FARMERS & MERCHANTS BANCORP (Form: 10-Q, Received: 08/07/2015 12:31:54)

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2015

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934.

For the transition period from ________ to ________

Commission File Number: 000-26099

FARMERS & MERCHANTS BANCORP

(Exact name of registrant as specified in its charter)

Delaware		94-3327828
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

111 W. Pine Street, Lodi, California		95240
(Address of principal Executive offices)		(Zip Code)

Registrant's telephone number, including area code (209) 367-2300

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definition of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act (Check one):

Large accelerated filer ☐

Accelerated filer ☒

Non-accelerated filer ☐

Smaller Reporting Company ☐

(Do not check if a smaller reporting company)

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

Number of shares of common stock of the registrant 785,782 outstanding as of July 31, 2015.

FARMERS & MERCHANTS BANCORP

FORM 10-Q

TABLE OF CONTENTS

PART I. - FINANCIAL INFORMATION			Page

	Item 1 - Financial Statements

		Consolidated Balance Sheets (Unaudited) as of June 30, 2015, December 31, 2014 and June 30, 2014	3

		Consolidated Statements of Income (Unaudited) for the Three and Six Months Ended June 30, 2015 and 2014	4

		Consolidated Statements of Comprehensive Income (Unaudited) for the Three and Six Months Ended June 30, 2015 and 2014	5

		Consolidated Statements of Changes in Shareholders' Equity (Unaudited) for the Six Months Ended June 30, 2015 and 2014	6

		Consolidated Statements of Cash Flows (Unaudited) for the Six Months Ended June 30, 2015 and 2014	7

		Notes to the Consolidated Financial Statements (Unaudited)	8

	Item 2 - Management's Discussion and Analysis of Financial Condition and Results of Operations		34

	Item 3 - Quantitative and Qualitative Disclosures About Market Risk		56

	Item 4 - Controls and Procedures		59

PART II. - OTHER INFORMATION

	Item 1 - Legal Proceedings		59

	Item 1A – Risk Factors		59

	Item 2 - Unregistered Sales of Equity Securities and Use of Proceeds		60

	Item 3 - Defaults Upon Senior Securities		60

	Item 4 – Mine Safety Disclosures		61

	Item 5 - Other Information		61

	Item 6 - Exhibits		61

Signatures			61

Index to Exhibits			62

31(a) Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31(b) Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32 Certifications of the Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

Table of Contents

PART I. FINANCIAL INFORMATION

Item 1.

Financial Statements

FARMERS & MERCHANTS BANCORP
Consolidated Balance Sheets
(in thousands, except shares)	June 30, 2015		December 31, 2014		June 30, 2014
Assets	(Unaudited)				(Unaudited)
Cash and Cash Equivalents:
Cash and Due from Banks	$	45,017	$	42,375	$	44,567
Interest Bearing Deposits with Banks		46,322		34,750		3,434
Total Cash and Cash Equivalents		91,339		77,125		48,001

Investment Securities:
Available-for-Sale		351,424		366,542		401,732
Held-to-Maturity		67,401		63,863		70,340
Total Investment Securities		418,825		430,405		472,072

Loans & Leases		1,818,642		1,712,244		1,499,709
Less: Allowance for Credit Losses		39,037		35,401		34,290
Loans & Leases, Net		1,779,605		1,676,843		1,465,419

Premises and Equipment, Net		27,195		25,821		23,918
Bank Owned Life Insurance		54,933		53,990		53,037
Interest Receivable and Other Assets		84,862		96,367		90,404
Total Assets	$	2,456,759	$	2,360,551	$	2,152,851

Liabilities
Deposits:
Demand	$	613,042	$	610,133	$	499,133
Interest Bearing Transaction		349,404		341,397		313,879
Savings and Money Market		706,121		644,260		630,194
Time		494,569		468,283		418,829
Total Deposits		2,163,136		2,064,073		1,862,035

Federal Home Loan Bank Advances		-		-		12,000
Subordinated Debentures		10,310		10,310		10,310
Interest Payable and Other Liabilities		42,149		52,990		46,684
Total Liabilities		2,215,595		2,127,373		1,931,029

Shareholders' Equity
Preferred Stock: No Par Value, 1,000,000 Shares Authorized, None Issued or Outstanding		-		-		-
Common Stock: Par Value $0.01, 7,500,000 Shares Authorized, 785,782, 784,082 and 777,882
Shares Issued and Outstanding at June 30, 2015, December 31, 2014 and June 30, 2014, Respectively		8		8		8
Additional Paid-In Capital		78,569		77,804		75,014
Retained Earnings		160,956		152,833		144,836
Accumulated Other Comprehensive Income		1,631		2,533		1,964
Total Shareholders' Equity		241,164		233,178		221,822
Total Liabilities and Shareholders' Equity	$	2,456,759	$	2,360,551	$	2,152,851

The accompanying notes are an integral part of these unaudited consolidated financial statements

Table of Contents

FARMERS & MERCHANTS BANCORP
Consolidated Statements of Income (Unaudited)
(in thousands except per share data)	Three Months Ended June 30,					Six Months Ended June 30,
	2015			2014		2015		2014
Interest Income
Interest and Fees on Loans & Leases	$	19,606		$	16,741	$	38,733	$	33,012
Interest on Deposits with Banks		65			41		123		105
Interest on Investment Securities:
Taxable		1,582			2,109		3,168		4,224
Exempt from Federal Tax		503			567		1,025		1,164
Total Interest Income		21,756			19,458		43,049		38,505

Interest Expense
Deposits		754			598		1,466		1,198
Subordinated Debentures		81			80		161		160
Total Interest Expense		835			678		1,627		1,358

Net Interest Income		20,921			18,780		41,422		37,147
Provision for Credit Losses		50			-		650		-
Net Interest Income After Provision for Credit Losses		20,871			18,780		40,772		37,147

Non-Interest Income
Service Charges on Deposit Accounts		865			984		1,763		1,922
Net Gain on Sale of Investment Securities		5			31		6		34
Increase in Cash Surrender Value of Life Insurance		479			473		943		928
Debit Card and ATM Fees		804			790		1,581		1,525
Net (Loss) Gain on Deferred Compensation Investments		(216	)		1,087		549		1,530
Other		889			578		2,648		1,166
Total Non-Interest Income		2,826			3,943		7,490		7,105

Non-Interest Expense
Salaries and Employee Benefits		9,566			9,137		19,665		17,374
Net (Loss) Gain on Deferred Compensation Investments		(216	)		1,087		549		1,530
Occupancy		746			635		1,385		1,257
Equipment		776			700		1,508		1,403
FDIC Insurance		297			262		581		514
Other		1,592			1,213		3,291		2,596
Total Non-Interest Expense		12,761			13,034		26,979		24,674

Income Before Income Taxes		10,936			9,689		21,283		19,578
Provision for Income Taxes		4,187			3,585		8,131		7,192
Net Income	$	6,749		$	6,104	$	13,152	$	12,386
Basic Earnings Per Common Share	$	8.59		$	7.84	$	16.74	$	15.92

The accompanying notes are an integral part of these unaudited consolidated financial statements

Table of Contents

FARMERS & MERCHANTS BANCORP
Consolidated Statements of Comprehensive Income (Unaudited)
(in thousands)	Three Months Ended June 30,						Six Months Ended June 30,
	2015			2014			2015			2014
Net Income	$	6,749		$	6,104		$	13,152		$	12,386

Other Comprehensive Income (Loss)
Change in Net Unrealized Gain (Loss) on Available-for-Sale Securities		(3,177	)		4,633			(1,550	)		7,681
Deferred Tax Benefit (Expense) Related to Unrealized Gains		1,335			(1,947	)		651			(3,229	)
Reclassification Adjustment for Realized Gains on Available-for-Sale Securities Included in Net Income		(5	)		(31	)		(6	)		(34	)
Deferred Tax Benefit Related to Reclassification Adjustment		4			12			3			14
Change in Net Unrealized Gain (Loss) on Available-for-Sale Securities, Net of Tax		(1,843	)		2,667			(902	)		4,432

Total Other Comprehensive (Loss) Income		(1,843	)		2,667			(902	)		4,432

Comprehensive Income	$	4,906		$	8,771		$	12,250		$	16,818

The accompanying notes are an integral part of these unaudited consolidated financial statements

Table of Contents

FARMERS & MERCHANTS BANCORP

Consolidated Statements of Changes in Shareholders' Equity (Unaudited)

(in thousands except share data)	Common Shares Outstanding		Common Stock		Additional Paid-In Capital		Retained Earnings			Accumulated Other Comprehensive Income (Loss), net			Total Shareholders' Equity
Balance, January 1, 2014		777,882	$	8	$	75,014	$	137,350		$	(2,468	)	$	209,904
Net Income				-		-		12,386			-			12,386
Cash Dividends Declared on														-
Common Stock ($6.30 per share)				-		-		(4,900	)		-			(4,900	)
Change in Net Unrealized Gain (Loss) on Securities Available-for-Sale, Net of Tax											4,432			4,432
Balance, June 30, 2014		777,882	$	8	$	75,014	$	144,836		$	1,964		$	221,822


Balance, January 1, 2015		784,082	$	8	$	77,804	$	152,833		$	2,533		$	233,178
Net Income				-		-		13,152			-			13,152
Cash Dividends Declared on														-
Common Stock ($6.40 per share)				-		-		(5,029	)		-			(5,029	)
Issuance of Common Stock		1,700		-		765		-			-			765
Change in Net Unrealized Gain (Loss) on Securities Available-for-Sale, Net of Tax											(902	)		(902	)
Balance, June 30, 2015		785,782	$	8	$	78,569	$	160,956		$	1,631		$	241,164

The accompanying notes are an integral part of these unaudited consolidated financial statements

Table of Contents

FARMERS & MERCHANTS BANCORP

Consolidated Statements of Cash Flows (Unaudited)

(in thousands)	Six Months Ended
	June 30, 2015			June 30, 2014
Operating Activities:
Net Income	$	13,152		$	12,386
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:
Provision for Credit Losses		650			-
Depreciation and Amortization		751			666
Net Amortization of Investment Security Premiums & Discounts		778			808
Net Gain on Sale of Investment Securities		(6	)		(34	)
Net Gain on Sale of Property & Equipment		-			(8	)
Net Change in Operating Assets & Liabilities:
Net Decrease (Increase) in Interest Receivable and Other Assets		526			(4,105	)
Net Increase (Decrease) in Interest Payable and Other Liabilities		427			(1,484	)
Net Cash Provided by Operating Activities		16,278			8,229
Investing Activities:
Purchase of Investment Securities Available-for-Sale		(80,210	)		(25,841	)
Proceeds from Sold, Matured or Called Securities Available-for-Sale		93,217			35,466
Purchase of Investment Securities Held-to-Maturity		(8,753	)		(12,194	)
Proceeds from Matured or Called Securities Held-to-Maturity		5,185			10,366
Net Loans & Leases Paid, Originated or Acquired		(106,444	)		(111,616	)
Principal Collected on Loans & Leases Previously Charged Off		3,032			159
Additions to Premises and Equipment		(2,125	)		(1,712	)
Proceeds from Sale of Property & Equipment		-			23
Net Cash Used by Investing Activities		(96,098	)		(105,349	)
Financing Activities:
Net Increase in Deposits		99,063			54,344
Net Changes in Other Borrowings		-			12,000
Cash Dividends		(5,029	)		(4,900	)
Net Cash Provided by Financing Activities		94,034			61,444
Increase (Decrease) in Cash and Cash Equivalents		14,214			(35,676	)
Cash and Cash Equivalents at Beginning of Period		77,125			83,677
Cash and Cash Equivalents at End of Period	$	91,339		$	48,001
Supplementary Data
Cash Payments Made for Income Taxes	$	3,055		$	7,500
Issuance of Common Stock to the Bank’s Non-Qualified Retirement Plans	$	765		$	-
Interest Paid	$	1,449		$	1,361

The accompanying notes are an integral part of these unaudited consolidated financial statements

Table of Contents

FARMERS & MERCHANTS BANCORP

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

1. Significant Accounting Policies

Farmers & Merchants Bancorp (the “Company”) was organized March 10, 1999. Primary operations are related to traditional banking activities through its subsidiary Farmers & Merchants Bank of Central California (the “Bank”) which was established in 1916. The Bank’s wholly owned subsidiaries include Farmers & Merchants Investment Corporation and Farmers/Merchants Corp. Farmers & Merchants Investment Corporation has been dormant since 1991. Farmers/Merchants Corp. acts as trustee on deeds of trust originated by the Bank.

The Company’s other subsidiaries include F & M Bancorp, Inc. and FMCB Statutory Trust I. F & M Bancorp, Inc. was created in March 2002 to protect the name F & M Bank. During 2002 the Company completed a fictitious name filing in California to begin using the streamlined name “F & M Bank” as part of a larger effort to enhance the Company’s image and build brand name recognition. In December 2003 the Company formed a wholly owned subsidiary, FMCB Statutory Trust I. FMCB Statutory Trust I is a non-consolidated subsidiary per Generally Accepted Accounting Principles in the United States of America (“U.S. GAAP”) and was formed for the sole purpose of issuing Trust Preferred Securities and related subordinated debentures.

The accounting and reporting policies of the Company conform to U.S. GAAP and prevailing practice within the banking industry. The following is a summary of the significant accounting and reporting policies used in preparing the consolidated financial statements.

Basis of Presentation

The accompanying consolidated financial statements and notes thereto have been prepared in accordance with accounting principles generally accepted in the United States of America for financial information.

These statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) for interim reporting on Form 10-Q. Accordingly, certain disclosures normally presented in the notes to the annual consolidated financial statements prepared in accordance with U.S. GAAP have been omitted. The Company believes that the disclosures are adequate to make the information not misleading. These interim financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014. The results of operations for the three-month and six-month periods ended June 30, 2015 may not necessarily be indicative of future operating results.

The accompanying consolidated financial statements include the accounts of the Company and the Company’s wholly owned subsidiaries, F & M Bancorp, Inc. and the Bank, along with the Bank’s wholly owned subsidiaries, Farmers & Merchants Investment Corporation and Farmers/Merchants Corp. Significant inter-company transactions have been eliminated in consolidation.

The preparation of consolidated financial statements in conformity with U. S. GAAP requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates.

Certain amounts in the prior years' financial statements and related footnote disclosures have been reclassified to conform to the current-year presentation. These reclassifications had no effect on previously reported net income or total shareholders’ equity. In the opinion of management, the accompanying consolidated financial statements reflect all adjustments (consisting only of normal recurring adjustments), which are necessary for a fair presentation of financial results for the periods presented.

Table of Contents

Cash and Cash Equivalents

For purposes of the Consolidated Statements of Cash Flows, the Company has defined cash and cash equivalents as those amounts included in the balance sheet captions Cash and Due from Banks, Interest Bearing Deposits with Banks, Federal Funds Sold and Securities Purchased Under Agreements to Resell. For these instruments, the carrying amount is a reasonable estimate of fair value.

Investment Securities

Investment securities are classified at the time of purchase as held-to-maturity (“HTM”) if it is management’s intent and the Company has the ability to hold the securities until maturity. These securities are carried at cost, adjusted for amortization of premium and accretion of discount using a level yield of interest over the estimated remaining period until maturity. Losses, reflecting a decline in value judged by the Company to be other than temporary, are recognized in the period in which they occur.

Securities are classified as available-for-sale (“AFS”) if it is management’s intent, at the time of purchase, to hold the securities for an indefinite period of time and/or to use the securities as part of the Company’s asset/liability management strategy. These securities are reported at fair value with aggregate unrealized gains or losses excluded from income and included as a separate component of shareholders’ equity, net of related income taxes. Fair values are based on quoted market prices or broker/dealer price quotations on a specific identification basis. Gains or losses on the sale of these securities are computed using the specific identification method.

Trading securities, if any, are acquired for short-term appreciation and are recorded in a trading portfolio and are carried at fair value, with unrealized gains and losses recorded in non-interest income.

Management evaluates securities for other-than-temporary impairment (“OTTI”) on at least a quarterly basis, and more frequently when economic or market conditions warrant such an evaluation. For securities in an unrealized loss position, management considers the extent and duration of the unrealized loss, and the financial condition and near-term prospects of the issuer. Management also assesses whether it intends to sell, or it is more likely than not that it will be required to sell, a security in an unrealized loss position before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the entire difference between amortized cost and fair value is recognized as impairment through earnings. For debt securities that do not meet the aforementioned criteria, the amount of impairment is split into two components as follows: (1) OTTI related to credit loss, which must be recognized in the income statement; and (2) OTTI related to other factors, which is recognized in other comprehensive income. The credit loss is defined as the difference between the present value of the cash flows expected to be collected and the amortized cost basis. For equity securities, the entire amount of impairment is recognized through earnings.

In order to determine OTTI for purchased beneficial interests that, on the purchase date, were not highly rated, the Company compares the present value of the remaining cash flows as estimated at the preceding evaluation date to the current expected remaining cash flows. OTTI is deemed to have occurred if there has been an adverse change in the remaining expected future cash flows.

Loans & Leases

Loans & leases are reported at the principal amount outstanding net of unearned discounts and deferred loan & lease fees and costs. Interest income on loans & leases is accrued daily on the outstanding balances using the simple interest method. Loan & lease origination fees are deferred and recognized over the contractual life of the loan or lease as an adjustment to the yield. Loans & leases are placed on non-accrual status when the collection of principal or interest is in doubt or when they become past due for 90 days or more unless they are both well-secured and in the process of collection. For this purpose a loan or lease is considered well-secured if it is collateralized by property having a net realizable value in excess of the amount of the loan or lease or is guaranteed by a financially capable party. When a loan or lease is placed on non-accrual status, the accrued and unpaid interest receivable is reversed and charged against current income; thereafter, interest income is recognized only as it is collected in cash. Additionally, cash would be applied to principal if all principal was not expected to be collected. Loans & leases placed on non-accrual status are returned to accrual status when the loans or leases are paid current as to principal and interest and future payments are expected to be made in accordance with the contractual terms of the loan or lease.

Table of Contents

A loan or lease is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due, including principal and interest, according to the contractual terms of the original agreement. Impaired loans or leases are either: (1) non-accrual loans & leases; or (2) restructured loans & leases that are still accruing interest. Loans or leases determined to be impaired are individually evaluated for impairment. When a loan or lease is impaired, the Company measures impairment based on the present value of expected future cash flows discounted at the loan or lease's effective interest rate, except that as a practical expedient, it may measure impairment based on a loan's or lease’s observable market price, or the fair value of the collateral if the loan or lease is collateral dependent. A loan or lease is collateral dependent if the repayment of the loan or lease is expected to be provided solely by the underlying collateral.

A restructuring of a loan or lease constitutes a troubled debt restructuring (“TDR”) if the Company for economic or legal reasons related to the borrower’s (the term “borrower” is used herein to describe a customer who has entered into either a loan or lease transaction) financial difficulties grants a concession to the borrower that it would not otherwise consider. Restructured loans & leases typically present an elevated level of credit risk as the borrowers are not able to perform according to the original contractual terms. If the restructured loan or lease was current on all payments at the time of restructure and management reasonably expects the borrower will continue to perform after the restructure, management may keep the loan or lease on accrual. Loans & leases that are on nonaccrual status at the time they become TDR, remain on nonaccrual status until the borrower demonstrates a sustained period of performance, which the Company generally believes to be six consecutive months of payments, or equivalent. A loan or lease can be removed from TDR status if it was restructured at a market rate in a prior calendar year and is currently in compliance with its modified terms. However, these loans or leases continue to be classified as impaired and are individually evaluated for impairment as described above.

Generally, the Company will not restructure loans or leases for borrowers unless: (1) the existing loan or lease is brought current as to principal and interest payments; and (2) the restructured loan or lease can be underwritten to reasonable underwriting standards. If these standards are not met other actions will be pursued (e.g., foreclosure) to collect outstanding loan or lease amounts. After restructure a determination is made whether the loan or lease will be kept on accrual status based upon the underwriting and historical performance of the restructured credit.

Allowance for Credit Losses

The allowance for credit losses is an estimate of probable incurred credit losses inherent in the Company's loan & lease portfolio as of the balance sheet date. The allowance is established through a provision for credit losses which is charged to expense. Additions to the allowance are expected to maintain the adequacy of the total allowance after credit losses and loan & lease growth. Credit exposures determined to be uncollectible are charged against the allowance. Cash received on previously charged off amounts is recorded as a recovery to the allowance. The overall allowance consists of three primary components: specific reserves related to impaired loans & leases; general reserves for inherent losses related to loans & leases that are not impaired; and an unallocated component that takes into account the imprecision in estimating and allocating allowance balances associated with macro factors.

The determination of the general reserve for loans & leases that are collectively evaluated for impairment is based on estimates made by management, to include, but not limited to, consideration of historical losses by portfolio segment, internal asset classifications, qualitative factors that include economic trends in the Company's service areas, industry experience and trends, geographic concentrations, estimated collateral values, the Company's underwriting policies, the character of the loan & lease portfolio, and probable losses inherent in the portfolio taken as a whole.

The Company maintains a separate allowance for each portfolio segment (loan & lease type). These portfolio segments include: (1) commercial real estate; (2) agricultural real estate; (3) real estate construction (including land and development loans); (4) residential 1 ^st mortgages; (5) home equity lines and loans; (6) agricultural; (7) commercial; (8) consumer and other; and (9) equipment leases. The allowance for credit losses attributable to each portfolio segment, which includes both individually evaluated impaired loans & leases and loans & leases that are collectively evaluated for impairment, is combined to determine the Company's overall allowance, which is included on the consolidated balance sheet.

Table of Contents

The Company assigns a risk rating to all loans & leases and periodically performs detailed reviews of all such loans & leases over a certain threshold to identify credit risks and assess overall collectability. For smaller balance loans & leases, such as consumer and residential real estate, a credit grade is established at inception, and then updated only when the loan or lease becomes contractually delinquent or when the borrower requests a modification. For larger balance loans, management monitors and analyzes the financial condition of borrowers and guarantors, trends in the industries in which borrowers operate and the fair values of collateral securing these loans & leases. These credit quality indicators are used to assign a risk rating to each individual loan or lease. These risk ratings are also subject to examination by independent specialists engaged by the Company. The risk ratings can be grouped into five major categories, defined as follows:

Pass – A pass loan or lease is a strong credit with no existing or known potential weaknesses deserving of management's close attention.

Special Mention – A special mention loan or lease has potential weaknesses that deserve management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or lease or in the Company's credit position at some future date. Special mention loans & leases are not adversely classified and do not expose the Company to sufficient risk to warrant adverse classification.

Substandard – A substandard loan or lease is not adequately protected by the current financial condition and paying capacity of the borrower or the value of the collateral pledged, if any. Loans or leases classified as substandard have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. Well defined weaknesses include a project's lack of marketability, inadequate cash flow or collateral support, failure to complete construction on time or the project's failure to fulfill economic expectations. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.

Doubtful – Loans or leases classified doubtful have all the weaknesses inherent in those classified as substandard with the added characteristic that the weaknesses make collection or liquidation in full, based on currently known facts, conditions and values, highly questionable or improbable.

Loss – Loans or leases classified as loss are considered uncollectible. Once a loan or lease becomes delinquent and repayment becomes questionable, the Company will address collateral shortfalls with the borrower and attempt to obtain additional collateral. If this is not forthcoming and payment in full is unlikely, the Company will estimate its probable loss and immediately charge-off some or all of the balance.

The general reserve component of the allowance for credit losses also consists of reserve factors that are based on management's assessment of the following for each portfolio segment: (1) inherent credit risk; (2) historical losses; and (3) other qualitative factors. These reserve factors are inherently subjective and are driven by the repayment risk associated with each portfolio segment described below:

Commercial Real Estate – Commercial real estate mortgage loans are generally considered to possess a higher inherent risk of loss than the Company’s commercial, agricultural and consumer loan types. Adverse economic developments or an overbuilt market impact commercial real estate projects and may result in troubled loans. Trends in vacancy rates of commercial properties impact the credit quality of these loans. High vacancy rates reduce operating revenues and the ability for properties to produce sufficient cash flow to service debt obligations.

Real Estate Construction – Real estate construction loans, including land loans, are generally considered to possess a higher inherent risk of loss than the Company’s commercial, agricultural and consumer loan types. A major risk arises from the necessity to complete projects within specified cost and time lines. Trends in the construction industry significantly impact the credit quality of these loans, as demand drives construction activity. In addition, trends in real estate values significantly impact the credit quality of these loans, as property values determine the economic viability of construction projects.

Commercial – These loans are generally considered to possess a moderate inherent risk of loss because they are shorter-term; typically made to relationship customers; generally underwritten to existing cash flows of operating businesses; and may be collateralized by fixed assets, inventory and/or accounts receivable. Debt coverage is provided by business cash flows and economic trends influenced by unemployment rates and other key economic indicators are closely correlated to the credit quality of these loans.

Table of Contents

Agricultural Real Estate and Agricultural – These loans are generally considered to possess a moderate inherent risk of loss since they are typically made to relationship customers and are secured by crop production, livestock and related real estate. These loans are vulnerable to two risk factors that are largely outside the control of Company and borrowers: commodity prices and weather conditions.

Leases – Equipment leases are generally considered to possess a moderate inherent risk of loss. As Lessor, the Company is subject to both the credit risk of the borrower and the residual value risk of the equipment. Credit risks are underwritten using the same credit criteria the Company would use when making an equipment term loan. Residual value risk is managed through the use of qualified, independent appraisers that establish the residual values the Company uses in structuring a lease.

Residential 1st Mortgages and Home Equity Lines and Loans – These loans are generally considered to possess a low inherent risk of loss, although this is not always true as evidenced by the correction in residential real estate values that occurred between 2007 and 2012. The degree of risk in residential real estate lending depends primarily on the loan amount in relation to collateral value, the interest rate and the borrower's ability to repay in an orderly fashion. Economic trends determined by unemployment rates and other key economic indicators are closely correlated to the credit quality of these loans. Weak economic trends indicate that the borrowers' capacity to repay their obligations may be deteriorating.

Consumer & Other – A consumer installment loan portfolio is usually comprised of a large number of small loans scheduled to be amortized over a specific period. Most installment loans are made for consumer purchases. Economic trends determined by unemployment rates and other key economic indicators are closely correlated to the credit quality of these loans. Weak economic trends indicate that the borrowers' capacity to repay their obligations may be deteriorating.

At least quarterly, the Board of Directors reviews the adequacy of the allowance, including consideration of the relative risks in the portfolio, current economic conditions and other factors. If the Board of Directors and management determine that changes are warranted based on those reviews, the allowance is adjusted. In addition, the Company's and Bank's regulators, including the Federal Reserve Bank (“FRB”), the California Department of Business Oversight (“DBO”) and the Federal Deposit Insurance Corporation (“FDIC”), as an integral part of their examination process, review the adequacy of the allowance. These regulatory agencies may require additions to the allowance based on their judgment about information available at the time of their examinations.

Allowance for Credit Losses on Off-Balance-Sheet Credit Exposures

The Company also maintains a separate allowance for off-balance-sheet commitments. Management estimates anticipated losses using historical data and utilization assumptions. The allowance for off-balance-sheet commitments is included in Interest Payable and Other Liabilities on the Company’s Consolidated Balance Sheet.

Premises and Equipment

Premises, equipment, and leasehold improvements are stated at cost, less accumulated depreciation and amortization. Depreciation is computed principally by the straight line method over the estimated useful lives of the assets. Estimated useful lives of buildings range from 30 to 40 years, and for furniture and equipment from 3 to 7 years. Leasehold improvements are amortized over the lesser of the terms of the respective leases, or their useful lives, which are generally 5 to 10 years. Remodeling and capital improvements are capitalized while maintenance and repairs are charged directly to occupancy expense.

Other Real Estate

Other real estate, which is included in other assets, is expected to be sold and is comprised of properties no longer utilized for business operations and property acquired through foreclosure in satisfaction of indebtedness. These properties are recorded at fair value less estimated selling costs upon acquisition. Revised estimates to the fair value less cost to sell are reported as adjustments to the carrying amount of the asset, provided that such adjusted value is not in excess of the carrying amount at acquisition. Initial losses on properties acquired through full or partial satisfaction of debt are treated as credit losses and charged to the allowance for credit losses at the time of acquisition. Subsequent declines in value from the recorded amounts, routine holding costs, and gains or losses upon disposition, if any, are included in non-interest expense as incurred.

Table of Contents

Income Taxes

The Company uses the liability method of accounting for income taxes. This method results in the recognition of deferred tax assets and liabilities that are reflected at currently enacted income tax rates applicable to the period in which the deferred tax assets or liabilities are expected to be realized or settled. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income taxes. The deferred provision for income taxes is the result of the net change in the deferred tax asset and deferred tax liability balances during the year. This amount combined with the current taxes payable or refundable results in the income tax expense for the current year.

The Company follows the standards set forth in the “Income Taxes” topic of the Financial Accounting Standards Board (“FASB”) Accounting Standard Codification (“ASC”), which clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements. This standard prescribes a recognition threshold and measurement standard for the financial statement recognition and measurement of an income tax position taken or expected to be taken in a tax return. It also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition.

When tax returns are filed, it is highly certain that some positions taken would be sustained upon examination by the taxing authorities, while others are subject to uncertainty about the merits of the position taken or the amount of the position that would be ultimately sustained. The benefit of a tax position is recognized in the financial statements in the period during which, based on all available evidence, management believes it is more likely than not that the position will be sustained upon examination, including the resolution of appeals or litigation processes, if any. Tax positions taken are not offset or aggregated with other positions. Tax positions that meet the more-likely-than-not recognition threshold are measured as the largest amount of tax benefit that is more than 50 percent likely of being realized upon settlement with the applicable taxing authority. The portion of the benefits associated with tax positions taken that exceeds the amount measured as described above is reflected as a liability for unrecognized tax benefits in the accompanying consolidated balance sheet along with any associated interest and penalties that would be payable to the taxing authorities upon examination.

Interest expense and penalties associated with unrecognized tax benefits, if any, are included in the provision for income taxes in the Unaudited Consolidated Statements of Income.

Dividends and Basic Earnings Per Common Share

The Company’s common stock is not traded on any exchange. The shares are primarily held by local residents and are not actively traded. Basic earnings per common share amounts are computed by dividing net income by the weighted average number of common shares outstanding for the period. There are no common stock equivalent shares. Therefore, there is no presentation of diluted earnings per common share. See Note 6.

Segment Reporting

The “Segment Reporting” topic of the FASB ASC requires that public companies report certain information about operating segments. It also requires that public companies report certain information about their products and services, the geographic areas in which they operate, and their major customers. The Company is a holding company for a community bank, which offers a wide array of products and services to its customers. Pursuant to its banking strategy, emphasis is placed on building relationships with its customers, as opposed to building specific lines of business. As a result, the Company is not organized around discernible lines of business and prefers to work as an integrated unit to customize solutions for its customers, with business line emphasis and product offerings changing over time as needs and demands change. Therefore, the Company reports one segment.

Derivative Instruments and Hedging Activities

The “Derivatives and Hedging” topic of the FASB ASC establishes accounting and reporting standards for derivative instruments, including certain derivative instruments embedded in other contracts, and for hedging activities. All derivatives, whether designated in hedging relationships or not, are required to be recorded on the balance sheet at fair value. Changes in the fair value of those derivatives are accounted for depending on the intended use of the derivative and the resulting designation under specified criteria. If the derivative is designated as a fair value hedge, the changes in the fair value of the derivative and of the hedged item attributable to the hedged risk are recognized in earnings. If the derivative is designated as a cash flow hedge, designed to minimize interest rate risk, the effective portions of the change in the fair value of the derivative are recorded in other comprehensive income (loss), net of related income taxes. Ineffective portions of changes in the fair value of cash flow hedges are recognized in earnings.

Table of Contents

From time to time, the Company utilizes derivative financial instruments such as interest rate caps, floors, swaps, and collars. These instruments are purchased and/or sold to reduce the Company’s exposure to changing interest rates. The Company marks to market the value of its derivative financial instruments and reflects gain or loss in earnings in the period of change or in other comprehensive income (loss). The Company was not utilizing any derivative instruments as of or for the periods ended June 30, 2015, December 31, 2014 or June 30, 3014.

Comprehensive Income

The “Comprehensive Income” topic of the FASB ASC establishes standards for the reporting and display of comprehensive income and its components in the financial statements. Other comprehensive income (loss) refers to revenues, expenses, gains, and losses that U.S. GAAP recognize as changes in value to an enterprise but are excluded from net income. For the Company, comprehensive income includes net income and changes in fair value of its available-for-sale investment securities.

Loss Contingencies

Loss contingencies, including claims and legal actions arising in the ordinary course of business, are recorded as liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated. Management does not believe there now are such matters that will have a material effect on the financial statements.

2. Investment Securities

The amortized cost, fair values, and unrealized gains and losses of the securities available-for-sale are as follows

( in thousands):

	Amortized Cost		Gross Unrealized				Fair/Book Value
June 30, 2015	Amortized Cost		Gains		Losses		Fair/Book Value
Government Agency & Government-Sponsored Entities	$	11,063	$	58	$	-	$	11,121
US Treasury Notes		80,212		85		59		80,238
Mortgage Backed Securities ⁽¹⁾		256,849		3,812		1,081		259,580
Other		485		-		-		485
Total	$	348,609	$	3,955	$	1,140	$	351,424

	Amortized Cost		Gross Unrealized				Fair/Book Value
December 31, 2014	Amortized Cost		Gains		Losses		Fair/Book Value
Government Agency & Government-Sponsored Entities	$	78,051	$	61	$	3	$	78,109
Mortgage Backed Securities ⁽¹⁾		283,636		4,969		657		287,948
Other		485		-		-		485
Total	$	362,172	$	5,030	$	660	$	366,542

	Amortized Cost		Gross Unrealized				Fair/Book Value
June 30, 2014	Amortized Cost		Gains		Losses		Fair/Book Value
Government Agency & Government-Sponsored Entities	$	18,230	$	194	$	-	$	18,424
Mortgage Backed Securities ⁽¹⁾		323,518		5,688		2,871		326,335
Corporate Securities		54,283		393		15		54,661
Other		2,312		-		-		2,312
Total	$	398,343	$	6,275	$	2,886	$	401,732

⁽¹⁾ All Mortgage Backed Securities consist of securities collateralized by residential real estate and were issued by an agency or government sponsored entity of the U.S. government.

Table of Contents

The book values, estimated fair values and unrealized gains and losses of investments classified as held-to-maturity are as follows (in thousands):

	Book Value		Gross Unrealized				Fair Value
June 30, 2015	Book Value		Gains		Losses		Fair Value
Obligations of States and Political Subdivisions	$	65,270	$	278	$	213	$	65,335
Other		2,131		-		-		2,131
Total	$	67,401	$	278	$	213	$	67,466

	Book Value		Gross Unrealized				Fair Value
December 31, 2014	Book Value		Gains		Losses		Fair Value
Obligations of States and Political Subdivisions	$	61,716	$	782	$	10	$	62,488
Other		2,147		-		-		2,147
Total	$	63,863	$	782	$	10	$	64,635

	Book Value		Gross Unrealized				Fair Value
June 30, 2014	Book Value		Gains		Losses		Fair Value
Obligations of States and Political Subdivisions	$	67,866	$	683	$	90	$	68,459
Other		2,474		-		-		2,474
Total	$	70,340	$	683	$	90	$	70,933

Fair values are based on quoted market prices or dealer quotes. If a quoted market price or dealer quote is not available, fair value is estimated using quoted market prices for similar securities.

In June 2014, the Company sold $375,000 of municipal bonds from a single issuer. The Company took this action under the provisions of ASC 320-10-25-6(a), which allow for the sale of HTM securities where there is “evidence of a significant deterioration in the issuer’s creditworthiness.” The resulting income statement impact was not material.

The amortized cost and estimated fair values of investment securities at June 30, 2015 by contractual maturity are shown in the following table (in thousands):

	Available-for-Sale				Held-to-Maturity
June 30, 2015	Amortized Cost		Fair/Book Value		Book Value		Fair Value
Within one year	$	10,482	$	10,488	$	2,731	$	2,733
After one year through five years		71,151		71,242		18,364		18,462
After five years through ten years		10,127		10,114		9,097		9,166
After ten years		-		-		37,209		37,105
		91,760		91,844		67,401		67,466

Investment securities not due at a single maturity date:
Mortgage Backed Securities		256,849		259,580		-		-

Total	$	348,609	$	351,424	$	67,401	$	67,466

Expected maturities of mortgage-backed securities may differ from contractual maturities because borrowers may have the right to prepay obligations with or without prepayment penalties.

Table of Contents

The following tables show those investments with gross unrealized losses and their market value aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at the dates indicated (in thousands) :

	Less Than 12 Months				12 Months or More				Total
June 30, 2015	Fair Value		Unrealized Loss		Fair Value		Unrealized Loss		Fair Value		Unrealized Loss

Securities Available-for-Sale
US Treasury Notes	$	35,117	$	59	$	-	$	-	$	35,117	$	59
Mortgage Backed Securities		42,839		942		7,796		139		50,635		1,081
Total	$	77,956	$	1,001	$	7,796	$	139	$	85,752	$	1,140

Securities Held-to-Maturity
Obligations of States and Political Subdivisions	$	16,083	$	213	$	-	$	-	$	16,083	$	213
Total	$	16,083	$	213	$	-	$	-	$	16,083	$	213

	Less Than 12 Months				12 Months or More				Total
December 31, 2014	Fair Value		Unrealized Loss		Fair Value		Unrealized Loss		Fair Value		Unrealized Loss

Securities Available-for-Sale
Government Agency & Government-Sponsored Entities	$	66,980	$	3	$	-	$	-	$	66,980	$	3
Mortgage Backed Securities		14,487		151		33,574		506		48,061		657
Total	$	81,467	$	154	$	33,574	$	506	$	115,041	$	660

Securities Held-to-Maturity
Obligations of States and Political Subdivisions	$	849	$	5	$	876	$	5	$	1,725	$	10
Total	$	849	$	5	$	876	$	5	$	1,725	$	10

	Less Than 12 Months				12 Months or More				Total
June 30, 2014	Fair Value		Unrealized Loss		Fair Value		Unrealized Loss		Fair Value		Unrealized Loss

Securities Available-for-Sale
Mortgage Backed Securities	$	-	$	-	$	92,992	$	2,871		92,992	$	2,871
Corporate Securities		8,390		4		2,738		11		11,128		15
Total	$	8,390	$	4	$	95,730	$	2,882	$	104,120	$	2,886

Securities Held-to-Maturity
Obligations of States and Political Subdivisions	$	4,740	$	32	$	5,137	$	58	$	9,877	$	90
Total	$	4,740	$	32	$	5,137	$	58	$	9,877	$	90

As of June 30, 2015, the Company held 249 investment securities of which 51 were in a loss position for less than twelve months and 1 security was in a loss position for twelve months or more. Management periodically evaluates each investment security for other-than-temporary impairment relying primarily on industry analyst reports and observations of market conditions and interest rate fluctuations. Management believes it will be able to collect all amounts due according to the contractual terms of the underlying investment securities.

Securities of Government Agency and Government Sponsored Entities – There were no unrealized losses on the Company’s investment in securities of government agency and government sponsored entities at June 30, 2015 and June 30, 2014. The unrealized losses on the Company’s investment in securities of government agency and government sponsored entities at December 31, 2014 were $3,000. The unrealized losses were caused by interest rate fluctuations. Repayment of these investments is guaranteed by an agency or government sponsored entity of the U.S. government. Accordingly, it is expected that the securities would not be settled at a price less than the amortized cost of the Company's investment. Because the decline in market value is attributable to changes in interest rates and not credit quality, and because the Company does not intend to sell the securities and it is more likely than not that the Company will not have to sell the securities before recovery of their cost basis, the Company did not consider these investments to be other-than-temporarily impaired at December 31, 2014.

Table of Contents

Mortgage Backed Securities – At June 30, 2015, seven mortgage backed security investments were in a loss position for less than 12 months and one was in a loss position for 12 months or more. The unrealized losses on the Company's investment in mortgage backed securities were $1.08 million, $657,000, and $2.9 million at June 30, 2015, December 31, 2014, and June 30, 2014, respectively. The unrealized losses on the Company’s investment in mortgage backed securities were caused by interest rate fluctuations. The contractual cash flows of these investments are guaranteed by an agency or government sponsored entity of the U.S. government. Accordingly, it is expected that the securities would not be settled at a price less than the amortized cost of the Company's investment. Because the decline in market value is attributable to changes in interest rates and not credit quality, and because the Company does not intend to sell the securities and it is more likely than not that the Company will not have to sell the securities before recovery of their cost basis, the Company does not consider these investments to be other-than-temporarily impaired at June 30, 2015, December 31, 2014 and June 30, 2014, respectively.

Obligations of States and Political Subdivisions - At June 30, 2015, forty obligations of states and political subdivisions were in a loss position for less than 12 months. None were in a loss position for 12 months or more. As of June 30, 2015, over ninety-eight percent of the Company’s bank-qualified municipal bond portfolio is rated at either the issue or issuer level, and all of these ratings are “investment grade.” The Company monitors the status of the two percent of the portfolio that is not rated and at the current time does not believe any of them to be exhibiting financial problems that could result in a loss in any individual security.

The unrealized losses on the Company’s investment in obligations of states and political subdivisions were $213,000, $10,000, and $90,000 at June 30, 2015, December 31, 2014 and June 30, 2014, respectively. Management believes that any unrealized losses on the Company's investments in obligations of states and political subdivisions were primarily caused by interest rate fluctuations. The contractual terms of these investments do not permit the issuer to settle the securities at a price less than the amortized cost of the investment. Because the Company does not intend to sell the securities and it is more likely than not that the Company will not have to sell the securities before recovery of their cost basis, the Company does not consider these investments to be other-than-temporarily impaired at June 30, 2015, December 31, 2014 and June 30, 2014, respectively.

Corporate Securities - The Company did not hold any corporate securities at June 30, 2015 or December 31, 2014. The unrealized losses on the Company’s investment in corporate securities at June 30, 2014 were $15,000. Changes in the prices of corporate securities are primarily influenced by: (1) changes in market interest rates; (2) changes in perceived credit risk in the general economy or in particular industries; (3) changes in the perceived credit risk of a particular company; and (4) day to day trading supply, demand and liquidity.

US Treasury Notes – At June 30, 2015, four US treasury notes were in a loss position for less than 12 months. None were in a loss position for 12 months or more. The unrealized losses on the Company's investments in US treasury notes were $59,000 at June 30, 2015. The unrealized losses were caused by interest rate fluctuations. Because the decline in market value is attributable to changes in interest rates and not credit quality, and because the Company does not intend to sell the securities and it is more likely than not that the Company will not have to sell the securities before recovery of their cost basis, the Company did not consider these investments to be other-than-temporarily impaired at June 30, 2015. The Company did not hold any US treasury notes at December 31, 2014 or June 30, 2014.

Table of Contents

Proceeds from sales and calls of securities were as follows:

	Three Months Ended June 30,				Six Months Ended June 30,
(in thousands)	2015		2014		2015		2014
Proceeds	$	4,060	$	6,969	$	4,535	$	9,917
Gains		5		31		6		34
Losses		-		-		-		-

Pledged Securities

As of June 30, 2015, securities carried at $189.5 million were pledged to secure public deposits, Federal Home Loan Bank (“FHLB”) borrowings, and other government agency deposits as required by law. This amount was $178.8 million at December 31, 2014, and $329.0 million at June 30, 2014.

The decrease in pledged securities since June 30, 2014 was due to the Company’s use of a $165 million standby Letter of Credit (“LC”) issued by the FHLB as collateral for Public Deposits. The LC was issued December 4, 2014, and matures December 2, 2016, with a maintenance fee of 10 basis points per annum.

3. Loans & Leases and Allowance for Credit Losses

The following tables show the allocation of the allowance for credit losses by portfolio segment and by impairment methodology at the dates indicated (in thousands) :

June 30, 2015	Commercial Real Estate			Agricultural Real Estate		Real Estate Construction		Residential 1st Mortgages			Home Equity Lines & Loans			Agricultural			Commercial			Consumer & Other			Leases		Unallocated			Total

Year-To-Date Allowance for Credit Losses:
Beginning Balance- January 1, 2015	$	7,842		$	4,185	$	1,669	$	1,022		$	2,426		$	6,104		$	8,195		$	218		$	2,211	$	1,529		$	35,401
Charge-Offs		-			-		-		-			-			-			(12	)		(34	)		-		-			(46	)
Recoveries		2,939			-		-		2			47			3			4			37			-		-			3,032
Provision		(2,190	)		3,087		508		(293	)		(400	)		(1,061	)		691			(4	)		321		(9	)		650
Ending Balance- June 30, 2015	$	8,591		$	7,272	$	2,177	$	731		$	2,073		$	5,046		$	8,878		$	217		$	2,532	$	1,520		$	39,037
Second Quarter Allowance for Credit Losses:
Beginning Balance- April 1, 2015	$	7,954		$	6,901	$	1,916	$	673		$	2,096		$	4,602		$	8,941		$	212		$	2,499	$	3,146		$	38,940
Charge-Offs		-			-		-		-			-			-			-			(17	)		-		-			(17	)
Recoveries		1			-		-		2			42			2			2			15			-		-			64
Provision		636			371		261		56			(65	)		442			(65	)		7			33		(1,626	)		50
Ending Balance- June 30, 2015	$	8,591		$	7,272	$	2,177	$	731		$	2,073		$	5,046		$	8,878		$	217		$	2,532	$	1,520		$	39,037
Ending Balance Individually Evaluated for Impairment		61			-		-		71			49			129			887			34			-		-			1,231
Ending Balance Collectively Evaluated for Impairment		8,530			7,272		2,177		660			2,024			4,917			7,991			183			2,532		1,520			37,806
Loans & Leases:
Ending Balance	$	570,173		$	373,324	$	116,983	$	189,039		$	31,327		$	225,795		$	256,386		$	4,984		$	50,631	$	-		$	1,818,642
Ending Balance Individually Evaluated for Impairment		4,163			-		4,335		2,055			1,541			454			4,819			40			-		-			17,407
Ending Balance Collectively Evaluated for Impairment	$	566,010		$	373,324	$	112,648	$	186,984		$	29,786		$	225,341		$	251,567		$	4,944		$	50,631	$	-		$	1,801,235

Table of Contents

December 31, 2014	Commercial Real Estate		Agricultural Real Estate		Real Estate Construction		Residential 1st Mortgages			Home Equity Lines & Loans			Agricultural			Commercial			Consumer & Other			Leases		Unallocated			Total

Year-To-Date Allowance for Credit Losses:
Beginning Balance- January 1, 2014	$	5,178	$	3,576	$	654	$	1,108		$	2,767		$	12,205		$	5,697		$	176		$	639	$	2,274		$	34,274
Charge-Offs		-		-		-		(73	)		(70	)		-			(1	)		(132	)		-		-			(276	)
Recoveries		11		-		-		-			58			8			86			65			-		-			228
Provision		2,653		609		1,015		(13	)		(329	)		(6,109	)		2,413			109			1,572		(745	)		1,175
Ending Balance- December 31, 2014	$	7,842	$	4,185	$	1,669	$	1,022		$	2,426		$	6,104		$	8,195		$	218		$	2,211	$	1,529		$	35,401
Ending Balance Individually Evaluated for Impairment		377		-		-		422			329			114			914			41			-		-			2,197
Ending Balance Collectively Evaluated for Impairment		7,465		4,185		1,669		600			2,097			5,990			7,281			177			2,211		1,529			33,204
Loans & Leases:
Ending Balance	$	491,903	$	357,207	$	96,519	$	171,880		$	33,017		$	281,963		$	230,819		$	4,719		$	44,217	$	-		$	1,712,244
Ending Balance Individually Evaluated for Impairment		20,066		-		4,386		2,108			1,643			461			4,874			46			-		-			33,584
Ending Balance Collectively Evaluated for Impairment	$	471,837	$	357,207	$	92,133	$	169,772		$	31,374		$	281,502		$	225,945		$	4,673		$	44,217	$	-		$	1,678,660

June 30, 2014	Commercial Real Estate		Agricultural Real Estate		Real Estate Construction		Residential 1st Mortgages			Home Equity Lines & Loans			Agricultural			Commercial		Consumer & Other			Leases		Unallocated			Total

Year-To-Date Allowance for Credit Losses:
Beginning Balance- January 1, 2014	$	5,178	$	3,576	$	654	$	1,108		$	2,767		$	12,205		$	5,697	$	176		$	639	$	2,274		$	34,274
Charge-Offs		-		-		-		(33	)		(65	)		-			-		(45	)		-		-			(143	)
Recoveries		-		-		-		-			51			2			77		29			-		-			159
Provision		1,813		101		636		19			(16	)		(3,916	)		1,603		33			469		(742	)		-
Ending Balance- June 30, 2014	$	6,991	$	3,677	$	1,290	$	1,094		$	2,737		$	8,291		$	7,377	$	193		$	1,108	$	1,532		$	34,290
Second Quarter Allowance for Credit Losses:
Beginning Balance- April 1, 2014	$	6,426	$	3,387	$	1,077	$	1,100		$	2,648		$	9,601		$	6,426	$	171		$	921	$	2,520		$	34,277
Charge-Offs		-		-		-		(30	)		(65	)		-			-		(18	)		-		-			(113	)
Recoveries		-		-		-		-			39			1			72		14			-		-			126
Provision		565		290		213		24			115			(1,311	)		879		26			187		(988	)		-
Ending Balance- June 30, 2014	$	6,991	$	3,677	$	1,290	$	1,094		$	2,737		$	8,291		$	7,377	$	193		$	1,108	$	1,532		$	34,290
Ending Balance Individually Evaluated for Impairment		218		-		241		329			315			118			807		45			-		-			2,073
Ending Balance Collectively Evaluated for Impairment		6,773		3,677		1,049		765			2,422			8,173			6,570		148			1,108		1,532			32,217
Loans & Leases:
Ending Balance	$	428,529	$	358,933	$	81,647	$	160,418		$	34,453		$	228,745		$	179,948	$	4,881		$	22,155	$	-		$	1,499,709
Ending Balance Individually Evaluated for Impairment		21,719		-		4,446		1,647			1,597			534			4,898		45			-		-			34,886
Ending Balance Collectively Evaluated for Impairment	$	406,810	$	358,933	$	77,201	$	158,771		$	32,856		$	228,211		$	175,050	$	4,836		$	22,155	$	-		$	1,464,823

Table of Contents

The ending balance of loans individually evaluated for impairment includes restructured loans in the amount of $9.6 million at June 30, 2015, $26.4 million at December 31, 2014 and $28.1 million at June 30, 2014, which are no longer disclosed or classified as TDR’s.

The following tables show the loan & lease portfolio allocated by management’s internal risk ratings at the dates indicated (in thousands) :

June 30, 2015	Pass		Special Mention		Substandard		Total Loans & Leases
Loans & Leases:
Commercial Real Estate	$	561,370	$	8,088	$	715	$	570,173
Agricultural Real Estate		373,324		-		-		373,324
Real Estate Construction		115,320		1,663		-		116,983
Residential 1st Mortgages		187,663		739		637		189,039
Home Equity Lines & Loans		30,637		80		610		31,327
Agricultural		225,075		453		267		225,795
Commercial		240,190		12,680		3,516		256,386
Consumer & Other		4,737		-		247		4,984
Leases		50,631						50,631
Total	$	1,788,947	$	23,703	$	5,992	$	1,818,642

December 31, 2014	Pass		Special Mention		Substandard		Total Loans
Loans & Leases:
Commercial Real Estate	$	483,146	$	8,651	$	106	$	491,903
Agricultural Real Estate		357,207		-		-		357,207
Real Estate Construction		94,887		1,632		-		96,519
Residential 1st Mortgages		170,462		744		674		171,880
Home Equity Lines and Loans		32,054		85		878		33,017
Agricultural		281,232		679		52		281,963
Commercial		211,036		18,143		1,640		230,819
Consumer & Other		4,449		-		270		4,719
Leases		44,217		-		-		44,217
Total	$	1,678,690	$	29,934	$	3,620	$	1,712,244

June 30, 2014	Pass		Special Mention		Substandard		Total Loans & Leases
Loans & Leases:
Commercial Real Estate	$	417,627	$	10,780	$	122	$	428,529
Agricultural Real Estate		358,933		-		-		358,933
Real Estate Construction		80,015		1,632		-		81,647
Residential 1st Mortgages		159,098		759		561		160,418
Home Equity Lines & Loans		33,717		-		736		34,453
Agricultural		227,891		785		69		228,745
Commercial		157,709		20,557		1,682		179,948
Consumer & Other		4,622		-		259		4,881
Leases		22,155		-		-		22,155
Total	$	1,461,767	$	34,513	$	3,429	$	1,499,709

See “Note 1. Significant Accounting Policies - Allowance for Credit Losses” for a description of the internal risk ratings used by the Company. There were no loans or leases outstanding at June 30, 2015, December 31, 2014, and June 30, 2014, rated doubtful or loss.

Table of Contents

The following tables show an aging analysis of the loan & lease portfolio by the time past due at the dates indicated

(in thousands) :

June 30, 2015	30-59 Days Past Due		60-89 Days Past Due		90 Days and Still Accruing		Nonaccrual		Total Past Due		Current		Total Loans & Leases
Loans & Leases:
Commercial Real Estate	$	-	$	-	$	-	$	715	$	715	$	569,458	$	570,173
Agricultural Real Estate		-		-		-		-		-		373,324		373,324
Real Estate Construction		-		-		-		-		-		116,983		116,983
Residential 1st Mortgages		-		196		-		72		268		188,771		189,039
Home Equity Lines & Loans		-		-		-		576		576		30,751		31,327
Agricultural		-		-		-		11		11		225,784		225,795
Commercial		-		-		-		1,559		1,559		254,827		256,386
Consumer & Other		8		-		-		11		19		4,965		4,984
Leases		-		-		-		-		-		50,631		50,631
Total	$	8	$	196	$	-	$	2,944	$	3,148	$	1,815,494	$	1,818,642

December 31, 2014	30-59 Days Past Due		60-89 Days Past Due		90 Days and Still Accruing		Nonaccrual		Total Past Due		Current		Total Loans & Leases
Loans & Leases:
Commercial Real Estate	$	-	$	-	$	-	$	-	$	-	$	491,903	$	491,903
Agricultural Real Estate		-		-		-		-		-		357,207		357,207
Real Estate Construction		-		-		-		-		-		96,519		96,519
Residential 1st Mortgages		-		-		-		77		77		171,803		171,880
Home Equity Lines and Loans		79		-		-		576		655		32,362		33,017
Agricultural		-		-		-		18		18		281,945		281,963
Commercial		-		-		-		1,586		1,586		229,233		230,819
Consumer & Other		10		-		-		13		23		4,696		4,719
Leases		-		-		-		-		-		44,217		44,217
Total	$	89	$	-	$	-	$	2,270	$	2,359	$	1,709,885	$	1,712,244

June 30, 2014	30-59 Days Past Due		60-89 Days Past Due		90 Days and Still Accruing		Nonaccrual		Total Past Due		Current		Total Loans & Leases
Loans & Leases:
Commercial Real Estate	$	-	$	-	$	-	$	-	$	-	$	428,529	$	428,529
Agricultural Real Estate		-		-		-		-		-		358,933		358,933
Real Estate Construction		-		-		-		-		-		81,647		81,647
Residential 1st Mortgages		-		-		-		289		289		160,129		160,418
Home Equity Lines & Loans		-		-		-		576		576		33,877		34,453
Agricultural		-		-		-		26		26		228,719		228,745
Commercial		-		-		-		1,613		1,613		178,335		179,948
Consumer & Other		72		-		-		15		87		4,794		4,881
Leases		-		-		-		-		-		22,155		22,155
Total	$	72	$	-	$	-	$	2,519	$	2,591	$	1,497,118	$	1,499,709

Table of Contents

The following tables show information related to impaired loans & leases for the periods indicated (in thousands) :

							Three Months Ended June 30, 2015				Six Months Ended June 30, 2015
June 30, 2015	Recorded Investment		Unpaid Principal Balance		Related Allowance		Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
With no related allowance recorded:
Commercial Real Estate	$	802	$	802	$	-	$	497	$	2	$	297	$	4
Residential 1st Mortgages		564		628		-		567		4		426		8
Home Equity Lines & Loans		620		660		-		641		-		486		1
Agricultural		11		24		-		13		-		10		-
Commercial		3,125		3,125		-		1,587		27		806		28
	$	5,122	$	5,239	$	-	$	3,305	$	33	$	2,025	$	41
With an allowance recorded:
Residential 1st Mortgages	$	355	$	426	$	18		357	$	4		503		8
Home Equity Lines & Loans		137		155		7		138		1		342		2
Agricultural		443		443		129		443		7		448		14
Commercial		1,694		1,804		887		3,244		2		4,006		27
Consumer & Other		40		46		34		42		1		44		2
	$	2,669	$	2,874	$	1,075	$	4,224	$	15	$	5,343	$	53
Total	$	7,791	$	8,113	$	1,075	$	7,529	$	48	$	7,368	$	94

December 31, 2014	Recorded Investment		Unpaid Principal Balance		Related Allowance		Average Recorded Investment		Interest Income Recognized
With no related allowance recorded:
Commercial Real Estate	$	-	$	-	$	-	$	49	$	4
Home Equity Lines and Loans		-		-		-		169		-
Agricultural		-		-		-		15		-
Commercial		-		-		-		1,620		54
	$	-	$	-	$	-	$	1,853	$	58
With an allowance recorded:
Commercial Real Estate	$	92	$	92	$	2	$	47	$	4
Residential 1st Mortgages		937		1,069		187		612		9
Home Equity Lines and Loans		951		1,020		190		803		10
Agricultural		461		473		114		473		28
Commercial		4,742		4,813		910		3,182		54
Consumer & Other		46		51		41		46		2
	$	7,229	$	7,518	$	1,444	$	5,163	$	107
Total	$	7,229	$	7,518	$	1,444	$	7,016	$	165

							Three Months Ended June 30, 2014				Six Months Ended June 30, 2014
June 30, 2014	Recorded Investment		Unpaid Principal Balance		Related Allowance		Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
With no related allowance recorded:
Commercial Real Estate	$	97	$	97	$	-	$	98	$	2	$	99	$	4
Home Equity Lines & Loans		-		-		-		339		-		339		-
Agricultural		27		37		-		30		-		32		-
Commercial		3,150		3,151		-		3,241		27		3,322		54
	$	3,274	$	3,285	$	-	$	3,708	$	29	$	3,792	$	58
With an allowance recorded:
Residential 1st Mortgages	$	442	$	527	$	89		427	$	1		509		2
Home Equity Lines & Loans		913		960		182		654		3		598		3
Agricultural		473		473		118		473		7		477		14
Commercial		1,613		1,657		807		1,620		-		1,627		-
Consumer & Other		45		49		45		47		-		48		1
	$	3,486	$	3,666	$	1,241	$	3,221	$	11	$	3,259	$	20
Total	$	6,760	$	6,951	$	1,241	$	6,929	$	40	$	7,051	$	78

Table of Contents

Total recorded investment shown in the prior tables will not equal the total ending balance of loans & leases individually evaluated for impairment on the allocation of allowance tables. This is because the calculation of recorded investment takes into account charge-offs, net unamortized loan & lease fees & costs, unamortized premium or discount, and accrued interest. This table also excludes impaired loans that were previously modified in a troubled debt restructuring, are currently performing and are no longer disclosed or classified as TDR’s.

At June 30, 2015, the Company allocated $1.1 million of specific reserves to $6.5 million of troubled debt restructured loans & leases, of which $4.8 million were performing. The Company had no commitments at June 30, 2015 to lend additional amounts to customers with outstanding loans or leases that are classified as troubled debt restructurings.

During the three month period ending June 30, 2015, there were no loans & leases modified as a troubled debt restructuring. During the six month period ending June 30, 2015, the terms of certain loans & leases were modified as troubled debt restructurings. The modification of the terms of such loans & leases can include one or a combination of the following: a reduction of the stated interest rate; an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk; or a permanent reduction of the recorded investment in the loan.

Modifications involving a reduction of the stated interest rate were for 10 years. Modifications involving an extension of the maturity date were for 10 years.

The following table presents loans or leases by class modified as troubled debt restructured loans or leases during the three and six-month periods ended June 30, 2015 (in thousands) :

	Three Months Ended June 30, 2015						Six Months Ended June 30, 2015
Troubled Debt Restructurings	Number of Loans		Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment		Number of Loans		Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment
Commercial		-	$	-	$	-		1	$	131	$	119
Total		-	$	-	$	-		1	$	131	$	119

The TDR described above increased the allowance for credit losses by $0 and $114,000 for the three and six-month periods ending June 30, 2015, and resulted in charge-offs of $0 and $12,000 for the three and six-month periods ended June 30, 2015.

During the three and six-months ended June 30, 2015, there were no payment defaults on loans or leases modified as troubled debt restructurings within twelve months following the modification. The Company considers a loan or lease to be in payment default once it is greater than 90 days contractually past due under the modified terms.

At December 31, 2014, the Company allocated $1.3 million of specific reserves to $6.6 million of troubled debt restructured loans, of which $5.0 million were performing. The Company had no commitments at December 31, 2014 to lend additional amounts to customers with outstanding loans that are classified as troubled debt restructurings.

During the period ending December 31, 2014, the terms of certain loans were modified as troubled debt restructurings. The modification of the terms of such loans included one or a combination of the following: a reduction of the stated interest rate of the loan; an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk; or a permanent reduction of the recorded investment in the loan.

Modifications involving a reduction of the stated interest rate of the loan were for periods ranging from 4 to 30 years. Modifications involving an extension of the maturity date were for periods ranging from 6 months to 30 years.

Table of Contents

The following table presents loans or leases by class modified as TDRs for the period ended December 31, 2014 (in thousands) :

	December 31, 2014
Troubled Debt Restructurings	Number of Loans		Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment
Residential 1st Mortgages		5	$	857	$	804
Home Equity Lines and Loans		3		98		89
Agricultural		1		32		32
Commercial		1		18		18
Consumer & Other		1		7		7
Total		11	$	1,012	$	950

The troubled debt restructurings described above increased the allowance for credit losses by $28,000 and resulted in charge-offs of $63,000 for the twelve months ended December 31, 2014.

During the period ended December 31, 2014, there were no payment defaults on loans modified as troubled debt restructurings within twelve months following the modification. The Company considers a loan to be in payment default once it is greater than 90 days contractually past due under the modified terms.

At June 30, 2014, the Company allocated $1.1 million of specific reserves to $6.2 million of troubled debt restructured loans & leases, of which $4.2 million were performing. The Company had no commitments at June 30, 2014 to lend additional amounts to customers with outstanding loans or leases that are classified as troubled debt restructurings.

During the three and six month periods ending June 30, 2014, the terms of certain loans & leases were modified as troubled debt restructurings. The modification of the terms of such loans & leases can include one or a combination of the following: a reduction of the stated interest rate; an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk; or a permanent reduction of the recorded investment in the loan.

Modifications involving a reduction of the stated interest rate were for periods ranging from 5 years to 30 years. Modifications involving an extension of the maturity date were for periods ranging from 5 years to 30 years.

The following table presents loans or leases by class modified as troubled debt restructured loans or leases during the three and six-month periods ended June 30, 2014 (in thousands) :

	Three Months Ended June 30, 2014						Six Months Ended June 30, 2014
Troubled Debt Restructurings	Number of Loans		Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment		Number of Loans		Pre-Modification Outstanding Recorded Investment		Post-Modification Outstanding Recorded Investment
Residential 1st Mortgages		1	$	69	$	60		3	$	316	$	305
Home Equity Lines & Loans		2		47		42		3		79		74
Total		3	$	116	$	102		6	$	395	$	379

The TDRs described above had no impact on the allowance for credit losses but resulted in charge-offs of $14,000 and $17,000 for the three and six-month periods ended June 30, 2014

Table of Contents

During the three and six-months ended June 30, 2014, there were no payment defaults on loans or leases modified as troubled debt restructurings within twelve months following the modification The Company considers a loan or lease to be in payment default once it is greater than 90 days contractually past due under the modified terms.

4. Fair Value Measurements

The Company follows the “Fair Value Measurement and Disclosures” topic of the FASB ASC, which establishes a framework for measuring fair value in U.S. GAAP and expands disclosures about fair value measurements. This standard applies whenever other standards require, or permit, assets or liabilities to be measured at fair value but does not expand the use of fair value in any new circumstances. In this standard, the FASB clarifies the principle that fair value should be based on the assumptions market participants would use when pricing the asset or liability. In support of this principle, this standard establishes a fair value hierarchy that prioritizes the information used to develop those assumptions. The fair value hierarchy is as follows:

Level 1 inputs – Unadjusted quoted prices in active markets for identical assets or liabilities that the entity has the ability to access at the measurement date.

Level 2 inputs - Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets and liabilities in active markets, and inputs other than quoted prices that are observable for the asset or liability, such as interest rates and yield curves that are observable at commonly quoted intervals.

Level 3 inputs - Unobservable inputs for determining the fair values of assets or liabilities that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.

Management monitors the availability of observable market data to assess the appropriate classification of financial instruments within the fair value hierarchy. Changes in economic conditions or model-based valuation techniques may require the transfer of financial instruments from one fair value level to another. In such instances, the transfer is reported at the beginning of the reporting period.

Management evaluates the significance of transfers between levels based upon the nature of the financial instrument and size of the transfer relative to total assets, total liabilities or total earnings.

Securities classified as AFS are reported at fair value on a recurring basis utilizing Level 1, 2 and 3 inputs. For these securities, the Company obtains fair value measurements from an independent pricing service. The fair value measurements 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.

The Company does not record all loans & leases at fair value on a recurring basis. However, from time to time, a loan or lease is considered impaired and an allowance for credit losses is established. Once a loan or lease is identified as individually impaired, management measures impairment in accordance with the “Receivable” topic of the FASB ASC. The fair value of impaired loans or leases is estimated using one of several methods, including collateral value when the loan is collateral dependent, market value of similar debt, enterprise value, and discounted cash flows. Impaired loans & leases not requiring an allowance represent loans & leases for which the fair value of the expected repayments or collateral exceed the recorded investments in such loans & leases. Impaired loans & leases where an allowance is established based on the fair value of collateral require classification in the fair value hierarchy. The fair value of collateral dependent impaired loans is generally based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including sales comparison, cost and the income approach. Adjustments are often made in the appraisal process by the appraisers to take into account differences between the comparable sales and income and other available data. Such adjustments can be significant and typically result in a Level 3 classification of the inputs for determining fair value. The valuation technique used for Level 3 nonrecurring impaired loans is primarily the sales comparison approach less selling costs of 10%.

Table of Contents

Other Real Estate (“ORE”) is reported at fair value on a non-recurring basis. Fair values are based on recent real estate appraisals. These appraisals may use a single valuation approach or a combination of approaches including sales comparison, cost and the income approach. Adjustments are often made in the appraisal process by the appraisers to take into account differences between the comparable sales and income and other available data. Such adjustments can be significant and typically result in a Level 3 classification of the inputs for determining fair value. The valuation technique used for Level 3 nonrecurring ORE is primarily the sales comparison approach less selling costs of 10%.

At June 30, 2015, formal foreclosure proceedings were in process for $575,000 of consumer mortgage loans secured by residential real estate properties.

The following tables present information about the Company’s assets and liabilities measured at fair value on a recurring basis and indicate the fair value hierarchy of the valuation techniques utilized by the Company to determine such fair value for the periods indicated.

			Fair Value Measurements At June 30, 2015, Using
(in thousands)	Fair Value Total		Quoted Prices in Active Markets for Identical Assets (Level 1)		Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Available-for-Sale Securities:
Government Agency & Government-Sponsored Entities	$	11,121	$	-	$	11,121	$	-
US Treasury Notes		80,238		-		80,238		-
Mortgage Backed Securities		259,580		-		259,580		-
Other		485		175		310		-
Total Assets Measured at Fair Value On a Recurring Basis	$	351,424	$	175	$	351,249	$	-

			Fair Value Measurements At December 31, 2014, Using
(in thousands)	Fair Value Total		Quoted Prices in Active Markets for Identical Assets (Level 1)		Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Available-for-Sale Securities:
Government Agency & Government-Sponsored Entities	$	78,109	$	10,005	$	68,104	$	-
Mortgage Backed Securities		287,948		-		287,948		-
Other		485		175		310		-
Total Assets Measured at Fair Value On a Recurring Basis	$	366,542	$	10,180	$	356,362	$	-

			Fair Value Measurements At June 30, 2014, Using
(in thousands)	Fair Value Total		Quoted Prices in Active Markets for Identical Assets (Level 1)		Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Available-for-Sale Securities:
Government Agency & Government-Sponsored Entities	$	18,424	$	13,412	$	5,012	$	-
Mortgage Backed Securities		326,335		-		326,335		-
Corporate Securities		54,661		8,982		45,679		-
Other		2,312		2,002		310		-
Total Assets Measured at Fair Value On a Recurring Basis	$	401,732	$	24,396	$	377,336	$	-

Table of Contents

Fair values for Level 2 available-for-sale investment securities are based on quoted market prices for similar securities. During the three and six-months ended June 30, 2015 and 2014, there were no transfers in or out of level 1, 2, or 3.

The following tables present information about the Company’s other real estate and impaired loans or leases, classes of assets or liabilities that the Company carries at fair value on a non-recurring basis, and indicates the fair value hierarchy of the valuation techniques utilized by the Company to determine such fair value for the periods indicated. Not all impaired loans or leases are carried at fair value. Impaired loans or leases are only included in the following tables when their fair value is based upon a current appraisal of the collateral, and if that appraisal results in a partial charge-off or the establishment of a specific reserve.

			Fair Value Measurements At June 30, 2015, Using
(in thousands)	Fair Value Total		Quoted Prices in Active Markets for Identical Assets (Level 1)		Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Impaired Loans
Residential 1st Mortgage	$	337	$	-	$	-	$	337
Home Equity Lines and Loans		128		-		-		128
Agricultural		313		-		-		313
Commercial		807		-		-		807
Consumer		6						6
Total Impaired Loans		1,591		-		-		1,591
Other Real Estate
Real Estate Construction		2,441		-		-		2,441
Total Other Real Estate		2,441		-		-		2,441
Total Assets Measured at Fair Value On a Non-Recurring Basis	$	4,032	$	-	$	-	$	4,032

Table of Contents

			Fair Value Measurements At December 31, 2014, Using
(in thousands)	Fair Value Total		Quoted Prices in Active Markets for Identical Assets (Level 1)		Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Impaired Loans
Commercial Real Estate	$	90	$	-	$	-	$	90
Residential 1st Mortgage		748		-		-		748
Home Equity Lines and Loans		759		-		-		759
Agricultural		346		-		-		346
Commercial		3,832		-		-		3,832
Consumer		6						6
Total Impaired Loans		5,781		-		-		5,781
Other Real Estate
Real Estate Construction		2,441		-		-		2,441
Agricultural Real Estate		858		-		-		858
Total Other Real Estate		3,299		-		-		3,299
Total Assets Measured at Fair Value On a Non-Recurring Basis	$	9,080	$	-	$	-	$	9,080

			Fair Value Measurements At June 30, 2014, Using
(in thousands)	Fair Value Total		Quoted Prices in Active Markets for Identical Assets (Level 1)		Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Impaired Loans
Residential 1st Mortgages	$	354	$	-	$	-	$	354
Home Equity Lines and Loans		729		-		-		729
Agricultural		354		-		-		354
Commercial		807		-		-		807
Total Impaired Loans		2,244		-		-		2,244
Other Real Estate
Real Estate Construction		2,441		-		-		2,441
Agricultural Real Estate		853		-		-		853
Total Other Real Estate		3,294		-		-		3,294
Total Assets Measured at Fair Value On a Non-Recurring Basis	$	5,538	$	-	$	-	$	5,538

The Company’s property appraisals are primarily based on the sales comparison approach and the income approach methodologies, which consider recent sales of comparable properties, including their income generating characteristics, and then make adjustments to reflect the general assumptions that a market participant would make when analyzing the property for purchase. These adjustments may increase or decrease an appraised value and can vary significantly depending on the location, physical characteristics and income producing potential of each property. Additionally, the quality and volume of market information available at the time of the appraisal can vary from period to period and cause significant changes to the nature and magnitude of comparable sale adjustments. Given these variations, comparable sale adjustments are generally not a reliable indicator for how fair value will increase or decrease from period to period. Under certain circumstances, management discounts are applied based on specific characteristics of an individual property.

Table of Contents

The following table presents quantitative information about Level 3 fair value measurements for financial instruments measured at fair value on a nonrecurring basis at June 30, 2015:

(in thousands)	Fair Value		Valuation Technique	Unobservable Inputs	Range, Weighted Avg.
Impaired Loans
Residential 1st Mortgage	$	337	Sales Comparison Approach	Adjustment for Difference Between Comparable Sales		2% -5%, 4	%
Home Equity Lines and Loans	$	128	Sales Comparison Approach	Adjustment for Difference Between Comparable Sales		1% - 3%, 2	%
Agricultural	$	313	Income Approach	Capitalization Rate		16% - 16%, 16	%
Commercial	$	807	Income Approach	Capitalization Rate		16% - 16%, 16	%
Consumer	$	6	Sales Comparison Approach	Adjustment for Difference Between Comparable Sales		1% - 2%, 2	%

Other Real Estate
Real Estate Construction	$	2,441	Sales Comparison Approach	Adjustment for Difference Between Comparable Sales		10% - 10%, 10	%

Table of Contents

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, 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	$	91,339		$	91,339	$	-	$	-		$	91,339

Investment Securities Available-for-Sale:
Government Agency & Government-Sponsored Entities		11,121			-		11,121		-			11,121
U.S. Treasury Notes		80,238			-		80,238		-			80,238
Mortgage Backed Securities		259,580			-		259,580		-			259,580
Other		485			175		310		-			485
Total Investment Securities Available-for-Sale		351,424			175		351,249		-			351,424

Investment Securities Held-to-Maturity:
Obligations of States and Political Subdivisions		65,270			-		47,321		18,014			65,335
Other		2,131			-		2,131		-			2,131
Total Investment Securities Held-to-Maturity		67,401			-		49,452		18,014			67,466

FHLB Stock		7,795			N/A		N/A		N/A			N/A
Loans & Leases, Net of Deferred Fees & Allowance:
Commercial Real Estate		561,582			-		-		559,550			559,550
Agricultural Real Estate		366,052			-		-		362,035			362,035
Real Estate Construction		114,806			-		-		114,984			114,984
Residential 1st Mortgages		188,308			-		-		191,266			191,266
Home Equity Lines and Loans		29,254			-		-		31,021			31,021
Agricultural		220,749			-		-		219,967			219,967
Commercial		247,508			-		-		245,825			245,825
Consumer & Other		4,767			-		-		4,803			4,803
Leases		48,099							47,595			47,595
Unallocated Allowance		(1,520	)		-		-		(1,520	)		(1,520	)
Total Loans & Leases, Net of Deferred Fees & Allowance		1,779,605			-		-		1,775,526			1,775,526
Accrued Interest Receivable		9,024			-		9,024		-			9,024

Liabilities:
Deposits:
Demand		613,042			613,041		-		-			613,041
Interest Bearing Transaction		349,404			349,404		-		-			349,404
Savings and Money Market		706,121			706,122		-		-			706,122
Time		494,569			-		494,724		-			494,724
Total Deposits		2,163,136			1,668,567		494,724		-			2,163,291
Subordinated Debentures		10,310			-		6,252		-			6,252
Accrued Interest Payable		556			-		556		-			556

Table of Contents

				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
Corporate Securities									-			-
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
Mortgage Backed Securities					-				-			-
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

Table of Contents

				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
Obligations of States and Political Subdivisions		-			-		-		-			-
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
Mortgage Backed Securities		-			-		-		-			-
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

Table of Contents

Fair value estimates presented herein are based on pertinent information available to management as of June 30, 2015, December 31, 2014, and June 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.

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.

6. Dividends and Basic Earnings Per Common Share

Farmers & Merchants Bancorp common stock is not traded on any exchange. The shares are primarily held by local residents and are not actively traded. On May 18, 2015, the Board of Directors of Farmers & Merchants Bancorp announced a mid-year cash dividend of $6.40 per share, a 1.6% increase over the $6.30 per share paid on July 1, 2014. The cash dividend was paid on July 1, 2015, to shareholders of record on June 9, 2015.

Table of Contents

Basic earnings per common share amounts are computed by dividing net income by the weighted average number of common shares outstanding for the period. The following table calculates the basic earnings per common share for the three and six months ended June 30, 2015 and 2014.

	Three Months Ended June 30				Six Months Ended June 30,
(net income in thousands)	2015		2014		2015		2014
Net Income	$	6,749	$	6,104	$	13,152	$	12,386
Weighted Average Number of Common Shares Outstanding		785,782		777,882		785,575		777,882
Basic Earnings Per Common Share Amount	$	8.59	$	7.84	$	16.74	$	15.92

7. Shareholders’ Equity

On January 23, 2015, the Company issued 1,700 shares of common stock to the Bank’s non-qualified defined contribution retirement plans. These shares were issued at a price of $450 per share based upon a valuation completed by a nationally recognized bank consulting and advisory firm and in reliance upon the exemption in Section 4(2) of the Securities Act of 1933, as amended, the regulations promulgated thereunder. Most of the proceeds were contributed to the Bank as equity capital.

8. Recent Accounting Pronouncements

In January, 2014, the FASB issued Accounting Standards Update (ASU) 2014-04 - Receivables—Troubled Debt Restructurings by Creditors (Subtopic 310-40) - Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans upon Foreclosure . This Update clarifies when an in-substance repossession or foreclosure occurs, that is, when a creditor should be considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan such that the loan receivable should be derecognized and the real estate property recognized. The objective of the amendments in this Update is to reduce diversity in practice. An in-substance repossession or foreclosure occurs, and a creditor is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan, upon either (1) the creditor obtaining legal title to the residential real estate property upon completion of foreclosure or (2) the borrower conveying all interest in the residential real estate property to the creditor to satisfy the loan through completion of a deed in lieu of foreclosure or through a similar legal agreement. The amendments in this Update are effective for public business entities for annual periods, and interim periods within those annual periods, beginning after December 15, 2014. Early adoption is permitted. The adoption of this ASU did not have a material impact on the Company’s financial position, results of operation, cash flows, or disclosure.

In May 2014, the FASB issued ASU 2014-09 - Revenue from Contracts with Customers (Topic 606) , which will supersede the revenue recognition requirements in Topic 605, Revenue Recognition, and most industry-specific revenue recognition guidance throughout the Accounting Standards Codification. The amendments in this update affect any entity that either enters into contracts with customers to transfer goods or services or enters into contracts for the transfer of non-financial assets unless those contracts, including leases and insurance contracts, are within the scope of other standards. The amendments establish a core principle requiring the recognition of revenue to depict the transfer of goods or services to customers in an amount reflecting the consideration to which the entity expects to be entitled in exchange for such goods or services. The amendments also require expanded disclosures concerning the nature, amount, timing and uncertainty of revenues and cash flows arising from contracts with customers. For public entities, the amendments in this update are effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period, and must be applied retrospectively. Early application is not permitted. On July 9, 2015, the FASB approved a one year deferral on the effective date of this revised standard. Management is currently evaluating the impact of adoption.

Item 2.

Management’s Discussion And Analysis Of Financial Condition And Results Of Operations

The following is management’s discussion and analysis of the major factors that influenced our financial performance for the three and six months ended June 30, 2015. This analysis should be read in conjunction with our 2014 Annual Report to Shareholders on Form 10-K, and with the unaudited financial statements and notes as set forth in this report.

Table of Contents

Forward–Looking Statements

This Form 10-Q contains various forward-looking statements, usually containing the words “estimate,” “project,” “expect,” “objective,” “goal,” or similar expressions and includes assumptions concerning Farmers & Merchants Bancorp’s (together with its subsidiaries, the “Company” or “we”) operations, future results, and prospects. These forward-looking statements are based upon current expectations and are subject to risks and uncertainties. In connection with the “safe-harbor” provisions of the Private Securities Litigation Reform Act of 1995, the Company provides the following cautionary statement identifying important factors which could cause the actual results of events to differ materially from those set forth in or implied by the forward-looking statements and related assumptions.

Such factors include the following: (1) continuing economic sluggishness in the Central Valley of California; (2) significant changes in interest rates and prepayment speeds; (3) credit risks of lending and investment activities; (4) changes in federal and state banking laws or regulations; (5) competitive pressure in the banking industry; (6) changes in governmental fiscal or monetary policies; (7) uncertainty regarding the economic outlook resulting from the continuing war on terrorism, as well as actions taken or to be taken by the U.S. or other governments as a result of further acts or threats of terrorism; (8) ongoing drought conditions in California and the resulting impact on the Company’s agricultural customers; (9) expansion into new geographic markets and new lines of business; and (10) other factors discussed in Item 1A. Risk Factors located in the Company’s 2014 Annual Report on Form 10-K and in Part II. Other Information, Item 1A. Risk Factors of this Form 10-Q.

Readers are cautioned not to place undue reliance on these forward-looking statements which speak only as of the date hereof. The Company undertakes no obligation to update any forward-looking statements to reflect events or circumstances arising after the date on which they are made.

Introduction

Farmers & Merchants Bancorp, or the Company, is a bank holding company formed March 10, 1999. Its subsidiary, Farmers & Merchants Bank of Central California, or the Bank, is a California state-chartered bank formed in 1916. The Bank serves the needs of its customers through twenty-four full-service branches and a stand-alone ATM. The service area includes Sacramento, San Joaquin, Stanislaus, Merced, Contra Costa and Orange Counties with branches in Sacramento, Elk Grove, Galt, Lodi, Stockton, Linden, Modesto, Turlock, Hilmar, Merced, Walnut Creek, Concord and Irvine.

As a bank holding company, the Company is subject to regulation and examination by the Board of Governors of the Federal Reserve System (“FRB”). As a California, state-chartered, non-fed member bank, the Bank is subject to regulation and examination by the California Department of Business Oversight (“DBO”) and the Federal Deposit Insurance Corporation (“FDIC”).

Overview

At the present time, the Company’s primary service area remains the mid Central Valley of California, a region that can be significantly impacted by the seasonal needs of the agricultural industry. Accordingly, discussion of the Company’s Financial Condition and Results of Operations is influenced by the seasonal banking needs of its agricultural customers (e.g., during the spring and summer customers draw down their deposit balances and increase loan borrowing to fund the purchase of equipment and planting of crops. Correspondingly, deposit balances are replenished and loans repaid in fall and winter as crops are harvested and sold).

Table of Contents

The state of California has experienced drought conditions since 2013. Although management continues to believe that current conditions will not have a material impact on credit quality during the 2015 growing season, the lack of rain continues to have an adverse impact on our agricultural customers’ operating costs, crop yields and crop quality. The longer the drought continues, the more significant this impact will become, particularly if ground water levels begin to significantly deteriorate or riparian rights are further curtailed. See “Part II. Other Information, Item 1A. Risk Factors” for additional information.

For the three and six months ended June 30, 2015, Farmers & Merchants Bancorp reported net income of $6,749,000 and $13,152,000, earnings per share of $8.59 and $16.74 and return on average assets of 1.12% and 1.10%, respectively. Return on average shareholders’ equity was 11.11% and 10.94% for the three and six months ended June 30, 2015.

For the three and six months ended June 30, 2014, Farmers & Merchants Bancorp reported net income of $6,104,000 and $12,386,000, earnings per share of $7.84 and $15.92 and return on average assets of 1.16% and 1.18%, respectively. Return on average shareholders’ equity was 11.13% and 11.41% for the three and six months ended June 30, 2014.

The primary reasons for the Company’s improved earnings performance in the first six months of 2015 as compared to the same period last year were: (1) a $4.3 million increase in net interest income; and (2) a $385,000 increase in non-interest income. These positive impacts were partially offset by: (1) a $650,000 increase in the provision for credit losses; and (2) a $2.3 million increase in salaries and employee benefits.

The following is a summary of the financial results for the six-month period ended June 30, 2015 compared to June 30, 2014.

·	Net income increased 6.2% to $13.2 million from $12.4 million.

·	Earnings per share increased 5.2% to $16.74 from $15.92.

·	Total assets increased 14.1% to $2.5 billion.

·	Total loans & leases increased 21.3% to $1.8 billion.

·	Total deposits increased 16.2% to $2.2 billion.

Results of Operations

Net Interest Income / Net Interest Margin

The tables on the following pages reflect the Company's average balance sheets and volume and rate analyses for the three and six-month periods ended June 30, 2015 and 2014.

The average yields on earning assets and average rates paid on interest-bearing liabilities have been computed on an annualized basis for purposes of comparability with full year data. Average balance amounts for assets and liabilities are the computed average of daily balances.

Net interest income is the amount by which the interest and fees on loans & leases and other interest earning assets exceed the interest paid on interest bearing sources of funds. For the purpose of analysis, the interest earned on tax-exempt investments and municipal loans is adjusted to an amount comparable to interest subject to normal income taxes. This adjustment is referred to as “taxable equivalent” and is noted wherever applicable.

The Volume and Rate Analysis of Net Interest Income summarizes the changes in interest income and interest expense based on changes in average asset and liability balances (volume) and changes in average rates (rate). For each category of interest-earning assets and interest-bearing liabilities, information is provided with respect to changes attributable to: (1) changes in volume (change in volume multiplied by initial rate); (2) changes in rate (change in rate multiplied by initial volume); and (3) changes in rate/volume (allocated in proportion to the respective volume and rate components).

The Company’s earning assets and rate sensitive liabilities are subject to repricing at different times, which exposes the Company to income fluctuations when interest rates change. In order to minimize income fluctuations, the Company attempts to match asset and liability maturities. However, some maturity mismatch is inherent in the asset and liability mix. See “Item 3. Quantitative and Qualitative Disclosures about Market Risk – Interest Rate Risk.”

Table of Contents

Farmers & Merchants Bancorp

Quarterly Average Balances and Interest Rates

(Interest and Rates on a Taxable Equivalent Basis)

(in thousands)

	Three Months Ended June 30, 2015									Three Months Ended June 30, 2014
Assets	Balance			Interest			Rate			Balance			Interest			Rate
Interest Bearing Deposits with Banks	$	103,093		$	65			0.25	%	$	64,639		$	41			0.25	%
Investment Securities:
U.S. Treasuries		42,026			141			1.34	%		-			-			0.00	%
Government Agency & Government-Sponsored Entities		18,559			16			0.34	%		18,238			49			1.07	%
Obligations of States and Political Subdivisions - Non-Taxable		59,982			772			5.15	%		63,498			871			5.48	%
Mortgage Backed Securities		265,064			1,418			2.14	%		330,316			1,908			2.31	%
Other		2,621			7			1.07	%		59,670			152			1.02	%
Total Investment Securities		388,252			2,354			2.43	%		471,722			2,980			2.53	%

Loans & Leases:
Real Estate		1,200,131			14,007			4.68	%		980,491			11,974			4.90	%
Home Equity Lines & Loans		31,411			430			5.49	%		34,362			492			5.74	%
Agricultural		211,841			2,138			4.05	%		215,796			2,153			4.00	%
Commercial		243,995			2,450			4.03	%		161,548			1,844			4.58	%
Consumer		4,934			59			4.80	%		4,560			74			6.51	%
Other		-			-			0.00	%		203			-			0.00	%
Leases		50,759			522			4.12	%		19,066			204			4.29	%
Total Loans & Leases		1,743,071			19,606			4.51	%		1,416,026			16,741			4.74	%
Total Earning Assets		2,234,416		$	22,025			3.95	%		1,952,387		$	19,762			4.06	%

Unrealized Gain on Securities Available-for-Sale		5,525									449
Allowance for Credit Losses		(38,958	)								(34,274	)
Cash and Due From Banks		37,033									30,147
All Other Assets		176,543									164,184
Total Assets	$	2,414,559								$	2,112,893

Liabilities & Shareholders' Equity
Interest Bearing Deposits:
Interest Bearing DDA	$	342,327			46			0.05	%	$	306,108		$	40			0.05	%
Savings and Money Market		693,071			300			0.17	%		618,334			253			0.16	%
Time Deposits		496,736			408			0.33	%		421,980			305			0.29	%
Total Interest Bearing Deposits		1,532,134			754			0.20	%		1,346,422			598			0.18	%
Federal Home Loan Bank Advances		-			-			0.00	%		788			-			0.00	%
Subordinated Debentures		10,310			81			3.15	%		10,310			80			3.11	%
Total Interest Bearing Liabilities		1,542,444		$	835			0.22	%		1,357,520		$	678			0.20	%
Interest Rate Spread								3.74	%								3.86	%
Demand Deposits (Non-Interest Bearing)		574,265									482,742
All Other Liabilities		54,756									53,164
Total Liabilities		2,171,465									1,893,426

Shareholders' Equity		243,094									219,467
Total Liabilities & Shareholders' Equity	$	2,414,559								$	2,112,893
Impact of Non-Interest Bearing Deposits and Other Liabilities								0.08	%								0.07	%
Net Interest Income and Margin on Total Earning Assets					21,190			3.81	%					19,084			3.93	%
Tax Equivalent Adjustment					(269	)								(304	)
Net Interest Income				$	20,921			3.77	%				$	18,780			3.87	%

Notes: Yields on municipal securities have been calculated on a fully taxable equivalent basis. Loan interest income includes fee income and unearned discount in the amount of $1.3 million and $906,000 for the quarters ended June 30, 2015 and 2014, respectively. Yields on securities available-for-sale are based on historical cost.

Table of Contents

Farmers & Merchants Bancorp

Year-to-Date Average Balances and Interest Rates

(Interest and Rates on a Taxable Equivalent Basis)

(in thousands)

	Six Months Ended June 30, 2015									Six Months Ended June 30, 2014
Assets	Balance			Interest			Rate			Balance			Interest			Rate
Interest Bearing Deposits with Banks	$	98,300		$	123			0.25	%	$	83,287		$	105			0.25	%
Investment Securities:
U.S. Treasuries		24,085			160			1.33	%		-			-			0.00	%
Government Agency & Government-Sponsored Entities		47,259			55			0.23	%		19,795			104			1.05	%
Obligations of States and Political Subdivisions - Non-Taxable		60,771			1,573			5.18	%		63,911			1,786			5.59	%
Mortgage Backed Securities		271,564			2,940			2.17	%		327,427			3,815			2.33	%
Other		2,625			13			0.99	%		56,832			305			1.07	%
Total Investment Securities		406,304			4,741			2.33	%		467,965			6,010			2.57	%

Loans & Leases:
Real Estate		1,165,452			27,529			4.76	%		958,287			23,493			4.94	%
Home Equity Lines & Loans		31,740			852			5.41	%		34,595			967			5.64	%
Agricultural		219,828			4,356			4.00	%		214,973			4,294			4.03	%
Commercial		237,604			4,846			4.11	%		160,291			3,728			4.69	%
Consumer		4,887			131			5.41	%		5,507			145			5.31	%
Other		-			-			0.00	%		35			1			5.76	%
Leases		48,982			1,019			4.20	%		16,978			384			4.56	%
Total Loans & Leases		1,708,493			38,733			4.57	%		1,390,666			33,012			4.79	%
Total Earning Assets		2,213,097		$	43,597			3.97	%		1,941,918		$	39,127			4.06	%

Unrealized (Loss) Gain on Securities Available-for-Sale		5,535									(755	)
Allowance for Credit Losses		(37,212	)								(34,272	)
Cash and Due From Banks		36,890									31,368
All Other Assets		175,024									163,057
Total Assets	$	2,393,334								$	2,101,316

Liabilities & Shareholders' Equity
Interest Bearing Deposits:
Interest Bearing DDA	$	341,686		$	92			0.05	%	$	298,108		$	73			0.05	%
Savings and Money Market		685,996			590			0.17	%		619,089			493			0.16	%
Time Deposits		488,388			784			0.32	%		424,209			632			0.30	%
Total Interest Bearing Deposits		1,516,070			1,466			0.19	%		1,341,406			1,198			0.18	%
Federal Home Loan Bank Advances		2			-			0.00	%		398			-			0.00	%
Subordinated Debentures		10,310			161			3.15	%		10,310			160			3.13	%
Total Interest Bearing Liabilities		1,526,382		$	1,627			0.21	%		1,352,114		$	1,358			0.20	%
Interest Rate Spread								3.76	%								3.86	%
Demand Deposits (Non-Interest Bearing)		575,242									482,672
All Other Liabilities		51,167									49,413
Total Liabilities		2,152,791									1,884,199

Shareholders' Equity		240,543									217,117
Total Liabilities & Shareholders' Equity	$	2,393,334								$	2,101,316
Impact of Non-Interest Bearing Deposits and Other Liabilities								0.07	%								0.06	%
Net Interest Income and Margin on Total Earning Assets					41,970			3.82	%					37,769			3.92	%
Tax Equivalent Adjustment					(548	)								(622	)
Net Interest Income				$	41,422			3.77	%				$	37,147			3.86	%

Notes: Yields on municipal securities have been calculated on a fully taxable equivalent basis. Loan interest income includes fee income and unearned discount in the amount of $1.3 million and $956,000 for the quarters ended March 31, 2015 and 2014, respectively. Yields on securities available-for-sale are based on historical cost.

Table of Contents

Farmers & Merchants Bancorp

Volume and Rate Analysis of Net Interest Revenue

(in thousands)

	Three Months Ended June 30, 2015 compared to June 30, 2014									Six Months Ended June 30, 2015 compared to June 30, 2014
Interest Earning Assets	Volume			Rate			Net Chg.			Volume			Rate			Net Chg.
Interest Bearing Deposits with Banks	$	24		$	-		$	24		$	19		$	(1	)	$	18
Investment Securities:
U.S. Treasuries		141			-			141			160			-			160
Government Agency & Government-Sponsored Entities		1			(34	)		(33	)		72			(121	)		(49	)
Obligations of States and Political Subdivisions - Non-Taxable		(47	)		(51	)		(98	)		(85	)		(128	)		(213	)
Mortgage Backed Securities		(357	)		(133	)		(490	)		(619	)		(256	)		(875	)
Other		(152	)		7			(145	)		(270	)		(22	)		(292	)
Total Investment Securities		(414	)		(211	)		(625	)		(742	)		(527	)		(1,269	)

Loans & Leases:
Real Estate		2,586			(553	)		2,033			4,933			(897	)		4,036
Home Equity Lines & Loans		(41	)		(21	)		(62	)		(77	)		(38	)		(115	)
Agricultural		(40	)		25			(15	)		96			(34	)		62
Commercial		850			(244	)		606			1,628			(510	)		1,118
Consumer		6			(21	)		(15	)		(17	)		3			(14	)
Other		-			-			-			(1	)		-			(1	)
Leases		326			(8	)		318			669			(34	)		635
Total Loans & Leases		3,687			(822	)		2,865			7,231			(1,510	)		5,721
Total Earning Assets		3,297			(1,033	)		2,264			6,508			(2,038	)		4,470

Interest Bearing Liabilities
Interest Bearing Deposits:
Transaction		5			1			6			12			7			19
Savings and Money Market		31			16			47			56			41			97
Time		58			45			103			101			51			152
Total Interest Bearing Deposits		94			62			156			169			99			268
Subordinated Debentures		-			1			1			-			1			1
Total Interest Bearing Liabilities		94			63			157			169			100			269
Total Change on a Tax Equivalent Basis	$	3,203		$	(1,096	)	$	2,107		$	6,339		$	(2,138	)	$	4,201

Notes: Rate/volume variance is allocated based on the percentage relationship of changes in volume and changes in rate to the total "net change." The above figures have been rounded to the nearest whole number.

Table of Contents

2 ^nd Quarter 2015 vs. 2 ^nd Quarter 2014

Net interest income for the second quarter of 2015 increased 11.4% or $2.1 million to $20.9 million. On a fully taxable equivalent basis, net interest income increased 11.4% and totaled $21.2 million for the second quarter of 2015. As more fully discussed below, the increase in net interest income was primarily due to a $282.0 million increase in average earning assets.

Net interest income on a taxable equivalent basis, expressed as a percentage of average total earning assets, is referred to as the net interest margin. For the quarter ended June 30, 2015, the Company’s net interest margin was 3.81% compared to 3.93% for the quarter ended June 30, 2014. This decrease in net interest margin was due primarily to a decline in earning asset yields.

Average loans & leases totaled $1.7 billion for the quarter ended June 30, 2015; an increase of $327.0 million compared to the average balance for the quarter ended June 30, 2014. Loans & leases increased from 72.5% of average earning assets at June 30, 2014 to 78.0% at June 30, 2015. As a result of the continuing impact of the sustained low rate environment since late 2008, the annualized yield on the Company’s loan & lease portfolio declined to 4.51% for the quarter ended June 30, 2015, compared to 4.74% for the quarter ended June 30, 2014. Overall, the positive impact on interest revenue from the increase in loan & lease balances resulted in interest revenue from loans & leases increasing 17.1% to $19.6 million for quarter ended June 30, 2015. The Company has been experiencing aggressive competitor pricing for loans & leases to which it may need to continue to respond in order to retain key customers. This could place even greater negative pressure on future loan & lease yields and net interest margin.

The investment portfolio is the other main component of the Company’s earning assets. Since the risk factor for investments is typically lower than that of loans & leases, the yield earned on investments is generally less than that of loans & leases. Average investment securities totaled $388.3 million for the quarter ended June 30, 2015; a decrease of $83.5 million compared to the average balance for the quarter ended June 30, 2014. Tax equivalent interest income on securities decreased $625,000 to $2.4 million for the quarter ended June 30, 2015, compared to $3.0 million for the quarter ended June 30, 2014. The average investment portfolio yield, on a tax equivalent basis, was 2.43% for the quarter ended June 30, 2015, compared to 2.53% for the quarter ended June 30, 2014. See “Financial Condition – Investment Securities” for a discussion of the Company’s investment strategy in 2015. Net interest income on the Schedule of Year-to-Date Average Balances and Interest Rates is shown on a tax equivalent basis, which is higher than net interest income as reflected on the Consolidated Statement of Income because of adjustments that relate to income on securities that are exempt from federal income taxes.

Interest bearing deposits with banks and overnight investments in Federal Funds Sold are additional earning assets available to the Company. Average interest bearing deposits with banks consisted of FRB deposits. Deposits with the FRB earn interest at the Fed Funds rate, which has been 0.25% since December 2008. Average interest bearing deposits with banks for the quarter ended June 30, 2015, were $103.1 million, an increase of $38.5 million compared to the average balance for the quarter ended June 30, 2014. Interest income on interest bearing deposits with banks for the quarter ended June 30, 2015, increased $24,000 to $65,000 compared to the quarter ended June 30, 2014.

Average interest-bearing liabilities increased $184.9 million or 13.6% during the second quarter of 2015. Of that increase: (1) interest-bearing transaction deposits increased $36.2 million; (2) savings and money market deposits increased $74.7 million; (3) time deposits increased $74.8 million; (4) Federal Home Loan Bank (“FHLB”) Advances decreased $788,000 (see “Financial Condition – Federal Home Loan Bank Advances and Federal Reserve Bank Borrowings”); and (5) subordinated debt remained unchanged (see “Financial Condition – Subordinated Debentures”).

Total interest expense on interest bearing deposits was $754,000 for the second quarter of 2015 as compared to $598,000 for the second quarter of 2014. The average rate paid on interest-bearing deposits was 0.20% for the second quarter of 2015 compared to 0.18% for the second quarter of 2014.

Table of Contents

Six Months Ending June 30, 2015 vs. Six Months Ending June 30, 2014

During the first six months of 2015, net interest income increased 11.5% to $41.4 million, compared to $37.1 million at June 30, 2014. On a fully taxable equivalent basis, net interest income increased 11.1% and totaled $42.0 million at June 30, 2015, compared to $37.8 million at June 30, 2014. The increase in net interest income was primarily due to a $271.2 million increase in average earning assets.

For the six months ended June 30, 2015, the Company’s net interest margin was 3.82% compared to 3.92% for the same period in 2014. This decrease in net interest margin was due primarily to a decline in earning asset yields.

The average balance of loans & leases increased by $317.8 million for the six months ended June 30, 2015 compared to the six months ended June 30, 2014. The yield on the loan & lease portfolio decreased 22 basis points to 4.57% for the six months ended June 30, 2015 compared to 4.79% for the six months ended June 30, 2014. This decrease in yield was offset by growth of average balance of loans resulting in interest income from loans & leases increasing 17.3% or $5.7 million for the first six months of 2015.

Average investment securities were $406.3 million for the six months ended June 30, 2015 compared to $468.0 million for the same period in 2014. The average tax equivalent yield for the six months ended June 30, 2015 was 2.33% compared to 2.57% for the six months ended June 30, 2014. This decrease in yield, combined with the decrease in balances, resulted in a decrease in interest income of $1.3 million or 21.1%, for the six months ended June 30, 2015.

Average interest bearing deposits with banks consisted of FRB deposits. Deposits with the FRB earn interest at the Fed Funds rate, which has been 0.25% since December 2008. Average interest bearing deposits with banks for the six-months ended June 30, 2015, was $98.3 million, an increase of $15.0 million compared to the average balance for the six-months ended June 30, 2014. Interest income on interest bearing deposits with banks for the six-months ended June 30, 2015, increased $18,000 to $123,000 compared to the six-months ended June 30, 2014.

Average interest-bearing liabilities increased $174.3 million or 12.9% during the six months ended June 30, 2015 as compared to the six months ended June 30, 2014. Of that increase: (1) interest-bearing deposits increased $174.7 million; (2) FHLB advances decreased $396,000; and (3) subordinated debentures remained unchanged.

Total interest expense on interest bearing deposits was $1.5 million for the first six months of 2015 as compared to $1.2 million for the first six months of 2014. The average rate paid on interest-bearing deposits was 0.19% in the first six months of 2015 and 0.18% in the first six months of 2014.

Provision and Allowance for Credit Losses

As a financial institution that assumes lending and credit risks as a principal element of its business, credit losses will be experienced in the normal course of business. The Company has established credit management policies and procedures that govern both the approval of new loans & leases and the monitoring of the existing portfolio. The Company manages and controls credit risk through comprehensive underwriting and approval standards, dollar limits on loans & leases to one borrower (the term “borrower” is used herein to describe a customer who has entered into either a loan or lease transaction), and by restricting loans & leases made primarily to its principal market area where management believes it is best able to assess the applicable risk. Additionally, management has established guidelines to ensure the diversification of the Company’s credit portfolio such that even within key portfolio sectors such as real estate or agriculture, the portfolio is diversified across factors such as location, building type, crop type, etc. Management reports regularly to the Board of Directors regarding trends and conditions in the loan & lease portfolio and regularly conducts credit reviews of individual loans & leases. Loans & leases that are performing but have shown some signs of weakness are subject to more stringent reporting and oversight.

Allowance for Credit Losses

The allowance for credit losses is an estimate of probable incurred credit losses inherent in the Company's loan & lease portfolio as of the balance sheet date. The allowance is established through a provision for credit losses, which is charged to expense. Additions to the allowance are expected to maintain the adequacy of the total allowance after credit losses and loan & lease growth. Credit exposures determined to be uncollectible are charged against the allowance. Cash received on previously charged off amounts is recorded as a recovery to the allowance. The overall allowance consists of three primary components: specific reserves related to impaired loans & leases; general reserves for inherent losses related to loans & leases that are not impaired; and an unallocated component that takes into account the imprecision in estimating and allocating allowance balances associated with macro factors.

Table of Contents

A loan or lease is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due, including principal and interest, according to the contractual terms of the original agreement. Loans & leases determined to be impaired are individually evaluated for impairment. When a loan or lease is impaired, the Company measures impairment based on the present value of expected future cash flows discounted at the loan’s or lease's effective interest rate, except that as a practical expedient, it may measure impairment based on a loan’s or lease's observable market price, or the fair value of the collateral if the loan or lease is collateral dependent. A loan or lease is collateral dependent if the repayment of the loan or lease is expected to be provided solely by the underlying collateral.

A restructuring of a loan or lease constitutes a troubled debt restructuring (“TDR”) under ASC 310-40, if the Company for economic or legal reasons related to the borrower's financial difficulties grants a concession to the borrower that it would not otherwise consider. Restructured loans or leases typically present an elevated level of credit risk as the borrowers are not able to perform according to the original contractual terms. If the restructured loan or lease was current on all payments at the time of restructure and management reasonably expects the borrower will continue to perform after the restructure, management may keep the loan or lease on accrual. Loans & leases that are on nonaccrual status at the time they become TDR, remain on nonaccrual status until the borrower demonstrates a sustained period of performance, which the Company generally believes to be six consecutive months of payments, or equivalent. A loan or lease can be removed from TDR status if it was restructured at a market rate in a prior calendar year and is currently in compliance with its modified terms. However, these loans or leases continue to be classified as impaired and are individually evaluated for impairment.

The determination of the general reserve for loans or leases that are collectively evaluated for impairment is based on estimates made by management, to include, but not limited to, consideration of historical losses by portfolio segment, internal asset classifications, and qualitative factors that include economic trends in the Company's service areas, industry experience and trends, geographic concentrations, estimated collateral values, the Company's underwriting policies, the character of the loan & lease portfolio, and probable losses inherent in the portfolio taken as a whole.

The Company maintains a separate allowance for each portfolio segment (loan & lease type). These portfolio segments include: (1) commercial real estate; (2) agricultural real estate; (3) real estate construction (including land and development loans); (4) residential 1 ^st mortgages; (5) home equity lines and loans; (6) agricultural; (7) commercial; (8) consumer & other; and (9) equipment leases. See “Financial Condition – Loans & Leases” for examples of loans & leases made by the Company. The allowance for credit losses attributable to each portfolio segment, which includes both impaired loans & leases and loans & leases that are not impaired, is combined to determine the Company's overall allowance, which is included on the consolidated balance sheet.

Pass – A pass loan or lease is a strong credit with no existing or known potential weaknesses deserving of management's close attention.

Special Mention – A special mention loan or lease has potential weaknesses that deserve management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or lease position at some future date. Special mention loans & leases are not adversely classified and do not expose the Company to sufficient risk to warrant adverse classification.

Table of Contents

Substandard – A substandard loan or lease is not adequately protected by the current financial condition and paying capacity of the borrower or the value of the collateral pledged, if any. Loans or leases classified as substandard have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. Well-defined weaknesses include a project's lack of marketability, inadequate cash flow or collateral support, failure to complete construction on time or the project's failure to fulfill economic expectations. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.

Loss – Loans or leases classified as loss are considered uncollectible. Once a loan or lease becomes delinquent and repayment becomes questionable, the Company will address collateral shortfalls with the borrower and attempt to obtain additional collateral. If this is not forthcoming and payment in full is unlikely, the Bank will estimate its probable loss and immediately charge-off some or all of the balance.

Leases – Equipment leases are generally considered to possess a moderate inherent risk of loss. As Lessor, the company is subject to both the credit risk of the borrower and the residual value risk of the equipment. Credit risks are underwritten using the same credit criteria the Company would use when making an equipment term loan. Residual value risk is managed through the use of qualified, independent appraisers that establish the residual values the Company uses in structuring a lease.

Table of Contents

In addition, the Company's and Bank's regulators, including the FRB, DBO and FDIC, as an integral part of their examination process, review the adequacy of the allowance. These regulatory agencies may require additions to the allowance based on their judgment about information available at the time of their examinations.

Provision for Credit Losses

Changes in the provision for credit losses between years are the result of management’s evaluation, based upon information currently available, of the adequacy of the allowance for credit losses relative to factors such as the credit quality of the loan & lease portfolio, loan & lease growth, current credit losses, and the prevailing economic climate and its effect on borrowers’ ability to repay loans & leases in accordance with the terms of the notes.

The Central Valley of California was one of the hardest hit areas in the country during the recession. In many areas, housing prices declined as much as 60% and unemployment reached 15% or more. Although the economy has stabilized throughout most of the Central Valley, housing prices for the most part have not recovered significantly and unemployment levels remain well above those in other areas of the state and country. While, in management’s opinion, the Company’s levels of net charge-offs and non-performing assets as of June 30, 2015, compare very favorably to our peers at the present time, carefully managing credit risk remains a key focus of the Company.

The Company made a $650,000 provision for credit losses during the first half of 2015 compared to no provision during the first half of 2014. Net recoveries during the first half of 2015 were $3.0 million compared to net recoveries of $16,000 in the first half of 2014. During the first half of 2015 the Company was able to fully recover $2.9 million that was charged-off during 2010 on a restructured commercial real estate loan. In addition to the full recovery of the charged off principal, this transaction also resulted in the recovery of $353,000 in interest income and the client’s payment of a financing fee of $1.1 million. See “Overview – Looking Forward: 2015 and Beyond”, “Critical Accounting Policies and Estimates – Allowance for Credit Losses” and “Item 7A. Quantitative and Qualitative Disclosures About Market Risk-Credit Risk” located in the Company’s 2014 Annual Report on Form 10-K.

After reviewing all factors above, based upon information currently available, management concluded that the allowance for credit losses as of June 30, 2015, was adequate .

Table of Contents

	Three Months Ended June 30,						Six Months Ended June 30,
(in thousands)	2015			2014			2015			2014
Balance at Beginning of Period	$	38,940		$	34,277		$	35,401		$	34,274
Charge-Offs		(17	)		(113	)		(46	)		(143	)
Recoveries		64			126			3,032			159
Provision		50			-			650			-
Balance at End of Period	$	39,037		$	34,290		$	39,037		$	34,290

Loan & Lease Portfolio	June 30, 2015				December 31, 2014				June 30, 2014
(in thousands)	$		%		$		%		$		%
Commercial Real Estate	$	575,355	31.5	%	$	495,316	28.9	%	$	432,652	28.7	%
Agricultural Real Estate		373,324	20.5	%		357,207	20.8	%		358,933	23.9	%
Real Estate Construction		116,983	6.4	%		96,519	5.6	%		81,647	5.4	%
Residential 1st Mortgages		189,039	10.4	%		171,880	10.0	%		160,418	10.7	%
Home Equity Lines and Loans		31,327	1.7	%		33,017	1.9	%		34,453	2.3	%
Agricultural		225,795	12.4	%		281,963	16.4	%		228,745	15.2	%
Commercial		256,386	14.1	%		230,819	13.5	%		179,948	12.0	%
Consumer & Other		4,984	0.3	%		4,719	0.3	%		4,881	0.3	%
Leases		49,791	2.7	%		44,217	2.6	%		22,155	1.5	%
Total Gross Loans & Leases		1,822,984	100.0	%		1,715,657	100.0	%		1,503,832	100.0	%
Less: Unearned Income		4,342				3,413				4,123
Subtotal		1,818,642				1,712,244				1,499,709
Less: Allowance for Credit Losses		39,037				35,401				34,290
Net Loans & Leases	$	1,779,605			$	1,676,843			$	1,465,419

(in thousands)	June 30, 2015			Dec. 31, 2014			June 30, 2014
Non-Performing Loans & Leases	$	2,944		$	2,270		$	2,519
Other Real Estate		2,441			3,299			3,294
Total Non-Performing Assets	$	5,385		$	5,569		$	5,813

Non-Performing Loans & Leases as a % of Total Loans & Leases		0.16	%		0.13	%		0.17	%
Restructured Loans & Leases (Performing)	$	4,843		$	4,955		$	4,240

(in thousands)	Actual					Regulatory Capital Requirements					To Be Well Capitalized Under Prompt Corrective Action Provisions
The Company:	Amount		Ratio			Amount		Ratio			Amount		Ratio
As of June 30, 2015
Total Capital Ratio	$	277,013		12.67	%	$	174,934		8.0	%		N/A		N/A
Common Equity Tier 1 Capital Ratio	$	249,533		11.41	%	$	98,400		4.5	%		N/A		N/A
Tier 1 Capital Ratio	$	249,533		11.41	%	$	131,200		6.0	%		N/A		N/A
Tier 1 Leverage Ratio	$	249,533		10.35	%	$	96,479		4.0	%		N/A		N/A

( in thousands)	Actual					Regulatory Capital Requirements					To Be Well Capitalized Under Prompt Corrective Action Provisions
The Bank:	Amount		Ratio			Amount		Ratio			Amount		Ratio
As of June 30, 2015
Total Capital Ratio	$	276,760		12.66	%	$	174,922		8.0	%	$	218,653		10.0	%
Common Equity Tier 1 Capital Ratio	$	249,282		11.40	%	$	98,394		4.5	%	$	142,124		6.5	%
Tier 1 Capital Ratio	$	249,282		11.40	%	$	131,192		6.0	%	$	174,922		8.0	%
Tier 1 Leverage Ratio	$	249,282		10.34	%	$	96,413		4.0	%	$	120,517		5.0	%

		FARMERS & MERCHANTS BANCORP

Date: August 7, 2015		/s/ Kent A. Steinwert
		Kent A. Steinwert
		Chairman, President
		& Chief Executive Officer
		(Principal Executive Officer)

Date: August 7, 2015		/s/ Stephen W. Haley
		Stephen W. Haley
		Executive Vice President and
		Chief Financial Officer
		(Principal Financial & Accounting Officer)

Exhibit No.		Description

	10.1	Amended and Restated Employment Agreement effective July 1, 2015, between Farmers & Merchants Bank of Central California and Kent A. Steinwert, filed on Registrant’s Form 10-Q for the quarter ended June 30, 2015.
	10.3	Amended and Restated Employment Agreement effective July 1, 2015, between Farmers & Merchants Bank of Central California and Deborah E. Skinner, filed on Registrant’s Form 10-Q for the quarter ended June 30, 2015.
	10.4	Amended and Restated Employment Agreement effective July 1, 2015, between Farmers & Merchants Bank of Central California and Kenneth W. Smith, filed on Registrant’s Form 10-Q for the quarter ended June 30, 2015.
	10.6	Amended and Restated Employment Agreement effective July 1, 2015, between Farmers & Merchants Bank of Central California and Stephen W. Haley, filed on Registrant’s Form 10-Q for the quarter ended June 30, 2015.
	10.8	Amended and Restated Employment Agreement effective July 1, 2015, between Farmers & Merchants Bank of Central California and Jay J. Colombini, filed on Registrant’s Form 10-Q for the quarter ended June 30, 2015.
	10.9	Amended and Restated Employment Agreement effective July 1, 2015, between Farmers & Merchants Bank of Central California and James P. Daugherty, filed on Registrant’s Form 10-Q for the quarter ended June 30, 2015.
	10.10	Amended and Restated Employment Agreement effective July 1, 2015, between Farmers & Merchants Bank of Central California and Ryan J. Misasi, filed on the Registrants Form 10-Q for the quarter ended June 30, 2015.
	31(a)	Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
	31(b)	Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
	32	Certifications of the Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
	101.INS	XBRL Instance Document
	101.SCH	XBRL Schema Document
	101.CAL	XBRL Calculation Linkbase Document
	101.LAB	XBRL Label Linkbase Document
	101.PRE	XBRL Presentation Linkbase Document
	101.DEF	XBRL Definition Linkbase Document

FARMERS & MERCHANTS BANK OF CENTRAL CALIFORNIA and FARMERS & MERCHANTS BANCORP		Date: June 23, 2015

By:	/s/ Stewart C. Adams, Jr.
	Stewart C. Adams, Jr.
	Chairman of the Personnel Committee

By:	/s/ Edward Corum, Jr.
	Edward Corum Jr.
	Member of the Personnel Committee

By:	/s/ Kevin Sanguinetti
	Kevin Sanguinetti
	Member of the Personnel Committee

Employee:	/s/ Kent A. Steinwert	Date: June 23, 2015
	Kent A. Steinwert

Employee:	/s/ Deborah E. Skinner	Date: June 23, 2015
	Deborah E. Skinner

Employee:	/s/ Kenneth W. Smith	Date: June 23, 2015
	Kenneth W. Smith

Employee:	/s/ Jay J. Colombini	Date: June 23, 2015
	Jay J. Colombini

Employee:	/s/ James P. Daugherty	Date: June 23, 2015
	James P. Daugherty

Employee:	/s/ Ryan J. Misasi	Date: June 23, 2015
	Ryan J. Misasi

/s/ Stephen W. Haley
Stephen W. Haley
Executive Vice President & Chief Financial Officer