XML 44 R24.htm IDEA: XBRL DOCUMENT v3.2.0.727
LOAN PORTFOLIO COMPOSITION (Tables)
6 Months Ended
Jun. 30, 2015
Receivables [Abstract]  
Schedule of composition of loan portfolio
    June 30, 2015     December 31, 2014  
      Amount       Percent       Amount       Percent  
Real estate loans:                                
  One-to-four family residential   $ 42,895,033       23.2 %   $ 44,561,089       24.2 %
  Commercial     39,843,156       21.6       40,474,855       21.9  
  Agricultural     43,624,784       23.6       40,119,130       21.7  
  Home equity     11,182,130       6.0       11,283,264       6.1  
     Total real estate loans     137,545,103       74.4       136,438,338       73.9  
                                 
Commercial loans     25,113,932       13.6       26,813,880       14.5  
Agricultural loans     12,227,735       6.6       11,844,973       6.4  
Consumer loans     12,906,675       7.0       12,587,101       6.8  
        Total loans receivable     187,793,445       101.6       187,684,292       101.6  
                                 
Less:                                
  Net deferred loan fees     12,550       0.0       9,416       0.0  
  Allowance for loan losses     2,923,046       1.6       2,956,264       1.6  
        Total loans receivable, net   $ 184,857,849       100.0 %   $ 184,718,612       100.0 %
                                 
Schedule of allowance for loan losses and recorded investment in loans based on portfolio segment and impairment method
                                                         
    June 30, 2015  
    1-4 Family   Commercial
Real Estate
  Agricultural
Real Estate
  Home Equity   Commercial   Agricultural   Consumer   Unallocated   Total  
Allowance for Loan Losses:                                                        
Beginning Balance, April 1, 2015   $ 1,032,299   $ 799,534   $ 212,051   $ 162,167   $ 401,231   $ 116,529   $ 159,703   $ 87,482   $ 2,970,996  
Provision charged to expense     (15,895 )   41,544     1,759     (4,591 )   (9,263 )   8,533     19,578     (6,665 )   35,000  
Losses charged off     (105,118 )   -     -     -     -     -     (6,822 )   -     (111,940 )
Recoveries     19,447     6,346     -     525     26     -     2,646     -     28,990  
Ending balance, June 30, 2015   $ 930,733   $ 847,424   $ 213,810   $ 158,101   $ 391,994   $ 125,062   $ 175,105   $ 80,817   $ 2,923,046  
                                                         
Beginning Balance, January 1, 2015   $ 999,260   $ 855,463   $ 195,546   $ 205,577   $ 421,809   $ 57,934   $ 167,319   $ 53,356   $ 2,956,264  
Provision charged to expense     16,844     4,334     18,264     (57,014 )   (29,926 )   67,128     17,909     27,461     65,000  
Losses charged off     (105,118 )   (27,464 )   -     -     -     -     (13,252 )   -     (145,834 )
Recoveries     19,747     15,091     -     9,538     111     -     3,129     -     47,616  
Ending balance, June 30, 2015   $ 930,733   $ 847,424   $ 213,810   $ 158,101   $ 391,994   $ 125,062   $ 175,105   $ 80,817   $ 2,923,046  
                                                         
Ending balance:                                                        
individually evaluated for impairment   $ 192,916   $ 430,596   $ -   $ 9,982   $ 141,946   $ -   $ -   $ -   $ 775,440  
Ending balance:                                                        
collectively evaluated for impairment   $ 737,817   $ 416,828   $ 213,810   $ 148,119   $ 250,048   $ 125,062   $ 175,105   $ 80,817   $ 2,147,606  
                                                         
Loans:                                                        
Ending balance   $ 42,895,033   $ 39,843,156   $ 43,624,784   $ 11,182,130   $ 25,113,932   $ 12,227,735   $ 12,906,675   $ -   $ 187,793,445  
Ending balance:                                                        
individually evaluated for impairment   $ 681,410   $ 1,569,830   $ 862,765   $ 43,046   $ 221,519   $ 375,979   $ 1,149   $ -   $ 3,755,698  
Ending balance:                                                        
collectively evaluated for impairment   $ 42,213,623   $ 38,273,326   $ 42,762,019   $ 11,139,084   $ 24,892,413   $ 11,851,756   $ 12,905,526   $ -   $ 184,037,747  
 
                                                         
  June 30, 2014  
  1-4 Family   Commercial
Real Estate
  Agricultural
Real Estate
  Home Equity   Commercial   Agricultural   Consumer   Unallocated   Total  
Allowance for Loan Losses:                                                        
Beginning Balance, April 1, 2014   $ 1,062,470   $ 714,561   $ 178,854   $ 198,395   $ 834,930   $ 43,650   $ 199,926   $ 135,696   $ 3,368,482  
Provision charged to expense     (32,365 )   86,603     (3,151 )   (23,445 )   (96,626 )   6,590     (16,481 )   108,875     30,000  
Losses charged off     (30,000 )   (30,000 )   -     -     -     -     -     -     (60,000 )
Recoveries     660     168     -     525     32     -     1,400     -     2,785  
Ending balance, June 30, 2014   $ 1,000,765   $ 771,332   $ 175,703   $ 175,475   $ 738,336   $ 50,240   $ 184,845   $ 244,571   $ 3,341,267  
                                                         
Beginning Balance, January 1, 2014   $ 856,144   $ 745,760   $ 175,028   $ 201,993   $ 1,034,189   $ 52,798   $ 184,848   $ 155,674   $ 3,406,434  
Provision charged to expense     173,661     118,878     675     (27,568 )   (295,885 )   (2,558 )   3,900     88,897     60,000  
Losses charged off     (30,000 )   (93,474 )   -     -     -     -     (5,503 )   -     (128,977 )
Recoveries     960     168     -     1,050     32     -     1,600     -     3,810  
Ending balance, June 30, 2014   $ 1,000,765   $ 771,332   $ 175,703   $ 175,475   $ 738,336   $ 50,240   $ 184,845   $ 244,571   $ 3,341,267  
                                                         
Ending balance:                                                        
individually evaluated for impairment   $ 151,622   $ 305,955   $ -   $ -   $ 460,722   $ -   $ 11,689   $ -   $ 929,988  
Ending balance:                                                        
collectively evaluated for impairment   $ 849,143   $ 465,377   $ 175,703   $ 175,475   $ 277,614   $ 50,240   $ 173,156   $ 244,571   $ 2,411,279  
                                                         
Loans:                                                        
Ending balance   $ 43,684,425   $ 37,004,558   $ 35,266,843   $ 10,831,605   $ 27,187,727   $ 10,047,982   $ 13,223,710   $ -   $ 177,246,850  
Ending balance:                                                        
individually evaluated for impairment   $ 533,710   $ 1,457,895   $ 126,323   $ 29,246   $ 547,437   $ -   $ 110,179   $ -   $ 2,804,790  
Ending balance:                                                        
collectively evaluated for impairment   $ 43,150,715   $ 35,546,663   $ 35,140,520   $ 10,802,359   $ 26,640,290   $ 10,047,982   $ 13,113,531   $ -   $ 174,442,060  
 
                                                         
    December 31, 2014  
    1-4 Family   Commercial
Real Estate
  Agricultural
Real Estate
  Home Equity   Commercial   Agricultural   Consumer   Unallocated   Total  
Allowance for Loan Losses:                                                        
Beginning Balance, December 31, 2013   $ 856,144   $ 745,760   $ 175,028   $ 201,993   $ 1,034,189   $ 52,798   $ 184,848   $ 155,674   $ 3,406,434  
Provision charged to expense     241,875     392,009     20,518     5,887     (327,057 )   5,136     3,950     (102,318 )   240,000  
Losses charged off     (100,319 )   (287,474 )   -     (5,403 )   (285,411 )   -     (25,781 )   -     (704,388 )
Recoveries     1,560     5,168     -     3,100     88     -     4,302     -     14,218  
Ending balance, December 31, 2014   $ 999,260   $ 855,463   $ 195,546   $ 205,577   $ 421,809   $ 57,934   $ 167,319   $ 53,356   $ 2,956,264  
                                                         
Ending balance:                                                        
individually evaluated for impairment   $ 183,196   $ 348,240   $ -   $ 9,982   $ 154,089   $ -   $ -   $ -   $ 695,507  
Ending balance:                                                        
collectively evaluated for impairment   $ 816,064   $ 507,223   $ 195,546   $ 195,595   $ 267,720   $ 57,934   $ 167,319   $ 53,356   $ 2,260,757  
                                                         
Loans:                                                        
Ending balance   $ 44,561,089   $ 40,474,855   $ 40,119,130   $ 11,283,264   $ 26,813,880   $ 11,844,973   $ 12,587,101   $ -   $ 187,684,292  
Ending balance:                                                        
individually evaluated for impairment   $ 713,962   $ 1,690,251   $ 1,009,889   $ 37,531   $ 240,805   $ 258,140   $ 8,469   $ -   $ 3,959,047  
Ending balance:                                                        
collectively evaluated for impairment   $ 43,847,127   $ 38,784,604   $ 39,109,241   $ 11,245,733   $ 26,573,075   $ 11,586,833   $ 12,578,632   $ -   $ 183,725,245  
Schedule of credit risk profile of loan portfolio based on rating category and payment activity
                                 
  1-4 Family   Commercial Real Estate   Agricultural Real Estate   Home Equity
    June 30,   December 31,   June 30,   December 31,   June 30,   December 31,   June 30,   December 31,  
    2015   2014   2015   2014   2015   2014   2015   2014  
Rating:                                                                
  Pass   $ 39,357,935     $ 41,530,699     $ 37,495,158     $ 38,122,972     $ 42,762,019     $ 39,109,241     $ 10,774,328     $ 10,833,853  
  Special Mention     1,352,641       655,049       224,432       53,750       862,765       887,048       127,563       162,103  
  Substandard     2,184,457       2,375,341       2,123,566       2,298,133       -       122,841       280,239       287,308  
    Total   $ 42,895,033     $ 44,561,089     $ 39,843,156     $ 40,474,855     $ 43,624,784     $ 40,119,130     $ 11,182,130     $ 11,283,264  
                                                                 
    Commercial     Agricultural     Consumer     Total  
    June 30,     December 31,     June 30,     December 31,     June 30,     December 31,     June 30,     December 31,  
    2015     2014     2015     2014     2015     2014     2015     2014  
Rating:                                                                
  Pass   $ 24,884,661     $ 26,563,823     $ 11,413,067     $ 11,586,833     $ 12,611,837     $ 12,386,412     $ 179,299,005     $ 180,133,833  
  Special Mention     -       -       814,668       258,140       59,019       80,544       3,441,088       2,096,634  
  Substandard     229,271       250,057       -       -       235,819       120,145       5,053,352       5,453,825  
    Total   $ 25,113,932     $ 26,813,880     $ 12,227,735     $ 11,844,973     $ 12,906,675     $ 12,587,101     $ 187,793,445     $ 187,684,292  
Schedule of loan portfolio aging analysis
    June 30, 2015
    30-59 Days     60-89 Days     Greater than 90     Total                     Total Loans >90  
    Past Due     Past Due     Days Past Due     Past Due     Current     Total Loans     Days & Accruing  
                                                         
One-to-four family residential   $ 184,064     $ -     $ 734,422     $ 918,486     $ 41,976,547     $ 42,895,033     $ -  
Commercial real estate     -       -       794,110       794,110       39,049,046       39,843,156       -  
Agricultural real estate     -       -       -       -       43,624,784       43,624,784       -  
Home equity     39,407       54,072       46,882       140,361       11,041,769       11,182,130       -  
Commercial     -       64,827       -       64,827       25,049,105       25,113,932       -  
Agricultural     -       -       -       -       12,227,735       12,227,735       -  
Consumer     77,364       18,224       22,897       118,485       12,788,190       12,906,675       -  
    Total   $ 300,835     $ 137,123     $ 1,598,311     $ 2,036,269     $ 185,757,176     $ 187,793,445     $ -  
 
 
    December 31, 2014
    30-59 Days     60-89 Days     Greater than 90     Total                     Total Loans >90  
    Past Due     Past Due     Days Past Due     Past Due     Current     Total Loans     Days & Accruing  
                                                         
One-to-four family residential   $ 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       -  
Home equity     96,971       11,561       58,360       166,892       11,116,372       11,283,264       -  
Commercial     -       -       -       -       26,813,880       26,813,880       -  
Agricultural     -       -       -       -       11,844,973       11,844,973       -  
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     $ -  
Schedule of impaired loan
     
    Three Months Ended June 30, 2015
              Average         Interest  
            Unpaid             Impairment in     Interest     Income  
    Recorded     Principal     Specific     Impaired     Income     Recognized  
    Balance     Balance     Allowance     Loans     Recognized     Cash Basis  
Loans without a specific allowance:                                                
  One-to-four family residential   $ 120,414     $ 120,414     $ -     $ 212,578     $ 3,079     $ 3,091  
  Commercial real estate     452,315       452,315       -       705,529       8,921       12,793  
  Agricultural real estate     862,765       862,765       -       862,765       7,679       -  
  Home equity     33,064       33,064       -       44,070       845       843  
  Agricultural     375,979       375,979       -       232,012       390       -  
  Consumer     1,149       1,149       -       1,346       -       24  
Loans with a specific allowance:                                                
  One-to-four family residential     560,996       560,996       192,916       571,671       5,649       3,608  
  Commercial real estate     1,117,515       1,117,515       430,596       1,119,808       16,864       5,489  
  Home equity     9,982       9,982       9,982       9,982       176       180  
  Commercial     221,519       221,519       141,946       275,509       2,190       -  
Total:                                                
  One-to-four family residential     681,410       681,410       192,916       784,249       8,728       6,699  
  Commercial real estate     1,569,830       1,569,830       430,596       1,825,337       25,785       18,282  
  Agricultural real estate     862,765       862,765       -       862,765       7,679       -  
  Home equity     43,046       43,046       9,982       54,052       1,021       1,023  
  Commercial     221,519       221,519       141,946       275,509       2,190       -  
  Agricultural     375,979       375,979       -       232,012       390       -  
  Consumer     1,149       1,149       -       1,346       -       24  
    Total   $ 3,755,698     $ 3,755,698     $ 775,440     $ 4,035,270     $ 45,793     $ 26,028  
 
 
  Six Months Ended June 30, 2015
                Average         Interest  
            Unpaid             Impairment in     Interest     Income  
    Recorded     Principal     Specific     Impaired     Income     Recognized  
    Balance     Balance     Allowance     Loans     Recognized     Cash Basis  
Loans without a specific allowance:                                                
  One-to-four family residential   $ 120,414     $ 120,414     $ -     $ 213,702     $ 6,184     $ 5,954  
  Commercial real estate     452,315       452,315       -       795,806       19,904       20,324  
  Agricultural real estate     862,765       862,765       -       867,192       21,554       30,345  
  Home equity     33,064       33,064       -       41,507       1,640       1,636  
  Agricultural     375,979       375,979       -       185,965       3,152       -  
  Consumer     1,149       1,149       -       1,513       51       54  
Loans with a specific allowance:                                                
  One-to-four family residential     560,996       560,996       192,916       576,407       16,517       12,668  
  Commercial real estate     1,117,515       1,117,515       430,596       1,121,829       33,628       10,529  
  Home equity     9,982       9,982       9,982       9,982       351       361  
  Commercial     221,519       221,519       141,946       279,501       5,397       6,117  
Total:                                                
  One-to-four family residential     681,410       681,410       192,916       790,109       22,701       18,622  
  Commercial real estate     1,569,830       1,569,830       430,596       1,917,635       53,532       30,853  
  Agricultural real estate     862,765       862,765       -       867,192       21,554       30,345  
  Home equity     43,046       43,046       9,982       51,489       1,991       1,997  
  Commercial     221,519       221,519       141,946       279,501       5,397       6,117  
  Agricultural     375,979       375,979       -       185,965       3,152       -  
  Consumer     1,149       1,149       -       1,513       51       54  
    Total   $ 3,755,698     $ 3,755,698     $ 775,440     $ 4,093,404     $ 108,378     $ 87,988  
 
  Year Ended December 31, 2014
                Average         Interest  
            Unpaid             Impairment in     Interest     Income  
    Recorded     Principal     Specific     Impaired     Income     Recognized  
    Balance     Balance     Allowance     Loans     Recognized     Cash Basis  
Loans without a specific allowance:                                                
  One-to-four family residential   $ 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       149,159  
  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 allowance:                                                
  One-to-four family residential     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:                                                
  One-to-four family residential     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  
Schedule of recorded balance at original cost of troubled debt restructurings
    June 30, 2015   December 31, 2014  
                 
One-to-four family residential   $ 744,332     $ 747,470  
Commercial real estate     1,150,341       1,265,079  
Agricultural real estate     -       -  
Home equity     16,454       15,379  
Commercial loans     78,060       212,579  
Agricultural loans     -       -  
Consumer loans     106,286       42,786  
                 
        Total   $ 2,095,473     $ 2,283,293  
Schedule of recorded balance at original cost of troubled debt restructurings performing according to terms of restructuring
    June 30, 2015   December 31, 2014  
                 
One-to-four family residential   $ 546,391     $ 747,470  
Commercial real estate     356,231       1,265,079  
Agricultural real estate     -       -  
Home equity     13,316       15,379  
Commercial loans     78,060       212,579  
Agricultural loans     -       -  
Consumer loans     106,286       42,786  
                 
        Total   $ 1,100,284     $ 2,283,293  
Schedule of loans modified as troubled debt restructurings
    Three Months Ended   Six Months Ended  
    June 30, 2015   June 30, 2015  
    Number of     Recorded     Number of     Recorded  
    Modifications     Investment     Modifications     Investment  
                                 
One-to-four family residential     -     $ -       1     $ 103,434  
Commercial real estate     -       -       -       -  
Agricultural real estate     -       -       -       -  
Home equity     1       2,497       1       2,497  
Commercial loans     -       -       -       -  
Agricultural loans     -       -       -       -  
Consumer loans     1       66,650       2       68,589  
                                 
        Total     2     $ 69,147       4     $ 174,520  
 

 

  Three Months Ended   Six Months Ended  
    June 30, 2014   June 30, 2014  
    Number of     Recorded     Number of     Recorded  
    Modifications     Investment     Modifications     Investment  
                                 
One-to-four family residential     -     $ -       -     $ -  
Commercial real estate     -       -       -       -  
Agricultural real estate     -       -       -       -  
Home equity     -       -       -       -  
Commercial loans     -       -       -       -  
Agricultural loans     -       -       -       -  
Consumer loans     -       -       1       18,489  
                                 
        Total     -     $ -       1     $ 18,489  
Schedule of nonaccrual loans
    June 30, 2015   December 31, 2014  
                 
One-to-four family residential   $ 1,107,660     $ 994,855  
Commercial real estate     880,641       932,578  
Agricultural real estate     -       122,841  
Home equity     94,319       120,698  
Commercial loans     16,423       22,438  
Agricultural loans     -       -  
Consumer loans     186,358       70,643  
                 
        Total   $ 2,285,401     $ 2,264,053