XML 40 R13.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value of Financial Instruments
6 Months Ended
Jun. 30, 2014
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, 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
 
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
 
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 of Financial Instruments Using
  
 
December 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
 
$
83,677
  
$
83,677
  
$
-
  
$
-
  
$
83,677
 
 
                    
Investment Securities Available-for-Sale:
                    
Government Agency & Government-Sponsored Entities
  
28,436
   
23,394
   
5,042
   
-
   
28,436
 
Mortgage Backed Securities
  
324,929
   
-
   
324,929
   
-
   
324,929
 
Corporate Securities
  
49,380
   
8,191
   
41,189
   
-
   
49,380
 
Other
  
1,894
   
1,584
   
310
   
-
   
1,894
 
Total Investment Securities Available-for-Sale
  
404,639
   
33,169
   
371,470
   
-
   
404,639
 
 
                    
Investment Securities Held-to-Maturity:
                    
Obligations of States and Political Subdivisions
  
65,685
   
-
   
51,563
   
14,307
   
65,870
 
Mortgage Backed Securities
  
45
   
-
   
45
   
-
   
45
 
Other
  
2,775
   
-
   
2,775
   
-
   
2,775
 
Total Investment Securities Held-to-Maturity
  
68,505
   
-
   
54,383
   
14,307
   
68,690
 
 
                    
FHLB Stock
  
7,187
   
N/
A
  
N/
A
  
N/
A
  
N/
A
Loans & Leases, Net of Deferred Fees & Allowance:
                    
Commercial Real Estate
  
402,336
   
-
   
-
   
403,790
   
403,790
 
Agricultural Real Estate
  
324,688
   
-
   
-
   
328,704
   
328,704
 
Real Estate Construction
  
40,438
   
-
   
-
   
40,800
   
40,800
 
Residential 1st Mortgages
  
150,184
   
-
   
-
   
153,352
   
153,352
 
Home Equity Lines and Loans
  
32,710
   
-
   
-
   
35,250
   
35,250
 
Agricultural
  
244,209
   
-
   
-
   
242,950
   
242,950
 
Commercial
  
144,701
   
-
   
-
   
145,131
   
145,131
 
Consumer & Other
  
4,876
   
-
   
-
   
4,912
   
4,912
 
Leases
  
12,094
   
-
   
-
   
11,851
   
11,851
 
Unallocated Allowance
  
(2,274
)
  
-
   
-
   
(2,274
)
  
(2,274
)
Total Loans & Leases, Net of Deferred Fees & Allowance
  
1,353,962
   
-
   
-
   
1,364,466
   
1,364,466
 
Accrued Interest Receivable
  
6,941
   
-
   
6,941
   
-
   
6,941
 
 
                    
Liabilities:
                    
Deposits:
                    
Demand
  
495,963
   
495,963
   
-
   
-
   
495,963
 
Interest Bearing Transaction
  
291,795
   
291,795
   
-
   
-
   
291,795
 
Savings and Money Market
  
589,511
   
589,511
   
-
   
-
   
589,511
 
Time
  
430,422
   
-
   
430,752
   
-
   
430,752
 
Total Deposits
  
1,807,691
   
1,377,269
   
430,752
   
-
   
1,808,021
 
Subordinated Debentures
  
10,310
   
-
   
6,224
   
-
   
6,224
 
Accrued Interest Payable
  
352
   
-
   
352
   
-
   
352
 

 
 
  
Fair Value of Financial Instruments Using
  
 
June 30, 2013
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
 
$
45,306
  
$
45,306
  
$
-
  
$
-
  
$
45,306
 
 
                    
Investment Securities Available-for-Sale:
                    
Government Agency & Government-Sponsored Entities
  
26,482
   
21,416
   
5,066
   
-
   
26,482
 
Obligations of States and Political Subdivisions
  
5,612
   
-
   
-
   
5,612
   
5,612
 
Mortgage Backed Securities
  
392,574
       
392,574
   
-
   
392,574
 
Corporate Securities
  
49,560
   
8,122
   
41,438
   
-
   
49,560
 
Other
  
1,186
   
876
   
310
   
-
   
1,186
 
Total Investment Securities Available-for-Sale
  
475,414
   
30,414
   
439,388
   
5,612
   
475,414
 
 
                    
Investment Securities Held-to-Maturity:
                    
Obligations of States and Political Subdivisions
  
64,648
   
-
   
58,009
   
7,360
   
65,369
 
Mortgage Backed Securities
  
217
   
-
   
220
   
-
   
220
 
Other
  
2,194
   
-
   
2,194
   
-
   
2,194
 
Total Investment Securities Held-to-Maturity
  
67,059
   
-
   
60,423
   
7,360
   
67,783
 
 
                    
FHLB Stock
  
7,187
   
N/
A
  
N/
A
  
N/
A
  
N/
A
Loans & Leases, Net of Deferred Fees & Allowance:
                    
Commercial Real Estate
  
387,427
   
-
   
-
   
387,017
   
387,017
 
Agricultural Real Estate
  
309,107
   
-
   
-
   
310,902
   
310,902
 
Real Estate Construction
  
31,741
   
-
   
-
   
31,901
   
31,901
 
Residential 1st Mortgages
  
135,436
   
-
   
-
   
137,951
   
137,951
 
Home Equity Lines and Loans
  
34,514
   
-
   
-
   
37,225
   
37,225
 
Agricultural
  
204,203
   
-
   
-
   
201,957
   
201,957
 
Commercial
  
150,572
   
-
   
-
   
149,593
   
149,593
 
Consumer & Other
  
5,378
   
-
   
-
   
5,400
   
5,400
 
Leases
  
2,667
   
-
   
-
   
2,667
   
2,667
 
Unallocated Allowance
  
(224
)
  
-
   
-
   
(224
)
  
(224
)
Total Loans & Leases, Net of Deferred Fees & Allowance
  
1,260,821
   
-
   
-
   
1,264,389
   
1,264,389
 
Accrued Interest Receivable
  
7,609
   
-
   
7,609
   
-
   
7,609
 
 
                    
Liabilities:
                    
Deposits:
                    
Demand
  
429,526
   
429,526
   
-
   
-
   
429,526
 
Interest Bearing Transaction
  
248,447
   
248,447
   
-
   
-
   
248,447
 
Savings and Money Market
  
588,009
   
588,009
   
-
   
-
   
588,009
 
Time
  
444,175
   
-
   
444,579
   
-
   
444,579
 
Total Deposits
  
1,710,157
   
1,265,982
   
444,579
   
-
   
1,710,561
 
FHLB Advances & Securities Sold Under Agreement to Repurchase
  
43,300
   
-
   
43,300
   
-
   
43,300
 
Subordinated Debentures
  
10,310
   
-
   
5,665
   
-
   
5,665
 
Accrued Interest Payable
  
438
   
-
   
438
   
-
   
438
 

Fair value estimates presented herein are based on pertinent information available to management as of June 30, 2014, December 31, 2013, and June 30, 2013. 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.