XML 22 R12.htm IDEA: XBRL DOCUMENT v3.4.0.3
Fair Value of Financial Instruments
3 Months Ended
Mar. 31, 2016
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, 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
 
$
73,716
  
$
73,716
  
$
-
  
$
-
  
$
73,716
 
                     
Investment Securities Available-for-Sale:
                    
Government Agency & Government-Sponsored Entities
  
63,346
   
-
   
63,346
   
-
   
63,346
 
US Treasury Notes
  
65,788
   
65,788
   
-
       
65,788
 
Mortgage Backed Securities
  
212,127
       
212,127
   
-
   
212,127
 
Other
  
510
   
200
   
310
   
-
   
510
 
Total Investment Securities Available-for-Sale
  
341,771
   
65,988
   
275,783
   
-
   
341,771
 
                     
Investment Securities Held-to-Maturity:
                    
Obligations of States and Political Subdivisions
  
61,535
   
-
   
50,436
   
12,456
   
62,892
 
Total Investment Securities Held-to-Maturity
  
61,535
   
-
   
50,436
   
12,456
   
62,892
 
                     
FHLB Stock
  
7,795
   
N/A
 
  
N/A
 
  
N/A
 
  
N/A
 
Loans & Leases, Net of Deferred Fees & Allowance:
                    
Commercial Real Estate
  
601,412
   
-
   
-
   
604,707
   
604,707
 
Agricultural Real Estate
  
423,119
   
-
   
-
   
414,223
   
414,223
 
Real Estate Construction
  
163,861
   
-
   
-
   
163,917
   
163,917
 
Residential 1st Mortgages
  
211,409
   
-
   
-
   
214,885
   
214,885
 
Home Equity Lines and Loans
  
29,575
   
-
   
-
   
30,806
   
30,806
 
Agricultural
  
247,751
   
-
   
-
   
246,626
   
246,626
 
Commercial
  
205,754
   
-
   
-
   
204,828
   
204,828
 
Consumer & Other
  
6,879
   
-
   
-
   
6,938
   
6,938
 
Leases
  
61,541
           
62,459
   
62,459
 
Unallocated Allowance
  
(2,359
)
  
-
   
-
   
(2,359
)
  
(2,359
)
Total Loans & Leases, Net of Deferred Fees & Allowance
  
1,948,942
   
-
   
-
   
1,947,030
   
1,947,030
 
Accrued Interest Receivable
  
8,118
   
-
   
8,118
   
-
   
8,118
 
                     
Liabilities:
                    
Deposits:
                    
Demand
  
637,140
   
637,140
   
-
   
-
   
637,140
 
Interest Bearing Transaction
  
409,360
   
409,361
   
-
   
-
   
409,361
 
Savings and Money Market
  
725,823
   
725,822
   
-
   
-
   
725,822
 
Time
  
484,141
   
-
   
483,789
   
-
   
483,789
 
Total Deposits
  
2,256,464
   
1,772,323
   
483,789
   
-
   
2,256,112
 
Subordinated Debentures
  
10,310
   
-
   
6,437
   
-
   
6,437
 
Accrued Interest Payable
  
471
   
-
   
471
   
-
   
471
 
 
     
Fair Value of Financial Instruments Using
    
December 31, 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
 
$
59,446
  
$
59,446
  
$
-
  
$
-
  
$
59,446
 
                     
Investment Securities Available-for-Sale:
                    
Government Agency & Government-Sponsored Entities
  
33,251
   
-
   
33,251
   
-
   
33,251
 
U.S. Treasury Notes
  
72,884
   
72,884
   
-
       
72,884
 
Mortgage Backed Securities
  
262,493
   
-
   
262,493
   
-
   
262,493
 
Other
  
509
   
199
   
310
   
-
   
509
 
Total Investment Securities Available-for-Sale
  
369,137
   
73,083
   
296,054
   
-
   
369,137
 
                     
Investment Securities Held-to-Maturity:
                    
Obligations of States and Political Subdivisions
  
61,396
   
-
   
44,675
   
17,713
   
62,388
 
Total Investment Securities Held-to-Maturity
  
61,396
   
-
   
44,675
   
17,713
   
62,388
 
                     
FHLB Stock
  
7,795
   
N/
A
  
N/
A
  
N/
A
  
N/
A
Loans & Leases, Net of Deferred Fees & Allowance:
                    
Commercial Real Estate
  
593,587
   
-
   
-
   
591,271
   
591,271
 
Agricultural Real Estate
  
417,153
   
-
   
-
   
405,295
   
405,295
 
Real Estate Construction
  
149,489
   
-
   
-
   
149,371
   
149,371
 
Residential 1st Mortgages
  
205,616
   
-
   
-
   
207,431
   
207,431
 
Home Equity Lines and Loans
  
30,910
   
-
   
-
   
32,360
   
32,360
 
Agricultural
  
287,658
   
-
   
-
   
285,733
   
285,733
 
Commercial
  
202,968
   
-
   
-
   
201,105
   
201,105
 
Consumer & Other
  
6,417
   
-
   
-
   
6,416
   
6,416
 
Leases
  
62,584
   
-
   
-
   
62,139
   
62,139
 
Unallocated Allowance
  
(1,546
)
  
-
   
-
   
(1,546
)
  
(1,546
)
Total Loans & Leases, Net of Deferred Fees & Allowance
  
1,954,836
   
-
   
-
   
1,939,575
   
1,939,575
 
Accrued Interest Receivable
  
9,240
   
-
   
9,240
   
-
   
9,240
 
                     
Liabilities:
                    
Deposits:
                    
Demand
  
711,029
   
711,029
   
-
   
-
   
711,029
 
Interest Bearing Transaction
  
377,594
   
377,594
   
-
   
-
   
377,594
 
Savings and Money Market
  
707,885
   
707,885
   
-
   
-
   
707,885
 
Time
  
481,024
   
-
   
480,334
   
-
   
480,334
 
Total Deposits
  
2,277,532
   
1,796,508
   
480,334
   
-
   
2,276,842
 
Subordinated Debentures
  
10,310
   
-
   
6,424
   
-
   
6,424
 
Accrued Interest Payable
  
513
   
-
   
513
   
-
   
513
 
 
     
Fair Value of Financial Instruments Using
    
March 31, 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
 
$
143,936
  
$
143,936
  
$
-
  
$
-
  
$
143,936
 
                     
Investment Securities Available-for-Sale:
                    
Government Agency & Government-Sponsored Entities
  
68,132
   
-
   
68,132
   
-
   
68,132
 
US Treasury Notes
  
19,966
       
19,966
       
19,966
 
Mortgage Backed Securities
  
276,601
       
276,601
   
-
   
276,601
 
Other
  
485
   
175
   
310
   
-
   
485
 
Total Investment Securities Available-for-Sale
  
365,184
   
175
   
365,009
   
-
   
365,184
 
                     
Investment Securities Held-to-Maturity:
                    
Obligations of States and Political Subdivisions
  
61,324
   
-
   
48,583
   
13,496
   
62,079
 
Other
  
2,139
   
-
   
2,139
   
-
   
2,139
 
Total Investment Securities Held-to-Maturity
  
63,463
   
-
   
50,722
   
13,496
   
64,218
 
                     
FHLB Stock
  
7,677
   
N/
A
  
N/
A
  
N/
A
  
N/
A
Loans & Leases, Net of Deferred Fees & Allowance:
                    
Commercial Real Estate
  
521,596
   
-
   
-
   
519,698
   
519,698
 
Agricultural Real Estate
  
344,965
   
-
   
-
   
346,742
   
346,742
 
Real Estate Construction
  
99,700
   
-
   
-
   
99,861
   
99,861
 
Residential 1st Mortgages
  
181,758
   
-
   
-
   
185,210
   
185,210
 
Home Equity Lines and Loans
  
29,628
   
-
   
-
   
31,332
   
31,332
 
Agricultural
  
211,629
   
-
   
-
   
210,769
   
210,769
 
Commercial
  
227,200
   
-
   
-
   
224,783
   
224,783
 
Consumer & Other
  
4,703
   
-
   
-
   
4,747
   
4,747
 
Leases
  
48,347
           
48,779
   
48,779
 
Unallocated Allowance
  
(3,146
)
  
-
   
-
   
(3,146
)
  
(3,146
)
Total Loans & Leases, Net of Deferred Fees & Allowance
  
1,666,380
   
-
   
-
   
1,668,775
   
1,668,775
 
Accrued Interest Receivable
  
7,324
   
-
   
7,324
   
-
   
7,324
 
                     
Liabilities:
                    
Deposits:
                    
Demand
  
578,820
   
578,820
   
-
   
-
   
578,820
 
Interest Bearing Transaction
  
340,045
   
340,045
   
-
   
-
   
340,045
 
Savings and Money Market
  
699,308
   
699,308
   
-
   
-
   
699,308
 
Time
  
493,600
   
-
   
493,600
   
-
   
493,600
 
Total Deposits
  
2,111,773
   
1,618,173
   
493,600
   
-
   
2,111,773
 
Subordinated Debentures
  
10,310
   
-
   
6,250
   
-
   
6,250
 
Accrued Interest Payable
  
433
   
-
   
433
   
-
   
433
 

Fair value estimates presented herein are based on pertinent information available to management as of March 31, 2016, December 31, 2015, and March 31, 2015. 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.