XML 31 R11.htm IDEA: XBRL DOCUMENT v2.4.0.6
Fair Value of Financial Instruments
3 Months Ended
Mar. 31, 2013
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
 
 
 
 
March 31, 2013
(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
 
$
43,533
 
 
$
43,533
 
 
$
-
 
 
$
-
 
 
$
43,533
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Investment Securities Available-for-Sale:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
       Government Agency & Government-Sponsored Entities
 
 
26,692
 
 
 
21,612
 
 
 
5,080
 
 
 
-
 
 
 
26,692
 
    Obligations of States and Political Subdivisions
 
 
5,643
 
 
 
-
 
 
 
-
 
 
 
5,643
 
 
 
5,643
 
    Mortgage Backed Securities
 
 
432,285
 
 
 
 
 
 
 
432,285
 
 
 
-
 
 
 
432,285
 
    Corporate Securities
 
 
50,128
 
 
 
9,373
 
 
 
40,755
 
 
 
-
 
 
 
50,128
 
    Other
 
 
825
 
 
 
515
 
 
 
310
 
 
 
-
 
 
 
825
 
  Total Investment Securities Available-for-Sale
 
 
515,573
 
 
 
31,500
 
 
 
478,430
 
 
 
5,643
 
 
 
515,573
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Investment Securities Held-to-Maturity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    Obligations of States and Political Subdivisions
 
 
65,165
 
 
 
-
 
 
 
59,757
 
 
 
7,282
 
 
 
67,039
 
    Mortgage Backed Securities
 
 
341
 
 
 
-
 
 
 
349
 
 
 
-
 
 
 
349
 
    Other
 
 
2,202
 
 
 
-
 
 
 
2,202
 
 
 
-
 
 
 
2,202
 
  Total Investment Securities Held-to-Maturity
 
 
67,708
 
 
 
-
 
 
 
62,308
 
 
 
7,282
 
 
 
69,590
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  FHLB Stock
 
 
7,368
 
 
 
N/A
 
 
 
N/A
 
 
 
N/A
 
 
 
N/A
 
  Loans, Net of Deferred Loan Fees & Allowance:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    Commercial Real Estate
 
 
354,222
 
 
 
-
 
 
 
-
 
 
 
358,684
 
 
 
358,684
 
    Agricultural Real Estate
 
 
315,028
 
 
 
-
 
 
 
-
 
 
 
321,212
 
 
 
321,212
 
    Real Estate Construction
 
 
31,712
 
 
 
-
 
 
 
-
 
 
 
32,070
 
 
 
32,070
 
    Residential 1st Mortgages
 
 
144,159
 
 
 
-
 
 
 
-
 
 
 
149,062
 
 
 
149,062
 
    Home Equity Lines and Loans
 
 
36,932
 
 
 
-
 
 
 
-
 
 
 
39,477
 
 
 
39,477
 
    Agricultural
 
 
172,313
 
 
 
-
 
 
 
-
 
 
 
171,562
 
 
 
171,562
 
    Commercial
 
 
134,149
 
 
 
-
 
 
 
-
 
 
 
133,299
 
 
 
133,299
 
    Consumer & Other
 
 
4,735
 
 
 
-
 
 
 
-
 
 
 
4,769
 
 
 
4,769
 
    Unallocated Allowance
 
 
(810
)
 
 
-
 
 
 
-
 
 
 
(810
)
 
 
(810
)
  Total Loans, Net of Deferred Loan Fees & Allowance
 
 
1,192,440
 
 
 
-
 
 
 
-
 
 
 
1,209,325
 
 
 
1,209,325
 
  Accrued Interest Receivable
 
 
6,661
 
 
 
-
 
 
 
6,661
 
 
 
-
 
 
 
6,661
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Deposits:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    Demand
 
 
417,341
 
 
 
417,341
 
 
 
-
 
 
 
-
 
 
 
417,341
 
    Interest Bearing Transaction
 
 
257,171
 
 
 
257,171
 
 
 
-
 
 
 
-
 
 
 
257,171
 
    Savings and Money Market
 
 
590,323
 
 
 
590,323
 
 
 
-
 
 
 
-
 
 
 
590,323
 
    Time
 
 
450,331
 
 
 
-
 
 
 
451,084
 
 
 
-
 
 
 
451,084
 
  Total Deposits
 
 
1,715,166
 
 
 
1,264,835
 
 
 
451,084
 
 
 
-
 
 
 
1,715,919
 
  FHLB Advances & Securities Sold Under Agreement to Repurchase
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
  Subordinated Debentures
 
 
10,310
 
 
 
-
 
 
 
5,758
 
 
 
-
 
 
 
5,758
 
  Accrued Interest Payable
 
 
427
 
 
 
-
 
 
 
427
 
 
 
-
 
 
 
427
 


 
 
 
 
Fair Value of Financial Instruments Using
 
 
 
 
December 31, 2012
(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
 
$
129,426
 
 
$
129,426
 
 
$
-
 
 
$
-
 
 
$
129,426
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Investment Securities Available-for-Sale:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
       Government Agency & Government-Sponsored Entities
 
 
26,823
 
 
 
21,731
 
 
 
5,092
 
 
 
-
 
 
 
26,823
 
    Obligations of States and Political Subdivisions
 
 
5,665
 
 
 
-
 
 
 
-
 
 
 
5,665
 
 
 
5,665
 
    Mortgage Backed Securities
 
 
352,772
 
 
 
-
 
 
 
352,772
 
 
 
-
 
 
 
352,772
 
    Corporate Securities
 
 
22,558
 
 
 
4,020
 
 
 
18,538
 
 
 
-
 
 
 
22,558
 
    Other
 
 
10,173
 
 
 
9,863
 
 
 
310
 
 
 
-
 
 
 
10,173
 
  Total Investment Securities Available-for-Sale
 
 
417,991
 
 
 
35,614
 
 
 
376,712
 
 
 
5,665
 
 
 
417,991
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Investment Securities Held-to-Maturity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    Obligations of States and Political Subdivisions
 
 
65,694
 
 
 
-
 
 
 
60,177
 
 
 
7,810
 
 
 
67,987
 
    Mortgage Backed Securities
 
 
484
 
 
 
-
 
 
 
496
 
 
 
-
 
 
 
496
 
    Other
 
 
2,214
 
 
 
-
 
 
 
2,214
 
 
 
-
 
 
 
2,214
 
  Total Investment Securities Held-to-Maturity
 
 
68,392
 
 
 
-
 
 
 
62,887
 
 
 
7,810
 
 
 
70,697
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  FHLB Stock
 
 
7,368
 
 
 
N/A
 
 
 
N/A
 
 
 
N/A
 
 
 
N/A
 
  Loans, Net of Deferred Loan Fees & Allowance:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    Commercial Real Estate
 
 
344,084
 
 
 
-
 
 
 
-
 
 
 
349,524
 
 
 
349,524
 
    Agricultural Real Estate
 
 
309,115
 
 
 
-
 
 
 
-
 
 
 
316,302
 
 
 
316,302
 
    Real Estate Construction
 
 
31,694
 
 
 
-
 
 
 
-
 
 
 
32,024
 
 
 
32,024
 
    Residential 1st Mortgages
 
 
139,038
 
 
 
-
 
 
 
-
 
 
 
144,203
 
 
 
144,203
 
    Home Equity Lines and Loans
 
 
38,807
 
 
 
-
 
 
 
-
 
 
 
41,419
 
 
 
41,419
 
    Agricultural
 
 
210,595
 
 
 
-
 
 
 
-
 
 
 
209,578
 
 
 
209,578
 
    Commercial
 
 
135,330
 
 
 
-
 
 
 
-
 
 
 
134,647
 
 
 
134,647
 
    Consumer & Other
 
 
4,876
 
 
 
-
 
 
 
-
 
 
 
4,847
 
 
 
4,847
 
    Unallocated Allowance
 
 
(854
)
 
 
-
 
 
 
-
 
 
 
(854
)
 
 
(854
)
  Total Loans, Net of Deferred Loan Fees & Allowance
 
 
1,212,685
 
 
 
-
 
 
 
-
 
 
 
1,231,690
 
 
 
1,231,690
 
  Accrued Interest Receivable
 
 
6,389
 
 
 
-
 
 
 
-
 
 
 
6,389
 
 
 
6,389
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  Deposits:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    Demand
 
 
462,251
 
 
 
462,251
 
 
 
-
 
 
 
-
 
 
 
462,251
 
    Interest Bearing Transaction
 
 
259,141
 
 
 
259,141
 
 
 
-
 
 
 
-
 
 
 
259,141
 
    Savings and Money Market
 
 
541,526
 
 
 
541,526
 
 
 
-
 
 
 
-
 
 
 
541,526
 
    Time
 
 
459,108
 
 
 
-
 
 
 
459,993
 
 
 
-
 
 
 
459,993
 
  Total Deposits
 
 
1,722,026
 
 
 
1,262,918
 
 
 
459,993
 
 
 
-
 
 
 
1,722,911
 
  Subordinated Debentures
 
 
10,310
 
 
 
-
 
 
 
5,750
 
 
 
-
 
 
 
5,750
 
  Accrued Interest Payable
 
 
498
 
 
 
-
 
 
 
498
 
 
 
-
 
 
 
498
 

Fair Value of Financial Instruments Using
March 31, 2012
(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
$
85,705
$
85,705
$
-
$
-
$
85,705
  Investment Securities Available-for-Sale:
       Government Agency & Government-Sponsored Entities
67,342
20,970
46,372
-
67,342
    Obligations of States and Political Subdivisions
5,753
-
-
5,753
5,753
    Mortgage Backed Securities
448,311
-
448,311
-
448,311
    Corporate Securities
344
-
344
-
344
    Other
10,067
9,657
410
-
10,067
  Total Investment Securities Available-for-Sale
531,817
30,627
495,437
5,753
531,817
  Investment Securities Held-to-Maturity:
    Obligations of States and Political Subdivisions
63,174
-
57,327
8,412
65,739
    Mortgage Backed Securities
1,003
-
1,040
-
1,040
    Other
2,239
-
2,239
-
2,239
  Total Investment Securities Held-to-Maturity
66,416
-
60,606
8,412
69,018
  FHLB Stock
7,035
N/A
N/A
N/A
N/A
  Loans, Net of Deferred Loan Fees & Allowance:
    Commercial Real Estate
316,718
-
-
326,891
326,891
    Agricultural Real Estate
274,856
-
-
283,685
283,685
    Real Estate Construction
29,835
-
-
30,029
30,029
    Residential 1st Mortgages
110,365
-
-
114,402
114,402
    Home Equity Lines and Loans
45,542
-
-
48,863
48,863
    Agricultural
191,277
-
-
192,031
192,031
    Commercial
151,429
-
-
151,175
151,175
    Consumer & Other
6,439
-
-
6,560
6,560
    Unallocated Allowance
(1,120
)
-
-
(1,120
)
(1,120
)
  Total Loans, Net of Deferred Loan Fees & Allowance
1,125,341
-
-
1,152,516
1,152,516
  Accrued Interest Receivable
6,463
-
6,463
-
6,463
Liabilities:
  Deposits:
    Demand
371,760
371,760
-
-
371,760
    Interest Bearing Transaction
230,323
230,323
-
-
230,323
    Savings and Money Market
528,527
528,527
-
-
528,527
    Time
513,432
-
514,503
-
514,503
  Total Deposits
1,644,042
1,130,610
514,503
-
1,645,113
  FHLB Advances & Securities Sold Under Agreement to Repurchase
60,514
-
62,643
-
62,643
  Subordinated Debentures
10,310
-
5,895
-
5,895
  Accrued Interest Payable
842
-
842
-
842

Fair value estimates presented herein are based on pertinent information available to management as of March 31, 2013, December 31, 2012, and March 31, 2012. 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, Net of Deferred Loan Fees & Allowance - Fair values of loans 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 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 are valued at the lower of cost or fair value as described previously. The methods utilized to estimate the fair value of loans 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.