XML 102 R34.htm IDEA: XBRL DOCUMENT v2.4.1.9
Loans and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2014
Receivables [Abstract]  
Schedule of classes of loans
   
2014
   
2013
 
             
Mortgage loans on real estate
           
Residential 1-4 family
  $ 44,561,089     $ 44,286,657  
Commercial
    40,474,855       38,920,692  
Agricultural
    40,119,130       35,005,662  
Home equity
    11,283,264       11,729,112  
Total mortgage loans on real estate
    136,438,338       129,942,123  
                 
Commercial loans
    26,813,880       29,946,928  
Agricultural
    11,844,973       10,559,593  
Consumer
    12,587,101       13,605,897  
      187,684,292       184,054,541  
                 
Less
               
Net deferred loan fees
    9,416       8,605  
Allowance for loan losses
    2,956,264       3,406,434  
                 
Net loans
  $ 184,718,612     $ 180,639,502
Schedule of allowance for loan losses and the recorded investment in loans based on portfolio segment and impairment method
    December 31, 2014  
   
1-4 Family
   
Commercial 
Real Estate
   
Agricultural 
Real Estate
   
Commercial
   
Agricultural
   
Home Equity
   
Consumer
   
Unallocated
   
Total
 
                                                       
Allowance for loan losses:
                                                     
Balance, beginning of year
  $ 856,144     $ 745,760     $ 175,028     $ 1,034,189     $ 52,798     $ 201,993     $ 184,848     $ 155,674     $ 3,406,434  
Provision charged to expense
    241,875       392,009       20,518       (327,057 )     5,136       5,887       3,950       (102,318 )     240,000  
Losses charged off
    (100,319 )     (287,474 )           (285,411 )           (5,403 )     (25,781 )           (704,388 )
Recoveries
    1,560       5,168             88             3,100       4,302             14,218  
Balance, end of year
  $ 999,260     $ 855,463     $ 195,546     $ 421,809     $ 57,934     $ 205,577     $ 167,319     $ 53,356     $ 2,956,264  
Ending balance: individually evaluated for impairment
  $ 183,196     $ 348,240     $     $ 154,089     $     $ 9,982     $     $     $ 695,507  
Ending balance: collectively evaluated for impairment
  $ 816,064     $ 507,223     $ 195,546     $ 267,720     $ 57,934     $ 195,595     $ 167,319     $ 53,356     $ 2,260,757  
                                                                         
Loans:
                                                                       
Ending balance
  $ 44,561,089     $ 40,474,855     $ 40,119,130     $ 26,813,880     $ 11,844,973     $ 11,283,264     $ 12,587,101     $     $ 187,684,292  
Ending balance: individually evaluated for impairment
  $ 713,962     $ 1,690,251     $ 1,009,889     $ 240,805     $ 258,140     $ 37,531     $ 8,469     $     $ 3,959,047  
Ending balance: collectively evaluated for impairment
  $ 43,847,127     $ 38,784,604     $ 39,109,241     $ 26,573,075     $ 11,586,833     $ 11,245,733     $ 12,578,632     $     $ 183,725,245  
                                                                         
    December 31, 2013  
   
1-4 Family
   
Commercial
Real Estate
   
Agricultural
Real Estate
   
Commercial
   
Agricultural
   
Home Equity
   
Consumer
   
Unallocated
   
Total
 
                                                       
Allowance for loan losses:
                                                     
Balance, beginning of year
  $ 741,029     $ 828,873     $ 149,568     $ 934,251     $ 43,930     $ 328,996     $ 151,474     $ 161,343     $ 3,339,464  
Provision charged to expense
    261,492       (218,949 )     25,460       92,597       8,868       (78,628 )     84,829       (5,669 )     170,000  
Losses charged off
    (162,448 )                             (63,410 )     (66,467 )           (292,325 )
Recoveries
    16,071       135,836             7,341             15,035       15,012             189,295  
Balance, end of year
  $ 856,144     $ 745,760     $ 175,028     $ 1,034,189     $ 52,798     $ 201,993     $ 184,848     $ 155,674     $ 3,406,434  
Ending balance: individually evaluated for impairment
  $     $ 248,857     $     $ 622,730     $     $     $ 10,836     $     $ 882,423  
Ending balance: collectively evaluated for impairment
  $ 856,144     $ 496,903     $ 175,028     $ 411,459     $ 52,798     $ 201,993     $ 174,012     $ 155,674     $ 2,524,011  
                                                                         
Loans:
                                                                       
Ending balance
  $ 44,286,657     $ 38,920,692     $ 35,005,662     $ 29,946,928     $ 10,559,593     $ 11,729,112     $ 13,605,897     $     $ 184,054,541  
Ending balance: individually evaluated for impairment
  $ 563,524     $ 1,531,078     $     $ 662,730     $     $ 71,548     $ 101,089     $     $ 2,929,969  
Ending balance: collectively evaluated for impairment
  $ 43,723,133     $ 37,389,614     $ 35,005,662     $ 29,284,198     $ 10,559,593     $ 11,657,564     $ 13,504,808     $     $ 181,124,572  
Schedule of credit risk profile of the Company's loan portfolio based on rating category and payment activity
   
1-4 Family
   
Commercial Real Estate
   
Agricultural Real Estate
   
Commercial
 
   
2014
   
2013
   
2014
   
2013
   
2014
   
2013
   
2014
   
2013
 
                                                 
Pass
  $ 41,530,699     $ 41,061,498     $ 38,122,972     $ 36,489,660     $ 39,109,241     $ 35,005,662     $ 26,563,823     $ 29,231,227  
Special Mention
    655,049       775,545       53,750       57,488       887,048                    
Substandard
    2,375,341       2,449,614       2,298,133       2,373,544       122,841             250,057       715,701  
                                                                 
Total
  $ 44,561,089     $ 44,286,657     $ 40,474,855     $ 38,920,692     $ 40,119,130     $ 35,005,662     $ 26,813,880     $ 29,946,928  
 
   
Agricultural Business
   
Home Equity
   
Consumer
 
   
2014
   
2013
   
2014
   
2013
   
2014
   
2013
 
                                     
Pass
  $ 11,586,833     $ 10,559,593     $ 10,833,853     $ 11,215,416     $ 12,386,412     $ 13,302,507  
Special Mention
    258,140             162,103       155,515       80,544       68,480  
Substandard
                287,308       358,181       120,145       234,910  
                                                 
Total
  $ 11,844,973     $ 10,559,593     $ 11,283,264     $ 11,729,112     $ 12,587,101     $ 13,605,897
Schedule of loan portfolio aging analysis
   
December 31, 2014
 
   
30-59 Days 
Past Due
   
60-89 Days
Past Due
   
Greater Than 
90 Days
   
Total Past
Due
   
Current
   
Total Loans 
Receivable
   
Total Loans > 
90 Days & 
Accruing
 
                                           
1-4 Family
  $ 420,086     $ 286,622     $ 613,534     $ 1,320,242     $ 43,240,847     $ 44,561,089     $  
Commercial real estate
          794,110       39,023       833,133       39,641,722       40,474,855        
Agricultural real estate
                122,841       122,841       39,996,289       40,119,130        
Commercial
                            26,813,880       26,813,880        
Agricultural business
                            11,844,973       11,844,973        
Home equity
    96,971       11,561       58,360       166,892       11,116,372       11,283,264        
Consumer
    90,558       5,531       16,560       112,649       12,474,452       12,587,101        
                                                         
Total
  $ 607,615     $ 1,097,824     $ 850,318     $ 2,555,757     $ 185,128,535     $ 187,684,292     $  
 
   
December 31, 2013
 
   
30-59 Days 
Past Due
   
60-89 Days
Past Due
   
Greater Than
90 Days
   
Total Past
Due
   
Current
   
Total Loans 
Receivable
   
Total Loans > 
90 Days & 
Accruing
 
                                           
1-4 Family
  $ 350,539     $ 95,782     $ 806,877     $ 1,253,198     $ 43,033,459     $ 44,286,657     $  
Commercial real estate
          68,216       78,281       146,497       38,774,195       38,920,692        
Agricultural real estate
                            35,005,662       35,005,662        
Commercial
                            29,946,928       29,946,928        
Agricultural business
                            10,559,593       10,559,593        
Home equity
    156,331       47,585       55,288       259,204       11,469,908       11,729,112        
Consumer
    108,452       26,212       9,900       144,564       13,461,333       13,605,897        
                                                         
Total
  $ 615,322     $ 237,795     $ 950,346     $ 1,803,463     $ 182,251,078     $ 184,054,541     $  
Schedule of impaired loans
   
December 31, 2014
 
   
Recorded 
Balance
   
Unpaid 
Principal 
Balance
   
Specific 
Allowance
   
Average 
Investment
in Impaired 
Loans
   
Interest 
Income 
Recognized
   
Interest 
Income 
Recognized 
Cash Basis
 
                                     
Loans without a specific valuation allowance
                                   
1-4 Family
  $ 129,272     $ 129,272     $     $ 220,541     $ 12,818     $ 13,076  
Commercial real estate
    564,610       564,610             757,616       19,826       18,816  
Agricultural real estate
    1,009,889       1,009,889             1,037,661       58,253       49,159  
Agricultural business
    258,140       258,140             358,529       13,723       1,046  
Home equity
    27,549       27,549             29,505       2,881       2,939  
Consumer
    8,469       8,469             12,285       951       964  
Loans with a specific valuation allowance
                                               
1-4 Family
    584,690       584,690       183,196       604,031       28,722       26,783  
Commercial real estate
    1,125,641       1,125,641       348,240       1,134,401       66,864       60,012  
Commercial
    240,805       240,805       154,089       319,812       14,425       16,554  
Home equity
    9,982       9,982       9,982       9,993       247       187  
Total:
                                               
1-4 family
    713,962       713,962       183,196       824,572       41,540       39,859  
Commercial real estate
    1,690,251       1,690,251       348,240       1,892,017       86,690       78,828  
Agricultural real estate
    1,009,889       1,009,889             1,037,661       58,253       49,159  
Commercial
    240,805       240,805       154,089       319,812       14,425       16,554  
Agricultural business
    258,140       258,140             358,529       13,723       1,046  
Home equity
    37,531       37,531       9,982       39,498       3,128       3,126  
Consumer
    8,469       8,469             12,285       951       964  
                                                 
Total
  $ 3,959,047     $ 3,959,047     $ 695,507     $ 4,484,374     $ 218,710     $ 189,536  
 
   
December 31, 2013
 
   
Recorded 
Balance
   
Unpaid 
Principal 
Balance
   
Specific 
Allowance
   
Average 
Investment
in Impaired 
Loans
   
Interest 
Income 
Recognized
   
Interest 
Income 
Recognized 
Cash Basis
 
                                     
Loans without a specific valuation allowance
                                   
1-4 Family
  $ 563,524     $ 563,524     $     $ 652,373     $ 27,250     $ 25,347  
Commercial real estate
    63,293       63,293             96,019       5,282       5,327  
Home equity
    71,548       71,548             66,388       3,017       2,980  
Consumer
    4,528       4,528             6,419       453       442  
Loans with a specific valuation allowance
                                               
Commercial real estate
    1,467,785       1,467,785       248,857       1,488,243       79,719       74,028  
Commercial
    662,730       662,730       622,730       726,269       34,465       33,921  
Consumer
    96,561       96,561       10,836       99,401       1,586       1,576  
Total:
                                               
1-4 family
    563,524       563,524             652,373       27,250       25,347  
Commercial real estate
    1,531,078       1,531,078       248,857       1,584,262       85,001       79,355  
Commercial
    662,730       662,730       622,730       726,269       34,465       33,921  
Home equity
    71,548       71,548             66,388       3,017       2,980  
Consumer
    101,089       101,089       10,836       105,820       2,039       2,018  
                                                 
Total
  $ 2,929,969     $ 2,929,969     $ 882,423     $ 3,135,112     $ 151,772     $ 143,621  
Schedule of nonaccrual loans
   
2014
   
2013
 
             
1-4 family
  $ 994,855     $ 1,339,487  
Commercial real estate
    932,578       208,297  
Agricultural real estate
    122,841        
Commercial
    22,438       37,939  
Agricultural business
           
Home equity
    120,698       133,823  
Consumer
    70,643       62,617  
                 
Total
  $ 2,264,053     $ 1,782,163
Schedule of recorded balance, at original cost, of troubled debt restructurings
   
2014
   
2013
 
             
1-4 family
  $ 747,470     $ 661,880  
Commercial real estate
    1,265,079       1,137,667  
Agricultural real estate
           
Commercial
    212,579       675,483  
Agricultural business
           
Home equity
    15,379       79,087  
Consumer
    42,786       43,559  
                 
Total
  $ 2,283,293     $ 2,597,676
Schedule of recorded balance, at original cost, of troubled debt restructurings, which were performing according to the terms of the restructuring
   
2014
   
2013
 
             
1-4 family
  $ 567,931     $ 591,000  
Commercial real estate
    470,969       1,074,194  
Agricultural real estate
           
Commercial
    212,579       675,483  
Agricultural business
           
Home equity
    12,074       13,015  
Consumer
    42,786       42,059  
                 
Total
  $ 1,306,339     $ 2,395,751
Schedule of loans modified as troubled debt restructurings
   
Year Ended
December 31, 2014
   
Year Ended
December 31, 2013
 
   
Number of 
Modifications
   
Recorded 
Investment
   
Number of 
Modifications
   
Recorded 
Investment
 
                         
1-4 family
    3     $ 201,879       8     $ 522,819  
Commercial real estate
    1       386,355       3       175,649  
Agricultural real estate
                       
Commercial
                1       40,644  
Agricultural business
                       
Home equity
                       
Consumer
    1       15,953       1       27,593  
                                 
Total
    5     $ 604,187       13     $ 766,705