
                     
Investment Securities Available-for-Sale:
                    
Government Agency & Government-Sponsored Entities
  
83,293
   
-
   
83,293
   
-
   
83,293
 
US Treasury Notes
  
85,681
   
85,681
   
-
   
-
   
85,681
 
Mortgage Backed Securities
  
188,873
   
-
   
188,873
   
-
   
188,873
 
Other
  
1,010
   
200
   
310
   
500
   
1,010
 
Total Investment Securities Available-for-Sale
  
358,857
   
85,881
   
272,476
   
500
   
358,857
 
                     
Investment Securities Held-to-Maturity:
                    
Obligations of States and Political Subdivisions
  
58,905
   
-
   
42,675
   
17,779
   
60,454
 
Total Investment Securities Held-to-Maturity
  
58,905
   
-
   
42,675
   
17,779
   
60,454
 
                     
FHLB Stock
  
8,872
   
N/A
   
N/A
   
N/A
   
N/A
 
Loans & Leases, Net of Deferred Fees & Allowance:
                    
Commercial Real Estate
  
616,992
   
-
   
-
   
620,655
   
620,655
 
Agricultural Real Estate
  
430,601
   
-
   
-
   
422,056
   
422,056
 
Real Estate Construction
  
172,587
   
-
   
-
   
172,358
   
172,358
 
Residential 1st Mortgages
  
237,547
   
-
   
-
   
241,703
   
241,703
 
Home Equity Lines and Loans
  
30,318
   
-
   
-
   
31,397
   
31,397
 
Agricultural
  
268,482
   
-
   
-
   
267,101
   
267,101
 
Commercial
  
206,486
   
-
   
-
   
205,769
   
205,769
 
Consumer & Other
  
6,796
   
-
   
-
   
6,832
   
6,832
 
Leases
  
67,341
           
69,408
   
69,408
 
Unallocated Allowance
  
(1,926
)
  
-
   
-
   
(1,926
)
  
(1,926
)
Total Loans & Leases, Net of Deferred Fees & Allowance
  
2,035,224
   
-
   
-
   
2,035,353
   
2,035,353
 
Accrued Interest Receivable
  
10,116
   
-
   
10,116
   
-
   
10,116
 
                     
Liabilities:
                    
Deposits:
                    
Demand
  
672,351
   
672,351
   
-
   
-
   
672,351
 
Interest Bearing Transaction
  
433,220
   
433,220
   
-
   
-
   
433,220
 
Savings and Money Market
  
702,441
   
702,441
   
-
   
-
   
702,441
 
Time
  
547,625
   
-
   
547,145
   
-
   
547,145
 
Total Deposits
  
2,355,637
   
1,808,012
   
547,145
   
-
   
2,355,157
 
Subordinated Debentures
  
10,310
   
-
   
6,606
   
-
   
6,606
 
Accrued Interest Payable
  
681
   
-
   
681
   
-
   
681
 
 
Fair value estimates presented herein are based on pertinent information available to management as of September 30, 2017, December 31, 2016, and September 30, 2016. 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 Loan & Lease 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 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.

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.