XML 32 R21.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans and Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2018
Receivables [Abstract]  
Schedule of Loans

Loans consisted of the following as of the dates indicated below:

 

    June 30,     December 31,  
(Dollars in thousands)   2018     2017  
             
One-to-four family residential real estate   $ 138,267     $ 136,215  
Construction and land     26,453       19,356  
Commercial real estate     121,946       120,624  
Commercial     66,531       54,591  
Agriculture     87,901       83,008  
Municipal     3,172       3,396  
Consumer     22,867       22,046  
Total gross loans     467,137       439,236  
Net deferred loan costs and loans in process     94       (34 )
Allowance for loan losses     (5,835 )     (5,459 )
Loans, net   $ 461,396     $ 433,743  

Schedule of Allowance for Credit Losses on Financing Receivables

The following tables provide information on the Company’s activity in the allowance for loan losses by loan class:

 

(Dollars in thousands)   Three and six months ended June 30, 2018  
    One-to-four family residential real estate     Construction and land     Commercial real estate     Commercial     Agriculture     Municipal     Consumer     Total  
                                                 
Allowance for loan losses:                                                                
Balance at April 1, 2018   $ 477     $ 121     $ 1,562     $ 1,484     $ 1,867     $ 7     $ 126     $ 5,644  
Charge-offs     -       -       -       (29 )     -       -       (44 )     (73 )
Recoveries     1       -       -       1       -       -       12       14  
Provision for loan losses     (39 )     (12 )     (96 )     237       138       -       22       250  
Balance at June 30, 2018     439       109       1,466       1,693       2,005       7       116       5,835  
                                                                 
Balance at January 1, 2018   $ 542     $ 181     $ 1,540     $ 1,226     $ 1,812     $ 8     $ 150     $ 5,459  
Charge-offs     -       -       -       (29 )     -       -       (77 )     (106 )
Recoveries     2       -       1       2       -       2       25       32  
Provision for loan losses     (105 )     (72 )     (75 )     494       193       (3 )     18       450  
Balance at June 30, 2018     439       109       1,466       1,693       2,005       7       116       5,835  

 

(Dollars in thousands)   Three and six months ended June 30, 2017  
    One-to-four family residential real estate     Construction and land     Commercial real estate     Commercial     Agriculture     Municipal     Consumer     Total  
                                                 
Allowance for loan losses:                                                                
Balance at April 1, 2017   $ 493     $ 71     $ 1,740     $ 1,101     $ 1,731     $ 11     $ 180     $ 5,327  
Charge-offs     -       -       (61 )     -       -       -       (58 )     (119 )
Recoveries     7       -       -       1       -       -       10       18  
Provision for loan losses     (1 )     (1 )     30       (21 )     41       (1 )     53       100  
Balance at June 30, 2017     499       70       1,709       1,081       1,772       10       185       5,326  
                                                                 
Balance at January 1, 2017   $ 504     $ 53     $ 1,777     $ 1,119     $ 1,684     $ 12     $ 195     $ 5,344  
Charge-offs     (19 )     -       (61 )     -       -       -       (165 )     (245 )
Recoveries     8       -       -       9       1       -       59       77  
Provision for loan losses     6       17       (7 )     (47 )     87       (2 )     96       150  
Balance at June 30, 2017     499       70       1,709       1,081       1,772       10       185       5,326  

 

The following tables provide information on the Company’s activity in the allowance for loan losses by loan class and allowance methodology:

 

(Dollars in thousands)   As of June 30, 2018  
    One-to-four family residential real estate     Construction and land     Commercial real estate     Commercial     Agriculture     Municipal     Consumer     Total  
                                                 
Allowance for loan losses:                                                                
Individually evaluated for loss     85       -       14       728       25       -       1       853  
Collectively evaluated for loss     354       109       1,452       965       1,980       7       115       4,982  
Total     439       109       1,466       1,693       2,005       7       116       5,835  
                                                                 
Loan balances:                                                                
Individually evaluated for loss     651       1,641       3,920       2,032       602       126       46       9,018  
Collectively evaluated for loss     137,616       24,812       118,026       64,499       87,299       3,046       22,821       458,119  
Total   $ 138,267     $ 26,453     $ 121,946     $ 66,531     $ 87,901     $ 3,172     $ 22,867     $ 467,137  

 

(Dollars in thousands)   As of December 31, 2017  
    One-to-four family residential real estate     Construction and land     Commercial real estate     Commercial     Agriculture     Municipal     Consumer     Total  
                                                 
Allowance for loan losses:                                                                
Individually evaluated for loss     73       102       52       391       24       -       -       642  
Collectively evaluated for loss     469       79       1,488       835       1,788       8       150       4,817  
Total     542       181       1,540       1,226       1,812       8       150       5,459  
                                                                 
Loan balances:                                                                
Individually evaluated for loss     747       2,031       3,973       2,002       833       140       34       9,760  
Collectively evaluated for loss     135,468       17,325       116,651       52,589       82,175       3,256       22,012       429,476  
Total   $ 136,215     $ 19,356     $ 120,624     $ 54,591     $ 83,008     $ 3,396     $ 22,046     $ 439,236  

Schedule of Impaired Financing Receivables

The following tables present information on impaired loans:

 

(Dollars in thousands)   As of June 30, 2018  
    Unpaid contractual principal     Impaired loan balance     Impaired loans without an allowance     Impaired loans with an allowance     Related allowance recorded     Year-to-date average loan balance     Year-to-date interest income recognized  
                                           
One-to-four family residential real estate   $ 651     $ 651     $ 395     $ 256     $ 85     $ 661     $ 5  
Construction and land     3,376       1,641       1,641       -       -       1,736       29  
Commercial real estate     3,920       3,920       2,127       1,793       14       3,926       243  
Commercial     2,032       2,032       3       2,029       728       2,055       8  
Agriculture     817       602       344       258       25       652       27  
Municipal     126       126       126       -       -       132       1  
Consumer     46       46       40       6       1       46       -  
Total impaired loans   $ 10,968     $ 9,018     $ 4,676     $ 4,342     $ 853     $ 9,208     $ 313  

 

(Dollars in thousands)   As of December 31, 2017  
    Unpaid contractual principal     Impaired loan balance     Impaired loans without an allowance     Impaired loans with an allowance     Related allowance recorded     Year-to-date average loan balance     Year-to-date interest income recognized  
                                           
One-to-four family residential real estate   $ 747     $ 747     $ 503     $ 244     $ 73     $ 774     $ 8  
Construction and land     3,766       2,031       430       1,601       102       2,033       65  
Commercial real estate     3,973       3,973       3,888       85       52       3,989       490  
Commercial     2,002       2,002       11       1,991       391       2,082       -  
Agriculture     1,048       833       545       288       24       912       1  
Municipal     140       140       140       -       -       192       5  
Consumer     34       34       34       -       -       35       -  
Total impaired loans   $ 11,710     $ 9,760     $ 5,551     $ 4,209     $ 642     $ 10,017     $ 569  

Schedule of Past Due Financing Receivables

The following tables present information on the Company’s past due and non-accrual loans by loan class:

 

(Dollars in thousands)   As of June 30, 2018  
    30-59 days delinquent and accruing     60-89 days delinquent and accruing     90 days or more delinquent and accruing     Total past due loans accruing     Non-accrual loans     Total past due and non-accrual loans     Total loans not past due  
                                           
One-to-four family residential real estate   $ 100     $ 289     $ -     $ 389     $ 463     $ 852     $ 137,415  
Construction and land     -       -       -       -       567       567       25,886  
Commercial real estate     -       -       -       -       1,793       1,793       120,153  
Commercial     48       711       -       759       2,032       2,791       63,740  
Agriculture     127       176       -       303       384       687       87,214  
Municipal     -       -       -       -       -       -       3,172  
Consumer     36       43       -       79       46       125       22,742  
Total   $ 311     $ 1,219     $ -     $ 1,530     $ 5,285     $ 6,815     $ 460,322  
                                                         
Percent of gross loans     0.07 %     0.26 %     0.00 %     0.33 %     1.13 %     1.46 %     98.54 %

 

(Dollars in thousands)   As of December 31, 2017  
    30-59 days delinquent and accruing     60-89 days delinquent and accruing     90 days or more delinquent and accruing     Total past due loans accruing     Non-accrual loans     Total past due and non-accrual loans     Total loans not past due  
                                           
One-to-four family residential real estate   $ 101     $ 313     $ -     $ 414     $ 552     $ 966     $ 135,249  
Construction and land     -       4       -       4       779       783       18,573  
Commercial real estate     22       209       -       231       1,841       2,072       118,552  
Commercial     -       397       -       397       2,002       2,399       52,192  
Agriculture     -       -       -       -       833       833       82,175  
Municipal     -       -       -       -       -       -       3,396  
Consumer     105       204       -       309       34       343       21,703  
Total   $ 228     $ 1,127     $ -     $ 1,355     $ 6,041     $ 7,396     $ 431,840  
                                                         
Percent of gross loans     0.05 %     0.26 %     0.00 %     0.31 %     1.37 %     1.68 %     98.32 %

Schedule of Risk Categories by Loan Class

The following table provides information on the Company’s risk categories by loan class:

 

(Dollars in thousands)   As of June 30, 2018     As of December 31, 2017  
    Non-classified     Classified     Non-classified     Classified  
                         
One-to-four family residential real estate   $ 137,325     $ 942     $ 135,475     $ 740  
Construction and land     25,886       567       18,577       779  
Commercial real estate     111,697       10,249       114,736       5,888  
Commercial     58,424       8,107       52,313       2,278  
Agriculture     83,390       4,511       76,455       6,553  
Municipal     3,172       -       3,396       -  
Consumer     22,821       46       22,006       40  
Total   $ 442,715     $ 24,422     $ 422,958     $ 16,278  

Schedule of Troubled Debt Restructurings on Financing Receivables

The following table presents information on loans that are classified as TDRs:

 

(Dollars in thousands)   As of June 30, 2018     As of December 31, 2017  
    Number of loans     Non-accrual balance     Accruing balance     Number of loans     Non-accrual balance     Accruing balance  
                                     
One-to-four family residential real estate     2     $ -     $ 188       2     $ -     $ 194  
Construction and land     4       567       1,074       4       575       1,252  
Commercial real estate     2       -       2,127       3       45       2,133  
Commercial     1       41       -       -       -       -  
Agriculture     6       136       218       9       471       -  
Municipal     2       -       126       2       -       140  
Total troubled debt restructurings     17     $ 744     $ 3,733       20     $ 1,091     $ 3,719