XML 20 R25.htm IDEA: XBRL DOCUMENT v3.3.0.814
LOAN PORTFOLIO COMPOSITION (Tables)
9 Months Ended
Sep. 30, 2015
Receivables [Abstract]  
Schedule of composition of loan portfolio
    September 30, 2015     December 31, 2014  
    Amount     Percent     Amount     Percent  
Real estate loans:                                
One-to-four family residential   $ 46,136,293       24.3 %   $ 44,561,089       24.2 %
Commercial     42,832,513       22.6       40,474,855       21.9  
Agricultural     42,704,641       22.5       40,119,130       21.7  
Home equity     11,580,161       6.1       11,283,264       6.1  
Total real estate loans     143,253,608       75.5       136,438,338       73.9  
                                 
Commercial loans     22,496,792       11.9       26,813,880       14.5  
Agricultural loans     13,322,205       7.0       11,844,973       6.4  
Consumer loans     13,379,117       7.1       12,587,101       6.8  
Total loans receivable     192,451,722       101.5       187,684,292       101.6  
                                 
Less:                                
Net deferred loan fees     22,027       0.0       9,416       0.0  
Allowance for loan losses     2,917,588       1.5       2,956,264       1.6  
Total loans receivable, net   $ 189,512,107       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

 

    September 30, 2015  
          Commercial     Agricultural                                      
    1-4 Family     Real Estate     Real Estate     Home Equity     Commercial     Agricultural     Consumer     Unallocated     Total  
Allowance for Loan Losses:                                                                        
Beginning Balance, July 1, 2015   $ 930,733     $ 847,424     $ 213,810     $ 158,101     $ 391,994     $ 125,062     $ 175,105     $ 80,817     $ 2,923,046  
Provision charged to expense     (22,183 )     84,756       (4,601 )     925       (22,387 )     5,474       12,641       (9,625 )     45,000  
Losses charged off     (56,149 )     -       -       (5,707 )     -       -       (12,881 )     -       (74,737 )
Recoveries     20,075       1,441       -       525       -       -       2,238       -       24,279  
Ending balance, September 30, 2015   $ 872,476     $ 933,621     $ 209,209     $ 153,844     $ 369,607     $ 130,536     $ 177,103     $ 71,192     $ 2,917,588  
                                                                         
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     (5,339 )     89,090       13,663       (56,089 )     (52,313 )     72,602       30,550       17,836       110,000  
Losses charged off     (161,267 )     (27,464 )     -       (5,707 )     -       -       (26,133 )     -       (220,571 )
Recoveries     39,822       16,532       -       10,063       111       -       5,367       -       71,895  
Ending balance, September 30, 2015   $ 872,476     $ 933,621     $ 209,209     $ 153,844     $ 369,607     $ 130,536     $ 177,103     $ 71,192     $ 2,917,588  
                                                                         
Ending balance:                                                                        
individually evaluated for impairment   $ 179,667     $ 415,306     $ -     $ 9,982     $ 138,606     $ -     $ -     $ -     $ 743,561  
Ending balance:                                                                        
collectively evaluated for impairment   $ 692,809     $ 518,315     $ 209,209     $ 143,862     $ 231,001     $ 130,536     $ 177,103     $ 71,192     $ 2,174,027  
                                                                         
Loans:                                                                        
Ending balance   $ 46,136,293     $ 42,832,513     $ 42,704,641     $ 11,580,161     $ 22,496,792     $ 13,322,205     $ 13,379,117     $ -     $ 192,451,722  
Ending balance:                                                                        
individually evaluated for impairment   $ 664,602     $ 1,606,230     $ 862,765     $ 56,589     $ 211,169     $ 411,979     $ 791     $ -     $ 3,814,125  
Ending balance:                                                                        
collectively evaluated for impairment   $ 45,471,691     $ 41,226,283     $ 41,841,876     $ 11,523,572     $ 22,285,623     $ 12,910,226     $ 13,378,326     $ -     $ 188,637,597  

 

 

    September 30, 2014  
          Commercial     Agricultural                                      
    1-4 Family     Real Estate     Real Estate     Home Equity     Commercial     Agricultural     Consumer     Unallocated     Total  
Allowance for Loan Losses:                                                                        
Beginning Balance, July 1, 2014   $ 1,000,765     $ 771,332     $ 175,703     $ 175,475     $ 738,336     $ 50,240     $ 184,845     $ 244,571     $ 3,341,267  
Provision charged to expense     70,451       (15,227 )     20,307       36,969       (29,166 )     7,990       33,016       (94,340 )     30,000  
Losses charged off     (70,319 )     -       -       (5,403 )     (285,410 )     -       (20,278 )     -       (381,410 )
Recoveries     300       -       -       525       -       -       782       -       1,607  
Ending balance, September 30, 2014   $ 1,001,197     $ 756,105     $ 196,010     $ 207,566     $ 423,760     $ 58,230     $ 198,365     $ 150,231     $ 2,991,464  
                                                                         
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     244,112       103,651       20,982       9,401       (325,050 )     5,432       36,915       (5,443 )     90,000  
Losses charged off     (100,319 )     (93,474 )     -       (5,403 )     (285,410 )     -       (25,781 )     -       (510,387 )
Recoveries     1,260       168       -       1,575       31       -       2,383       -       5,417  
Ending balance, September 30, 2014   $ 1,001,197     $ 756,105     $ 196,010     $ 207,566     $ 423,760     $ 58,230     $ 198,365     $ 150,231     $ 2,991,464  
                                                                         
Ending balance:                                                                        
individually evaluated for impairment   $ 193,882     $ 298,693     $ -     $ 10,000     $ 165,446     $ -     $ 12,500     $ -     $ 680,521  
Ending balance:                                                                        
collectively evaluated for impairment   $ 807,315     $ 457,412     $ 196,010     $ 197,566     $ 258,314     $ 58,230     $ 185,865     $ 150,231     $ 2,310,943  
                                                                         
Loans:                                                                        
Ending balance   $ 44,314,136     $ 37,558,015     $ 40,401,858     $ 11,599,732     $ 25,860,867     $ 12,066,418     $ 13,036,397     $ -     $ 184,837,423  
Ending balance:                                                                        
individually evaluated for impairment   $ 732,567     $ 1,574,826     $ 1,199,949     $ 41,340     $ 252,161     $ 420,382     $ 92,433     $ -     $ 4,313,658  
Ending balance:                                                                        
collectively evaluated for impairment   $ 43,581,569     $ 35,983,189     $ 39,201,909     $ 11,558,392     $ 25,608,706     $ 11,646,036     $ 12,943,964     $ -     $ 180,523,765  

 

 

    December 31, 2014  
          Commercial     Agricultural                                      
    1-4 Family     Real Estate     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  
    September 30,     December 31,     September 30,     December 31,     September 30,     December 31,     September 30,     December 31,  
    2015     2014     2015     2014     2015     2014     2015     2014  
Rating:                                                                
Pass   $ 42,816,813     $ 41,530,699     $ 39,738,007     $ 38,122,972     $ 41,841,876     $ 39,109,241     $ 11,199,982     $ 10,833,853  
Special Mention     1,346,214       655,049       945,520       53,750       862,765       887,048       71,208       162,103  
Substandard     1,973,266       2,375,341       2,148,986       2,298,133       -       122,841       308,971       287,308  
Total   $ 46,136,293     $ 44,561,089     $ 42,832,513     $ 40,474,855     $ 42,704,641     $ 40,119,130     $ 11,580,161     $ 11,283,264  

 

    Commercial     Agricultural     Consumer     Total  
    September 30,     December 31,     September 30,     December 31,     September 30,     December 31,     September 30,     December 31,  
    2015     2014     2015     2014     2015     2014     2015     2014  
Rating:                                                                
Pass   $ 22,222,969     $ 26,563,823     $ 12,421,451     $ 11,586,833     $ 13,091,774     $ 12,386,412     $ 183,332,872     $ 180,133,833  
Special Mention     55,651       -       900,754       258,140       66,168       80,544       4,248,280       2,096,634  
Substandard     218,172       250,057       -       -       221,175       120,145       4,870,570       5,453,825  
Total   $ 22,496,792     $ 26,813,880     $ 13,322,205     $ 11,844,973     $ 13,379,117     $ 12,587,101     $ 192,451,722     $ 187,684,292  

 

Schedule of loan portfolio aging analysis

 

    September 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   $ 127,277     $ 70,890     $ 621,421     $ 819,588     $ 45,316,705     $ 46,136,293     $ -  
Commercial real estate     -       -       784,348       784,348       42,048,165       42,832,513       -  
Agricultural real estate     -       -       -       -       42,704,641       42,704,641       -  
Home equity     76,008       27,536       95,247       198,791       11,381,370       11,580,161       -  
Commercial     -       -       -       -       22,496,792       22,496,792       -  
Agricultural     12,036       -       -       12,036       13,310,169       13,322,205       -  
Consumer     106,252       43,673       2,203       152,128       13,226,989       13,379,117       -  
Total   $ 321,573     $ 142,099     $ 1,503,219     $ 1,966,891     $ 190,484,831     $ 192,451,722     $ -  

 

 

    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 September 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   $ 115,791     $ 115,791     $ -     $ 210,213     $ 3,050     $ 3,054  
Commercial real estate     502,635       502,635       -       539,074       7,184       7,280  
Agricultural real estate     862,765       862,765       -       862,764       10,897       -  
Home equity     46,607       46,607       -       41,496       814       758  
Agricultural     411,979       411,979       -       401,995       4,093       -  
Consumer     791       791       -       980       16       17  
Loans with a specific allowance:                                                
One-to-four family residential     548,811       548,811       179,667       561,545       7,124       5,556  
Commercial real estate     1,103,595       1,103,595       415,306       1,116,160       16,970       14,854  
Commercial     211,169       211,169       138,606       266,973       722       4,111  
Home equity     9,982       9,982       9,982       9,982       204       181  
Total:                                                
One-to-four family residential     664,602       664,602       179,667       771,758       10,174       8,610  
Commercial real estate     1,606,230       1,606,230       415,306       1,655,234       24,154       22,134  
Agricultural real estate     862,765       862,765       -       862,764       10,897       -  
Commercial     211,169       211,169       138,606       266,973       5,722       4,111  
Agricultural     411,979       411,979       -       401,995       4,093       -  
Home equity     56,589       56,589       9,982       51,478       1,018       939  
Consumer     791       791       -       980       16       17  
Total   $ 3,814,125     $ 3,814,125     $ 743,561     $ 4,011,182     $ 56,074     $ 35,811  

 

 

    Nine Months Ended September 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   $ 115,791     $ 115,791     $ -     $ 212,527     $ 9,234     $ 9,008  
Commercial real estate     502,635       502,635       -       709,290       27,088       27,604  
Agricultural real estate     862,765       862,765       -       865,699       32,451       30,345  
Home equity     46,607       46,607       -       41,504       2,454       2,394  
Agricultural     411,979       411,979       -       268,777       7,245       -  
Consumer     791       791       -       1,334       67       71  
Loans with a specific allowance:                                                
One-to-four family residential     548,811       548,811       179,667       571,398       23,641       18,224  
Commercial real estate     1,103,595       1,103,595       415,306       1,119,919       50,598       25,383  
Commercial     211,169       211,169       138,606       275,280       11,119       10,228  
Home equity     9,982       9,982       9,982       9,982       555       542  
Total:                                                
One-to-four family residential     664,602       664,602       179,667       783,925       32,875       27,232  
Commercial real estate     1,606,230       1,606,230       415,306       1,829,209       77,686       52,987  
Agricultural real estate     862,765       862,765       -       865,699       32,451       30,345  
Commercial     211,169       211,169       138,606       275,280       11,119       10,228  
Agricultural     411,979       411,979       -       268,777       7,245       -  
Home equity     56,589       56,589       9,982       51,486       3,009       2,936  
Consumer     791       791       -       1,334       67       71  
Total   $ 3,814,125     $ 3,814,125     $ 743,561     $ 4,075,710     $ 164,452     $ 123,799  

 

 

    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

 

    September 30, 2015     December 31, 2014  
             
One-to-four family residential   $ 727,322     $ 747,470  
Commercial real estate     1,188,395       1,265,079  
Agricultural real estate     -       -  
Home equity     15,354       15,379  
Commercial loans     67,656       212,579  
Agricultural loans     -       -  
Consumer loans     100,366       42,786  
                 
Total   $ 2,099,093     $ 2,283,293  
Schedule of recorded balance at original cost of troubled debt restructurings performing according to terms of restructuring

 

    September 30, 2015     December 31, 2014  
             
One-to-four family residential   $ 535,559     $ 747,470  
Commercial real estate     404,047       1,265,079  
Agricultural real estate     -       -  
Home equity     12,216       15,379  
Commercial loans     67,656       212,579  
Agricultural loans     -       -  
Consumer loans     98,727       42,786  
                 
Total   $ 1,118,205     $ 2,283,293  
Schedule of loans modified as troubled debt restructurings

 

    Three Months Ended     Nine Months Ended  
    September 30, 2015     September 30, 2015  
    Number of     Recorded     Number of     Recorded  
    Modifications     Investment     Modifications     Investment  
                         
One-to-four family residential     -     $ -       1     $ 100,492  
Commercial real estate     -       -       -       -  
Agricultural real estate     -       -       -       -  
Home equity     -       -       1       1,996  
Commercial loans     -       -       -       -  
Agricultural loans     -       -       -       -  
Consumer loans     -       -       2       65,978  
                                 
Total     -     $ -       4     $ 168,466  

 

 

    Three Months Ended     Nine Months Ended  
    September 30, 2014     September 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       17,428  
                                 
Total     -     $ -       1     $ 17,428  
Schedule of nonaccrual loans
 
    September 30, 2015     December 31, 2014  
             
One-to-four family residential   $ 913,850     $ 994,855  
Commercial real estate     864,422       932,578  
Agricultural real estate     -       122,841  
Home equity     117,232       120,698  
Commercial loans     12,856       22,438  
Agricultural loans     -       -  
Consumer loans     189,651       70,643  
                 
Total   $ 2,098,011     $ 2,264,053